NATIONSBANK OF TEXAS N A
S-3, 1996-05-13
Previous: ORTEC INTERNATIONAL INC, 10QSB, 1996-05-13
Next: VOICE POWERED TECHNOLOGY INTERNATIONAL INC, DEF 14A, 1996-05-13



                                                    REGISTRATION NO.___-____
                      SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549
                              ____________
                                FORM S-3
                         REGISTRATION STATEMENT
                                UNDER
                      THE SECURITIES ACT OF 1933
                           ______________
                          NATIONSBANK, N.A.
                      NATIONSBANK, N.A. (SOUTH)
                     NATIONSBANK OF TEXAS, N.A.
                (ORIGINATORS OF THE TRUST DESCRIBED HEREIN)
                             _______________

    6090               United States of America       57-0236115, 58-0193243
 (Primary Standard        (State or other                  75-2238693
  Industrial             jurisdiction of                (IRS Employer
  Classification Code     incorporation or            Identification Nos.)
    No.)                   organization)

 NationsBank, N.A.     NationsBank, N.A. (South)    NationsBank of Texas, N.A.
NationsBank Corporate    600 Peachtree Street,          901 Main Street
   Center                  N.E.
100 North Tryon Street  Atlanta, Georgia 30308      Dallas, Texas 75202
Charlotte, North Carolina  (404) 581-2121             (214) 508-6262
  28255
 (704) 386-5000

(ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
               EACH REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                            _______________
                        ROBERT W. LONG, JR., ESQ.
                        ASSISTANT GENERAL COUNSEL
                         NATIONSBANK CORPORATION
                      NATIONSBANK CORPORATE CENTER
                         100 NORTH TRYON STREET
                            NC1-007-20-01
                    CHARLOTTE, NORTH CAROLINA 28255
                            (704) 386-2400

         (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                 INCLUDING AREA CODE, OF AGENT FOR SERVICE)
                             _______________
                               COPIES TO:
                      RICHARD S. FORTUNATO, ESQ.
                 SKADDEN, ARPS, SLATE, MEAGHER & FLOM
                            919 THIRD AVENUE
                        NEW YORK, NEW YORK 10022
                           _______________
        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   As soon as practicable after this Registration Statement becomes effective.

   If any of the securities being registered on this Form are to be offered
   on a delayed or continuous basis pursuant to Rule 415 under the Securities
   Act of 1933, check the following box.(x ) 
                       
   If this Form is filed to register additional securities for an offering
   pursuant to Rule 462(b) under the Securities Act, please check the following
   box and list the Securities Act registration statement number of the earlier
   effective registration statement for the same offering. ( )     

   If this Form is a post-effective amendment filed pursuant to Rule
   462(c) under the Securities Act, check the following box and list the
   Securities Act registration statement number of the earlier effective
   registration statement for the same offering. ( )

   If delivery of the prospectus is expected to be made pursuant to Rule
   434, please check the following box.( )

                         CALCULATION OF REGISTRATION FEE

                                   Proposed      Proposed
   Title of Each                   Maximum       Maximum
      Class of                     Offering      Aggregate      Amount of
  Securities to be   Amount to be    Price       Offering     Registration
    Registered       Registered    Per Unit(2)   Price(2)         Fee

 % Asset Backed      $1,000,000      100%                       $344.83
 Certificates

[(1)      The Securities are also being registered for the purpose of
          market-making.]
 (2)      Estimated solely for the purpose of calculating registration fee.
                             _______________
THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE
REGISTRANT SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT
THIS REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE
WITH SECTION 8(A) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION
STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.


                        INTRODUCTORY NOTE

This Registration Statement contains (i) a form of Prospectus relating
to the offering of series of Asset Backed Notes and/or Asset Backed
Certificates by various NationsBank Auto Trusts created from time to time
by NationsBank, N.A., NationsBank, N.A. (South) and NationsBank of Texas,
N.A. and (ii) two forms of Prospectus Supplement relating to the offering
by NationsBank Auto Trust 199  -  of the particular series of Asset Backed
Certificates or of Asset Backed Notes and Asset Backed Certificates
described therein.  Each form of Prospectus Supplement relates only to the
securities described therein and is a form which may be used, among others,
by the Originators to offer Asset Backed Notes and/or Asset Backed
Certificates under this Registration Statement.

                 SUBJECT TO COMPLETION, DATED _____ __, 1996

          Prospectus
 
                           NationsBank Auto Trusts
                              Asset Backed Notes
                          Asset Backed Certificates

                              _________________

                              [NationsBank Logo]
                              _________________

                              NationsBank, N.A.
                          NationsBank, N.A. (South)
                          NationsBank of Texas, N.A.

                                   Sellers
                              _________________

                              NationsBank, N.A.
                                   Servicer
                              _________________

               The Asset Backed Notes (the "Notes") and the Asset
          Backed Certificates (the "Certificates" and, together
          with the Notes, the "Securities") described herein may be
          sold from time to time in one or more series, in amounts,
          at prices and on terms to be determined at the time of
          sale and to be set forth in a supplement to this
          Prospectus (a "Prospectus Supplement"). Each series of
          Securities, which may include one or more classes of
          Notes and/or one or more classes of Certificates, will be
          issued by a trust to be formed with respect to such
          series (each, a "Trust"). Each Trust will be formed
          pursuant to either a Trust Agreement to be entered into
          between NationsBank, N.A., NationsBank, N.A. (South) and
          NationsBank of Texas, N.A. as sellers (each, a "Seller"
          and collectively, the "Sellers"), and the Trustee
          specified in the related Prospectus Supplement (the
          "Trustee") or a Pooling and Servicing Agreement to be
          entered into among the Trustee, the Sellers and
          NationsBank, N.A., as servicer (the "Servicer"). If a
          series of Securities includes Notes, such Notes of a
          series will be issued and secured pursuant to an
          Indenture between the Trust and the Indenture Trustee
          specified in the related Prospectus Supplement (the
          "Indenture Trustee") and will represent indebtedness of
          the related Trust. The Certificates of a series will
          represent fractional undivided interests in the related
          Trust. The related Prospectus Supplement will specify
          which class or classes of Notes, if any, and which class
          or classes of Certificates, if any, of the related series
          are being offered thereby. The property of each Trust
          will include a pool of retail motor vehicle installment
          sales contracts indirectly originated by the Sellers and
          secured by new or used automobiles and light trucks (the
          "Receivables"), certain monies due or received thereunder
          on and after the applicable Cut-Off Date set forth in the
          related Prospectus Supplement, security interests in the
          vehicles financed thereby and certain other property, all
          as described herein and in the related Prospectus
          Supplement. In addition, if so specified in the related
          Prospectus Supplement, the property of the Trust will
          include monies on deposit in a trust account (the
          "Pre-Funding Account") to be established with the
          Indenture Trustee or the applicable Trustee, as the case
          may be, which will be used to purchase additional retail
          motor vehicle installment sales contracts (the
          "Subsequent Receivables") from the Sellers from time to
          time during the Funding Period specified in the related
          Prospectus Supplement.

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

               Prospective investors should consider, among other
          things, the information set forth in "Risk Factors" on
          page __ herein.
                            ______________________

          ANY NOTES OF A SERIES REPRESENT OBLIGATIONS OF, AND THE
          CERTIFICATES OF A SERIES REPRESENT BENEFICIAL INTERESTS
          IN, THE RELATED TRUST ONLY AND DO NOT REPRESENT
          OBLIGATIONS OF OR INTERESTS IN, AND ARE NOT GUARANTEED OR
          INSURED BY, THE FEDERAL DEPOSIT INSURANCE  CORPORATION,
          ANY GOVERNMENTAL AGENCY, ANY OF THE SELLERS, THE SERVICER
          OR NATIONSBANK CORPORATION OR ANY OF THEIR RESPECTIVE
          AFFILIATES.
                            ______________________

              THESE SECURITIES ARE SUBJECT TO INVESTMENT RISKS,
          INCLUDING POSSIBLE LOSS OF PRINCIPAL AMOUNT INVESTED AND
          HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
          AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY
          STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
          ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO
          THE CONTRARY IS A CRIMINAL OFFENSE.

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

                The date of this Prospectus is _____ __, 1996.


                          REPORTS TO SECURITYHOLDERS

               Unless and until Definitive Securities are issued,
          unaudited monthly and annual reports concerning the
          Receivables and each Trust will be prepared by the
          Servicer and sent by the Trustee, on behalf of each
          Trust, only to the registered holders of the Certificates
          (the "Certificateholders") pursuant to the applicable
          Trust Agreement and the registered holders of the Notes
          (the "Noteholders") pursuant to the applicable Indenture.
          The registered holder of the Certificates and the Notes
          is Cede & Co., as nominee of The Depository Trust Company
          ("DTC").  Such reports will not contain audited financial
          statements with respect to the applicable Trust. Owners
          of beneficial interests in the Certificates ("Certificate
          Owners") may obtain these reports free of charge (except
          for copying and postage costs) by a request in writing to
          the Trustee at [Name:______]
          [Address:___________________], Attention: _________.
          Owners of beneficial interests in the Notes ("Note
          Owners") may similarly obtain these reports free of
          charge (except for copying and postage costs) by a
          request in writing to the Indenture Trustee at
          [Name:______] [Address:___________________], Attention:
          _________.  The Sellers do not intend to send any of
          their consolidated reports of condition and income or
          other information required to be furnished to the
          Sellers' regulators to Certificateholders, Noteholders,
          Certificate Owners or Note Owners. See "Certain
          Information Regarding the Securities Book-Entry
          Registration" and "  Reports to Securityholders."

                            AVAILABLE INFORMATION

               The Sellers, as the originators of each Trust, have
          filed with the Securities and Exchange Commission (the
          "Commission") a Registration Statement (together with all
          amendments and exhibits thereto, referred to herein as
          the "Registration Statement") under the Securities Act of
          1933, as amended (the "Securities Act"), with respect to
          the Notes and the Certificates offered pursuant to this
          Prospectus. For further information, reference is made to
          the Registration Statement, and the exhibits thereto,
          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 Northwestern Atrium
          Center, 500 West Madison Street, 14th Floor, Chicago,
          Illinois 60661 and Seven World Trade Center, 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.

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

               All documents filed by or on behalf of each Trust
          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 and prior to the
          termination of the offering of the Securities shall be
          deemed to be incorporated by reference in this
          Prospectus. Any statement contained herein or in a
          document incorporated or deemed to be incorporated by
          reference herein shall be deemed to be modified or
          superseded for purposes of this Prospectus to the extent
          that a statement contained herein or in any subsequently
          filed document which also is or is deemed to be
          incorporated by reference herein modifies or supersedes
          such statement. Any such statement so modified or
          superseded shall not be deemed, except as so modified or
          superseded, to constitute a part of this Prospectus.

               The Sellers will provide without charge to each
          person, including any beneficial owner of Securities, to
          whom a copy of this Prospectus is delivered, on the
          written or oral request of any such person, a copy of any
          or all of the documents incorporated herein or in any
          related Prospectus Supplement by reference, except the
          exhibits to such documents (unless such exhibits are
          specifically incorporated by reference in such
          documents). Requests for such copies should be directed
          to [Name:____________; Address:___________] (Telephone:
          (    ) __-___).

                                   SUMMARY

               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 this
          summary are defined elsewhere in this Prospectus on the
          pages indicated in the "Index of Terms."

          ISSUER  . . . . .   With respect to each series of
                               Securities, the Trust to be formed
                               pursuant to either a Trust
                               Agreement (as amended and
                               supplemented from time to time, a
                               "Trust Agreement") among the
                               Sellers and the Trustee for such
                               Trust (the "Trust" or the "Issuer")
                               or a Pooling and Servicing
                               Agreement (as amended and
                               supplemented from time to time, the
                               "Pooling and Servicing Agreement")
                               among the Trustee, the Sellers and
                               the Servicer.

          SELLERs . . . . .   NationsBank, N.A., NationsBank, N.A.
                               (South) ("NationsBank South") and
                               NationsBank of Texas, N.A.
                               ("NationsBank Texas") (each, in
                               such capacity, a "Seller" and a
                               "Bank" and, collectively, the
                               "Sellers" and the "Banks").

          SERVICER  . . . .   NationsBank, N.A. in its capacity as
                              servicer (the "Servicer").

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

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

          THE TRUST
          PROPERTY. . . . .   The property of each Trust will
                               include a pool of retail motor
                               vehicle installment sales contracts
                               secured by new or used automobiles
                               or light trucks (the
                               "Receivables"), including rights to
                               receive certain payments made with
                               respect to such Receivables,
                               security interests in the vehicles
                               financed thereby (the "Financed
                               Vehicles"), certain accounts and
                               the proceeds thereof and any
                               proceeds from claims on certain
                               related insurance policies.  On the
                               Closing Date specified in the
                               related Prospectus Supplement with
                               respect to a Trust (the "Closing
                               Date"), the Sellers will sell or
                               transfer Receivables (the "Initial
                               Receivables") having an aggregate
                               principal balance specified in the
                               related Prospectus Supplement as of
                               the date specified therein (the
                               "Initial Cut-Off Date") to such
                               Trust pursuant to either a Sale and
                               Servicing Agreement among the
                               Sellers, the Servicer and the Trust
                               (as amended and supplemented from
                               time to time, a "Sale and Servicing
                               Agreement") or, if the Trust is to
                               be treated as a grantor trust for
                               federal income tax purposes, the
                               related Pooling and Servicing
                               Agreement among the Sellers, the
                               Servicer and the Trustee.  The
                               property of each Trust will also
                               include amounts on deposit in
                               certain trust accounts, including
                               the related Collection Account, any
                               Pre-Funding Account, any Yield
                               Supplement Account, any Reserve
                               Account and any other account
                               identified in the applicable
                               Prospectus Supplement.

                              To the extent provided in the related
                               Prospectus Supplement, the Sellers
                               will be obligated (subject only to
                               the availability thereof) to sell,
                               and the related Trust will be
                               obligated to purchase (subject to
                               the satisfaction of certain
                               conditions described in the
                               applicable Sale and Servicing
                               Agreement or Pooling and Servicing
                               Agreement), additional Receivables
                               (the "Subsequent Receivables") from
                               time to time (as frequently as
                               daily) during the Funding Period
                               specified in the related Prospectus
                               Supplement having an aggregate
                               principal balance approximately
                               equal to the amount on deposit in
                               the Pre-Funding Account (the
                               "Pre-Funded Amount") on the Closing
                               Date.

                              The Receivables for any given
                               Receivables Pool arise or will
                               arise from loans originated by
                               motor vehicle dealers (the
                               "Dealers") and purchased by the
                               Sellers pursuant to agreements with
                               the Dealers.  The purchase price
                               for the Receivables purchased by
                               the Trust from the Sellers and by
                               the Seller or Sellers from a Dealer
                               may be more or less than the
                               aggregate principal balance
                               thereof.

          [NB-SPC]  . . . .   Prior to the first issuance of a
                               series of Securities that includes
                               Notes, the parent of the Sellers
                               will form a wholly-owned limited
                               purpose subsidiary ("[NB-SPC]") for
                               the limited purpose of purchasing a
                               portion of the Certificates issued
                               by each Trust that issues Notes,
                               acting as the general partner of
                               each such Trust for federal income
                               tax purposes and engaging in
                               incidental activities.

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

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

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

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

                              If the Servicer exercises its option
                               to purchase the Receivables of a
                               Trust (or, if not, and if and to
                               the extent provided in the related
                               Prospectus Supplement, if
                               satisfactory bids for the purchase
                               of such Receivables are received),
                               in the manner and on the respective
                               terms and conditions described
                               under "Description of the Transfer
                               and Servicing Agreements Termination," the
                               outstanding Notes will be redeemed
                               as set forth in the related
                               Prospectus Supplement.

                              In addition, if the related
                               Prospectus Supplement provides that
                               the property of a Trust will
                               include a Pre-Funding Account (as
                               such term is defined in the related
                               Prospectus Supplement, the
                               "Pre-Funding Account"), one or more
                               classes of the outstanding Notes
                               will be subject to partial
                               redemption on or immediately
                               following the end of the Funding
                               Period (as such term is defined in
                               the related Prospectus Supplement,
                               the "Funding Period") in an amount
                               and manner specified in the related
                               Prospectus Supplement. In the event
                               of such partial redemption, the
                               Noteholders may be entitled to
                               receive a prepayment premium from
                               the Trust, in the amount and to the
                               extent provided in the related
                               Prospectus Supplement.

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

                              Certificates will be available for
                               purchase in the denominations
                               specified in the related Prospectus
                               Supplement and may be available in
                               book-entry form.  If Certificates
                               are issued in book-entry form,
                               Certificateholders will be able to
                               receive Definitive Certificates
                               only in the limited circumstances
                               described herein or in the related
                               Prospectus Supplement. See "Certain
                               Information Regarding the
                               Securities Definitive Securities."

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

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

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

                              If the Servicer exercises its option
                               to purchase the Receivables of a
                               Trust (or, if not, and if and to
                               the extent provided in the related
                               Prospectus Supplement, satisfactory
                               bids for the purchase of such
                               Receivables are received), in the
                               manner and on the respective terms
                               and conditions described under
                               "Description of the Transfer and
                               Servicing Agreements Termination,"
                               Certificateholders will receive as
                               a prepayment an amount in respect
                               of the Certificates as specified in
                               the related Prospectus Supplement.

                              In addition, if the related
                               Prospectus Supplement provides that
                               the property of a Trust will
                               include a Pre-Funding Account,
                               Certificateholders may receive a
                               partial prepayment of principal on
                               or immediately following the end of
                               the Funding Period in an amount and
                               manner specified in the related
                               Prospectus Supplement. In the event
                               of such partial prepayment, the
                               Certificateholders may be entitled
                               to receive a prepayment premium
                               from the Trust, in the amount and
                               to the extent provided in the
                               related Prospectus Supplement.

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

          CREDIT AND CASH FLOW
            ENHANCEMENT . .   If and to the extent specified in the
                               related Prospectus Supplement,
                               credit enhancement with respect to
                               a Trust or any class or classes of
                               Securities may include any one or
                               more of the following:
                               subordination of one or more other
                               classes of Securities, a Reserve
                               Account, over-collateralization,
                               letters of credit, credit or
                               liquidity facilities, surety bonds,
                               guaranteed investment contracts,
                               guaranteed rate agreements, swaps
                               or other interest rate protection
                               agreements, repurchase obligations,
                               yield supplement agreements, other
                               agreements with respect to third
                               party payments or other support,
                               cash deposits or other
                               arrangements. Any form of credit
                               enhancement may have certain
                               limitations and exclusions from
                               coverage thereunder, which will be
                               described in the related Prospectus
                               Supplement.

          RESERVE ACCOUNT .   If so specified in the related
                               Prospectus Supplement, a Reserve
                               Account may be created for the
                               related Trust with an initial
                               deposit by the Sellers of cash or
                               certain investments having a value
                               equal to the amount specified in
                               the related Prospectus Supplement.
                               To the extent specified in the
                               related Prospectus Supplement,
                               funds in the Reserve Account will
                               thereafter be supplemented by the
                               deposit of amounts remaining on any
                               Distribution Date after making all
                               other distributions required on
                               such date and any amounts deposited
                               from time to time from the
                               Pre-Funding Account in connection
                               with a purchase of Subsequent
                               Receivables.  Amounts in the
                               Reserve Account will be available
                               to cover shortfalls in amounts due
                               to the holders of those classes of
                               Securities specified in the related
                               Prospectus Supplement in the manner
                               and under the circumstances
                               specified therein. The related
                               Prospectus Supplement will also
                               specify to whom and the manner and
                               circumstances under which amounts
                               on deposit in the Reserve Account
                               (after giving effect to all other
                               required distributions to be made
                               by the applicable Trust) in excess
                               of the Specified Reserve Account
                               Balance (as defined in the related
                               Prospectus Supplement) will be
                               distributed.

          PRE-FUNDING ACCOUNT If so specified in the related
                               Prospectus Supplement, the property
                               of each Trust may include monies on
                               deposit in a Pre-Funding Account,
                               which monies will be used to
                               purchase or otherwise acquire
                               Subsequent Receivables from the
                               Sellers from time to time during
                               the Funding Period specified in the
                               related Prospectus Supplement.  The
                               amount that may be initially
                               deposited into a Pre-Funding
                               Account may be up to 100% of the
                               net proceeds from the sale of the
                               Securities issued by a Trust and
                               the length of the Funding Period
                               may be up to one year.  The amount
                               that may be initially deposited
                               into a Pre-Funding Account, and the
                               length of a Funding Period, will be
                               specified in the related Prospectus
                               Supplement.

          YIELD SUPPLEMENT
          ACCOUNT; YIELD
          SUPPLEMENT
          AGREEMENT. . . . . If so specified in the related
                              Prospectus Supplement, the Sellers
                              will establish a yield supplement
                              account with the related Indenture
                              Trustee or applicable Trustee for the
                              benefit of the holders of the related
                              Securities (as such term is defined
                              in the related Prospectus Supplement,
                              the "Yield Supplement Account").
                              Each Yield Supplement Account will be
                              designed solely to hold funds that
                              secure the obligation of a Seller or
                              other person to make payments under a
                              Yield Supplement Agreement, as the
                              case may be, to provide payments to
                              the Securityholders in respect of
                              Receivables the Contract Rate of
                              which is less than the Required Rate
                              (as such term is defined in the
                              related Prospectus Supplement, the
                              "Required Rate").

                              If so specified in the related
                               Prospectus Supplement, the Yield
                               Supplement Account will be created
                               with an initial deposit by the
                               Sellers (the "Yield Supplement
                               Initial Deposit") in an amount
                               equal to the net present value
                               (discounted at a per annum rate
                               specified in the related Sale and
                               Servicing Agreement or Pooling and
                               Servicing Agreement) of the
                               aggregate amount by which interest
                               on the principal balance of each
                               Initial Receivable for the period
                               commencing on the Initial Cut-Off
                               Date and ending with the scheduled
                               maturity of each Receivable,
                               assuming that payments on such
                               Receivables are made as scheduled
                               and no prepayments are made, at the
                               Required Rate exceeds interest on
                               such principal balances at the
                               Contract Rate of each such
                               Receivable (the "Yield Supplement
                               Amount" and, with respect to the
                               Initial Receivables, the "Required
                               Initial Yield Supplement Amount").

                              If a Yield Supplement Account and a
                               Pre-Funding Account are established
                               with respect to any Trust, the
                               Servicer, the Sellers and the
                               related Indenture Trustee or
                               applicable Trustee, as the case may
                               be, will enter into a Yield
                               Supplement Agreement (as amended
                               and supplemented from time to time,
                               a "Yield Supplement Agreement")
                               pursuant to which, on each
                               Subsequent Transfer Date, the
                               Sellers will deposit into the Yield
                               Supplement Account an amount (the
                               "Additional Yield Supplement
                               Amount") equal to the net present
                               value (discounted at a per annum
                               rate specified in the related Sale
                               and Servicing Agreement or Pooling
                               and Servicing Agreement) of the
                               aggregate Yield Supplement Amounts,
                               if any, in respect of Subsequent
                               Receivables for the periods
                               commencing with the related
                               Subsequent Cut-Off Date and ending
                               with the scheduled maturities of
                               the related Subsequent Receivables,
                               assuming that payments on such
                               Receivables are made as scheduled
                               and no prepayments are made.  The
                               aggregate of the Additional Yield
                               Supplement Amounts in respect of
                               the Subsequent Receivables is
                               referred to herein as the "Required
                               Subsequent Yield Supplement Amount"
                               and, together with the Required
                               Initial Yield Supplement Amount,
                               the "Required Yield Supplement
                               Amount."  See "Description of the
                               Transfer and Servicing
                               Agreements Credit and Cash Flow
                               Enhancement Yield Supplement
                               Account; Yield Supplement
                               Agreement."

          TRANSFER AND SERVICING
            AGREEMENTS  . .   With respect to each Trust, the
                               Sellers will sell the related
                               Receivables to such Trust pursuant
                               to a Sale and Servicing Agreement
                               or a Pooling and Servicing
                               Agreement.  The rights and benefits
                               of any Trust under a Sale and
                               Servicing Agreement will be
                               assigned to the Indenture Trustee
                               as collateral for the Notes of the
                               related series. The Servicer will
                               agree with such Trust to be
                               responsible for servicing,
                               managing, maintaining custody of
                               and making collections on the
                               Receivables. The Servicer will
                               undertake certain administrative
                               duties under an Administration
                               Agreement with respect to any Trust
                               that has issued Notes.

                              To the extent provided in the related
                               Prospectus Supplement, with respect
                               to Simple Interest Receivables, the
                               Servicer may advance interest
                               shortfalls (an "Advance") and may
                               be entitled to reimbursement of
                               Advances from subsequent payments
                               on or with respect to the
                               Receivables.  If the related
                               Prospectus Supplement does not
                               provide for the making of Advances,
                               such Prospectus Supplement may
                               provide that interest shortfalls
                               may be paid out of funds withdrawn
                               from the Reserve Account (each an
                               "Advance Reserve Withdrawal").

                              The Sellers will be obligated to
                               repurchase any Receivable if the
                               interest of the applicable Trust in
                               such Receivable is materially and
                               adversely affected by a breach of
                               any representation or warranty made
                               by the Sellers with respect to the
                               Receivable, if the breach has not
                               been cured following the discovery
                               by or notice to the Sellers of the
                               breach.

                              To the extent provided in the related
                               Prospectus Supplement, the Servicer
                               will be obligated to purchase any
                               Receivable if, among other things,
                               it extends the date for final
                               payment by the Obligor of such
                               Receivable beyond the applicable
                               Final Scheduled Maturity Date (as
                               defined in the related Prospectus
                               Supplement, the "Final Scheduled
                               Maturity Date"), changes the
                               Contract Rate or the total amount
                               or number of scheduled payments of
                               such Receivable or fails to
                               maintain a first priority perfected
                               security interest in the related
                               Financed Vehicle.

                              To the extent provided in the related
                               Prospectus Supplement, the Servicer
                               will be entitled to receive a fee
                               for servicing the Receivables of
                               each Trust equal to a specified
                               percentage of the aggregate
                               principal balance of the related
                               Receivables Pool, as set forth in
                               the related Prospectus Supplement,
                               plus certain late fees, prepayment
                               charges and other administrative
                               fees or similar charges, plus
                               reinvestment proceeds on any
                               payments received in respect of the
                               Receivables.  See "Description of
                               the Transfer and Servicing
                               Agreements Servicing Compensation
                               and Expenses" herein and in the
                               related Prospectus Supplement.
 
          CERTAIN LEGAL
          ASPECTS OF THE
          RECEIVABLES;
          REPURCHASE
          OBLIGATIONS. . .   In connection with the sale of
                              Receivables to a Trust, security
                              interests in the Financed Vehicles
                              securing such Receivables will be
                              assigned by the Sellers to such
                              Trust. Due to administrative burden
                              and expense, the certificates of
                              title to the Financed Vehicles will
                              not be amended to reflect the
                              assignment to such Trust.  In the
                              absence of such an amendment, such
                              Trust may not have a first priority
                              perfected security interest in the
                              Financed Vehicles securing the
                              Receivables in some states. The
                              Sellers will be obligated to
                              repurchase any Receivable sold to a
                              Trust as to which a first priority
                              perfected security interest in the
                              name of the related Seller in the
                              Financed Vehicle securing such
                              Receivable shall not exist as of the
                              date such Receivable is purchased by
                              such Trust, if such breach shall
                              materially and adversely affect the
                              interest of such Trust in such
                              Receivable and if such failure or
                              breach shall not have been cured by
                              the last day of the second (or, if
                              the related Seller elects, the first)
                              month following the discovery by or
                              notice to the Sellers of such breach.
                              If such Trust does not have a first
                              priority perfected security interest
                              in a Financed Vehicle, its ability to
                              realize on such Financed Vehicle in
                              the event of a default may be
                              adversely affected.  To the extent
                              the security interest is perfected,
                              such Trust will have a prior claim
                              over subsequent purchasers of such
                              Financed Vehicles and holders of
                              subsequently perfected security
                              interests. However, as against
                              subsequent purchasers who were to
                              obtain physical possession of the
                              Receivables without knowledge of
                              their assignment to the Trust or
                              holders of liens for repairs of
                              Financed Vehicles or for taxes unpaid
                              by an Obligor under a Receivable, or
                              because of fraud or negligence, such
                              Trust could lose the priority of its
                              security interest or its security
                              interest in Financed Vehicles. None
                              of the Sellers nor the Servicer will
                              have any obligation to repurchase a
                              Receivable as to which any of the
                              aforementioned occurrences result in
                              a Trust's losing the priority of its
                              security interest or its security
                              interest in such Financed Vehicle
                              after the Closing Date with respect
                              to an Initial Receivable or after the
                              applicable Subsequent Transfer Date
                              with respect to a Subsequent
                              Receivable. See "Risk Factors
                              Certain Legal Aspects of the
                              Receivables - Potential for Superior
                              Interests in Receivables and Financed
                              Vehicles" and "Certain Legal Aspects
                              of the Receivables  Security
                              Interests in Vehicles."

                              Federal and state consumer protection
                               laws impose requirements upon
                               creditors in connection with
                               extensions of credit and
                               collections of retail installment
                               loans, and certain of these laws
                               make an assignee of such a loan
                               liable to the obligor thereon for
                               any violation by the lender. The
                               applicable Seller will be obligated
                               to repurchase any Receivable which
                               fails to comply with such
                               requirements.

          TAX STATUS  . . .   Unless the Prospectus Supplement
                               specifies that the related Trust
                               will be treated as a grantor trust,
                               upon the issuance of the related
                               series of Securities, Special Tax
                               Counsel to such Trust expects to
                               deliver an opinion to the effect
                               that, for federal income tax
                               purposes: (i) any Notes of such
                               series will be characterized as
                               debt and (ii) such Trust will not
                               be characterized as an association
                               (or a publicly traded partnership)
                               taxable as a corporation.  In
                               respect of any such series, each
                               Noteholder, if any, by the
                               acceptance of a Note of such
                               series, will agree to treat such
                               Note as indebtedness, and each
                               Certificateholder, by the
                               acceptance of a Certificate of such
                               series, will agree to treat such
                               Trust as a partnership in which
                               such Certificateholder is a partner
                               for federal income tax purposes.
                               Alternative characterizations of
                               such Trust and such Certificates
                               are possible, but would not result
                               in materially adverse tax
                               consequences to Certificateholders.

                              If the Prospectus Supplement
                               specifies that the related Trust
                               will be treated as a grantor trust,
                               upon the issuance of the related
                               series of Certificates, Special Tax
                               Counsel to such Trust expects to
                               deliver an opinion to the effect
                               that such Trust will be treated as
                               a grantor trust for federal income
                               tax purposes and will not be
                               subject to federal income tax.

                              See "Certain Federal Income Tax
                               Consequences" herein and in the
                               related Prospectus Supplement for
                               additional information concerning
                               the application of federal tax
                               laws.

          ERISA
          CONSIDERATIONS. .  A fiduciary of any employee benefit
                              plan or other retirement arrangement
                              subject to the Employee Retirement
                              Income Security Act of 1974, as
                              amended ("ERISA"), or Section 4975 of
                              the Internal Revenue Code of 1986, as
                              amended (the "Code"), should
                              carefully review with its legal
                              advisors whether the purchase or
                              holding of Notes or Certificates of
                              any series could give rise to a
                              transaction prohibited or not
                              otherwise permissible under ERISA or
                              Section 4975 of the Code.  See "ERISA
                              Considerations" herein and in the
                              related Prospectus Supplement.


                                 RISK FACTORS

          CERTAIN LEGAL ASPECTS OF THE RECEIVABLES - POTENTIAL FOR
          SUPERIOR INTERESTS IN RECEIVABLES AND FINANCED VEHICLES

               Pursuant to each Sale and Servicing Agreement or
          Pooling and Servicing Agreement,the Servicer will service
          and administer the Receivables held by each Trust. The
          Sellers will cause financing statements to be filed with
          the appropriate governmental authorities to perfect the
          interest of each Trust as against the Sellers in respect
          of such Trust's purchase of the Receivables in accordance
          with the requirements of the Uniform Commercial Code in
          effect in the states of North Carolina, Georgia and Texas
          (the "UCC"), and the Servicer will hold or appoint its
          affiliate, NationsBanc Services, Inc. ("NSI"), an
          indirect wholly-owned subsidiary of NationsBank
          Corporation, to hold the Receivables and Receivable Files
          (as defined below) as custodian for the Trustee following
          the sale and assignment of the Receivables to the Trust.
          Although the Receivable Files will not be segregated,
          stamped or otherwise marked to so indicate, the Servicer
          and NationsBank, N.A., NationsBank South and NationsBank
          Texas will note in their computer records that the
          Receivables have been sold to the Trust. If, through
          inadvertence or otherwise, another party purchases (or
          takes a security interest in) the Receivables for new
          value in the ordinary course of business and takes
          possession of the Receivables without actual knowledge of
          the Trust's interest, the purchaser (or secured party)
          will acquire an interest in the Receivables superior to
          the interest of the Trust. Such an acquisition of a
          superior interest in the Receivables would deprive
          Certificateholders of the benefits of the ownership of
          the Receivables.

               The Sellers will assign their security interests in
          the Financed Vehicles along with the sale and assignment
          of the Receivables to the Trustee. The certificates of
          title or ownership will not be endorsed or otherwise
          amended to identify the Trust as the new secured party.
          In Texas, North Carolina, Florida, Georgia, and South
          Carolina and most other states, in the absence of fraud
          or forgery by the vehicle owner or of fraud, forgery,
          negligence or error by a Bank or administrative error by
          state or local agencies, the notation of such Bank's lien
          on the certificates of title or ownership and/or
          possession of such certificates with such notation will
          be sufficient to protect the Trust against the rights of
          subsequent purchasers of a Financed Vehicle or subsequent
          lenders who take a security interest in a Financed
          Vehicle. There exists a risk, however, in not identifying
          the Trust or Trustee as the new secured party on the
          certificate of title or ownership that the first priority
          perfected security interest of the Trust or Trustee may
          not be enforceable. In the event the Trust has failed to
          obtain or maintain a first priority perfected security
          interest in a Financed Vehicle, its security interest
          would be subordinate to, among others, a bankruptcy
          trustee of the Obligor, a subsequent purchaser of the
          Financed Vehicle or a holder of a first priority
          perfected security interest. As a result,
          Certificateholders might not be able to obtain the
          proceeds of the repossession and sale of an affected
          Financed Vehicle.

               As part of its normal operating procedures during
          the period from at least 1979 until January 4, 1996,
          after receiving Motor Vehicle Loan documents from Dealers
          and after reviewing those documents, NationsBank, N.A.
          microfilmed the manually signed original Motor Vehicle
          Loan document and then destroyed the manually signed
          original document; however, certificates of title were
          not destroyed as part of these procedures. In the event
          of a bankruptcy of a Dealer, a creditor of such Dealer or
          the bankruptcy trustee of such Dealer could assert that
          NationsBank, N.A., to the extent NationsBank, N.A. was
          relying solely on possession as a means of perfecting a
          first priority ownership interest in such an affected
          Receivable, no longer had a perfected ownership interest
          in such Receivable because it no longer had the manually
          signed original Receivable document as a result of its
          destruction of the manually signed original Receivable
          document. In certain circumstances, NationsBank, N.A. has
          filed financing statements against Dealers which may be
          effective to perfect its interest in Receivables
          purchased from such Dealers; however, no assurances can
          be given as to the priority afforded to NationsBank,
          N.A.'s interest as a result of such filings. See "Certain
          Legal Aspects of the Receivables Security Interests in
          Vehicles." If successful, such assertion would render
          NationsBank, N.A. an unsecured creditor of the Dealer in
          bankruptcy and as a result, the transfer by NationsBank,
          N.A. to a Trust would be effective only to transfer such
          unsecured claim rather than a first priority perfected
          ownership interest in such Receivables. NationsBank, N.A.
          has agreed that if, after the bankruptcy of a Dealer, the
          bankruptcy trustee of the Dealer or any other creditor of
          such Dealer asserts that NationsBank, N.A. did not have,
          or that the Trust does not have, a first priority
          perfected ownership interest in any such Receivable
          acquired by NationsBank, N.A. from such Dealer and such
          assertion is related to NationsBank, N.A.'s prior
          practice of retaining original Motor Vehicle Loan
          documents only in microfilm form, NationsBank, N.A. will
          repurchase such Receivable from a Trust at the Purchase
          Amount. Such repurchase obligation would be a general
          unsecured obligation of NationsBank, N.A. In connection
          with any such repurchase by NationsBank, N.A., the
          Securities would be subject to prepayment to the extent
          of the principal portion of any such payment made by
          NationsBank, N.A.

          CERTAIN LEGAL ASPECTS OF THE RECEIVABLES - POTENTIAL
          DELAYS OR REDUCTIONS IN PAYMENTS AS A RESULT OF THE
          INSOLVENCY OF A BANK

               The Banks intend that the transfer of the
          Receivables by them under the Agreement constitute a
          sale. In the event that a Bank were to become insolvent,
          the Financial Institutions Reform, Recovery and
          Enforcement Act of 1989 ("FIRREA") sets forth certain
          powers that the Federal Deposit Insurance Corporation
          (the "FDIC") could exercise if it were appointed as
          receiver of such Bank. Subject to clarification by FDIC
          regulations or interpretations, it would appear from the
          positions taken by the FDIC before and after the passage
          of FIRREA that the FDIC, in its capacity as receiver for
          such Bank, would not interfere with the timely transfer
          to the Trust of payments collected on the Receivables. If
          the transfer to a given Trust were to be characterized as
          a loan secured by a pledge of Receivables, to the extent
          that such Bank would be deemed to have granted a security
          interest in the Receivables to such Trust, and that
          interest had been validly perfected before such Bank's
          insolvency and had not been taken in contemplation of
          insolvency, that security interest should not be subject
          to avoidance, and payments to such Trust with respect to
          the Receivables should not be subject to recovery by the
          FDIC as receiver of such Bank. If, however, the FDIC were
          to assert a contrary position, such as by requiring the
          Trustee to establish its right to those payments by
          submitting to and completing the administrative claims
          procedure established under FIRREA, delays in payments on
          the Certificates and possible reductions in the amount of
          those payments could occur. See "Certain Legal Aspects of
          the Receivables."

          TRUST'S RELATIONSHIP TO THE SELLERS, NATIONSBANK
          CORPORATION AND THEIR AFFILIATES

               None of the Sellers, the Servicer, NSI or
          NationsBank Corporation or any of their affiliates is
          generally obligated to make any payments in respect of
          any Notes, the Certificates or the Receivables of a given
          Trust.

               However, in connection with the sale of Receivables
          by the Sellers to a given Trust, the Sellers will make
          representations and warranties with respect to the
          characteristics of such Receivables and, in certain
          circumstances, the applicable Seller may be required to
          repurchase Receivables with respect to which such
          representations and warranties have been breached.  See
          "Description of the Transfer and Servicing
          Agreements Sale and Assignment of Receivables."  In
          addition, under certain circumstances, the Servicer may
          be required to purchase Receivables.  See "Description of
          the Transfer and Servicing Agreements Servicing
          Procedures."  Moreover, if NationsBank, N.A. were to
          cease acting as Servicer, delays in processing payments
          on the Receivables and information in respect thereof
          could occur and result in delays in payments to the
          Securityholders.

               The related Prospectus Supplement may set forth
          certain additional information regarding a Seller, the
          Servicer, NSI and NationsBank Corporation.  In addition,
          NationsBank Corporation is subject to the information
          requirements of the Exchange Act and in accordance
          therewith files reports and other information with the
          Commission.  For further information regarding
          NationsBank Corporation reference is made to such reports
          and other information, which are available as described
          under "Available Information."

          SUBORDINATION; LIMITED ASSETS

               To the extent specified in the related Prospectus
          Supplement, distributions of interest and principal on
          one or more classes of Certificates or Notes of a series
          may be subordinated in priority of payment to interest
          and principal due on the Notes, if any, of such series or
          one or more other classes of Certificates of such series.
          Moreover, each Trust will not have, nor is it permitted
          or expected to have, any significant assets or sources of
          funds other than the Receivables and, to the extent
          provided in the related Prospectus Supplement, a
          Pre-Funding Account, a Yield Supplement Account, a
          Reserve Account and any other credit or cash flow
          enhancement.  The Notes of any series will represent
          obligations solely of, and the Certificates of any series
          will represent interests solely in, the related Trust and
          neither the Notes nor the Certificates of any series will
          be insured or guaranteed by the Seller, the Servicer, the
          applicable Trustee, any Indenture Trustee or any other
          person or entity.  Consequently, holders of the
          Securities of any series must rely for repayment upon
          payments on the related Receivables and, if and to the
          extent available, amounts on deposit in the Pre-Funding
          Account (if any), the Yield Supplement Account (if any),
          the Reserve Account (if any) and any other credit or cash
          flow enhancement, all as specified in the related
          Prospectus Supplement.  Amounts to be deposited in any
          such Reserve Account with respect to any Trust will be
          limited in amount, and the amount required to be on
          deposit in such Reserve Account will be reduced as the
          Pool Balance is reduced.  In addition, funds in any such
          Reserve Account will be available on each Distribution
          Date to cover shortfalls in distributions of interest and
          principal on the related Securities.  If such Reserve
          Account, or, to the extent provided in an applicable
          Prospectus Supplement, any other credit or cash flow
          enhancement is depleted, the related Trust will depend
          solely on current payments on its Receivables to make
          payments on the related Securities.

               If so directed by the holders of the requisite
          percentage of outstanding Notes of a series, following an
          acceleration of the Notes upon an Event of Default the
          applicable Indenture Trustee may sell the related
          Receivables in certain limited circumstances as specified
          in the related Indenture.  See "Description of the
          Notes The Indenture Events of Default; Rights upon Event
          of Default" herein.  However, there is no assurance that
          the market value of such Receivables will at any time be
          equal to or greater than the aggregate principal amount
          of such outstanding Notes.  Therefore, upon an Event of
          Default with respect to the Notes of any series, there
          can be no assurance that sufficient funds will be
          available to repay the related Noteholders in full.  In
          addition, the amount of principal required to be paid to
          Noteholders of such series under the related Indenture
          will generally be limited to amounts available to be
          deposited in the applicable Note Payment Account.
          Therefore, unless otherwise specified in the related
          Prospectus Supplement, the failure to pay principal on a
          class of Notes generally will not result in the
          occurrence of an Event of Default until the Final
          Scheduled Distribution Date for such class of Notes.

          MATURITY AND PREPAYMENT CONSIDERATIONS

               All the Receivables are prepayable at any time.
          (For this purpose the term "prepayments" includes
          prepayments in full, partial prepayments (including those
          related to rebates of extended warranty contract costs
          and insurance premiums) and liquidations due to default,
          as well as receipts of proceeds from physical damage,
          credit life and credit disability insurance policies and
          certain other Receivables repurchased for administrative
          reasons.) The rate of prepayments on the Receivables may
          be influenced by a variety of economic, social and other
          factors, including the fact that an Obligor generally may
          not sell or transfer the Financed Vehicle securing a
          Receivable without the consent of the applicable Seller.
          The rate of prepayment on the Receivables may also be
          influenced by the structure of the loan.  In addition,
          under certain circumstances, the applicable Seller will
          be obligated to repurchase Receivables pursuant to a Sale
          and Servicing Agreement or Pooling and Servicing
          Agreement as a result of breaches of representations and
          warranties and, under certain circumstances, the Servicer
          will be obligated to purchase Receivables pursuant to
          such Sale and Servicing Agreement or Pooling and
          Servicing Agreement as a result of breaches of certain
          covenants.  See "Description of the Transfer and
          Servicing Agreements Sale and Assignment of Receivables."
          Consistent with its normal servicing practices and
          procedures, the Servicer may, in its discretion and on a
          case-by-case basis, arrange with Obligors to extend or
          modify the terms of the related Receivables.  Some of
          such arrangements (including any extension beyond the
          Final Scheduled Maturity Date set forth in the related
          Prospectus Supplement) will cause the Servicer to be
          obligated to repurchase such Receivables, as described
          above.  Any reinvestment risks resulting from a faster or
          slower incidence of prepayment of Receivables held by a
          given Trust will be borne entirely by the Securityholders
          of the related series of Securities.  See also
          "Description of the Transfer and Servicing
          Agreements Termination" regarding the Servicer's option
          to purchase the Receivables of a given Receivables Pool
          and " Insolvency Event or Dissolution" regarding the sale
          of the Receivables owned by a Trust that is not a grantor
          trust if an Insolvency Event or a dissolution with
          respect to [NB-SPC] occurs.

          DELINQUENCIES AND REPOSSESSIONS

               Delinquencies on the Receivables will result in
          shortfalls in distributions to Securityholders unless
          such shortfalls are covered by Advances (which will not
          be made if the Servicer does not expect to recover the
          amount advanced), withdrawals from a Reserve Account or
          from the Yield Supplement Account, the Retained Yield (as
          defined in the related Prospectus Supplement), [Advance
          Reserve Withdrawals] or any other credit or yield
          enhancement. The delinquency experience of the
          Receivables may be affected by general or regional
          economic conditions, the underwriting and servicing
          expertise of the Servicer and other factors. If a
          delinquency on a Receivable is not remedied, the Servicer
          will generally cause the related Financed Vehicle to be
          repossessed and resold. There can be no assurance that
          the future delinquency, repossession and loss experience
          of the Receivables will be similar to any set forth in a
          related Prospectus Supplement for such Securities.

          GEOGRAPHIC CONCENTRATION

               Economic conditions in states where Obligors reside
          may affect the delinquency, loan loss and repossession
          experience of a Trust with respect to the related
          Receivables. An applicable Prospectus Supplement will set
          forth summary information derived from the Sellers'
          records indicating the relative geographic concentration
          by principal balance of the Receivables in any state
          where a significant proportion of the mailing addresses
          of the Obligors with respect to the related Receivables
          are located. A disproportionate geographic concentration
          could cause economic conditions in the such locations to
          have a disproportionate impact on a Trust.

          RISK OF COMMINGLING

               With respect to each Trust, the Servicer will
          deposit all payments on the related Receivables received
          from Obligors and all proceeds of the related Receivables
          collected during each Collection Period into the related
          Collection Account not later than the business day after
          receipt.  However, so long as NationsBank, N.A. is the
          servicer and provided that (i) there exists no Event of
          Servicing Termination and (ii) each other condition to
          making monthly deposits as may be required by the related
          Sale and Servicing Agreement or Pooling and Servicing
          Agreement is satisfied, the Servicer may retain such
          amounts until the applicable Distribution Date.  The
          Servicer or the Seller, as the case may be, will remit
          the aggregate Purchase Amount of any Receivables to be
          purchased from a Trust to the related Collection Account
          on the applicable Distribution Date.  Pending deposit
          into the Collection Account, collections may be employed
          by the Servicer at its own risk and for its own benefit
          and will not be segregated from its own funds.  If the
          Servicer were unable to remit such funds, the applicable
          Securityholders might incur a loss.  To the extent set
          forth in the related Prospectus Supplement, the Servicer
          may, in order to satisfy the requirements described
          above, obtain a letter of credit or other security for
          the benefit of the related Trust to secure timely
          remittances of collections on the related Receivables and
          payment of the aggregate Purchase Amount with respect to
          Receivables purchased by the Servicer.

          EVENT OF SERVICING TERMINATION

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

          BOOK-ENTRY REGISTRATION; OWNERS OF SECURITIES NOT
          RECOGNIZED AS "SECURITYHOLDERS"

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

                                  THE TRUSTS

               With respect to each series of Securities, the
          Sellers will establish a separate Trust pursuant to the
          respective Trust Agreement or Pooling and Servicing
          Agreement, as applicable, for the transactions described
          herein and in the related Prospectus Supplement.  The
          property of each Trust will include a pool (a
          "Receivables Pool") of retail motor vehicle installment
          sales contracts purchased by the Sellers from Dealers and
          all payments received thereunder after the applicable
          Cut-Off Date.  The Receivables of each Receivables Pool
          were or will be originated by the Dealers in accordance
          with Sellers' requirements and purchased by the Sellers
          pursuant to agreements with Dealers and any assignments
          and other documents related thereto ("Dealer
          Agreements").  Pursuant to the Dealer Agreements, the
          Dealers are obligated to repurchase from the Sellers
          Receivables which do not meet certain representations
          made by the Dealers.  The Receivables of each Receivables
          Pool will continue to be serviced by the Servicer and
          evidence indirect financing made available by the
          applicable Seller to the obligors under the Receivables
          (the "Obligors").

               On the applicable Closing Date, after the issuance
          of the Certificates and any Notes of a given series, the
          Sellers will sell the Initial Receivables of the
          applicable Receivables Pool to the Trust to the extent,
          if any, specified in the related Prospectus Supplement.
          To the extent so provided in the related Prospectus
          Supplement, Subsequent Receivables will be conveyed to
          the Trust as frequently as daily during the Funding
          Period.  Any Subsequent Receivables so conveyed will also
          be assets of the applicable Trust, subject to the prior
          rights of the related Trustee or, where applicable, the
          Indenture Trustee and the Noteholders, if any, therein.
          The property of each Trust will also include (i) such
          amounts as from time to time may be held in separate
          trust accounts established and maintained pursuant to the
          related Sale and Servicing Agreement or Pooling and
          Servicing Agreement and the proceeds of such accounts, as
          described herein and in the related Prospectus
          Supplement; (ii) security interests in the Financed
          Vehicles and any accessions thereto; (iii)  the rights to
          proceeds from claims on certain physical damage, credit
          life and credit disability insurance policies covering
          the Financed Vehicles or the Obligors, as the case may
          be; (iv) certain rights of the Trust to receive payments
          from the Reserve Account, if any, and pursuant to any
          applicable Yield Supplement Agreement; (v) any property
          that shall have secured a Receivable and that shall have
          been acquired by the applicable Trust; (vi) certain of
          the rights of each of the Sellers relating to the
          repurchase of Receivables under each Dealer Agreement and
          under the documents and instruments contained in the
          Receivable Files; (vii) certain rebates of premiums and
          other amounts relating to certain insurance policies and
          other items financed under the Receivables; (viii)
          certain other rights of the applicable Trust under the
          Sale and Servicing Agreement or the Pooling and Servicing
          Agreement, as the case may be; and (ix) any and all
          proceeds of the foregoing; provided that, with respect to
          any series of Notes, the relevant rights and benefits
          with respect to such property will be assigned by the
          Sellers and the applicable Trustee to the entity acting
          as the Indenture Trustee for the benefit of the related
          Noteholders.  Any Yield Supplement Account will be
          maintained with the related Indenture Trustee or
          applicable Trustee, as the case may be, for the benefit
          of the related Securityholders.  If so specified in the
          related Prospectus Supplement, a Yield Supplement Account
          may not be part of the property of the related Trust.  To
          the extent specified in the related Prospectus
          Supplement, a Pre-Funding Account, a Reserve Account or
          other form of credit enhancement may be a part of the
          property of any given Trust or may be held by the entity
          acting as the Trustee or an Indenture Trustee for the
          benefit of holders of the related Securities.
          Additionally, pursuant to contracts between the Servicer
          and the Dealers, the Dealers have an obligation after
          origination to repurchase Receivables as to which Dealers
          have made certain misrepresentations.

               The Servicer will continue to service the
          Receivables held by each Trust and will receive fees for
          such services.  See "Description of the Transfer and
          Servicing Agreements Servicing Compensation and Expenses"
          herein and in the related Prospectus Supplement.  To
          facilitate servicing and to minimize administrative
          burden and expense the Servicer will retain physical
          possession of the Receivables held by each Trust and
          documents relating thereto as custodian for each such
          Trust.  Due to the administrative burden and expense, the
          certificates of title to the Financed Vehicles will not
          be amended to reflect the assignment of the security
          interest in the Financed Vehicles to each Trust.  In the
          absence of such amendment, any Trust may not have a first
          priority perfected security interest in the Financed
          Vehicles in all states.  See "Certain Legal Aspects of
          the Receivables Security Interests in Vehicles." Neither
          the Trustee nor any Indenture Trustee will be responsible
          for the legality, validity, or enforceability of any
          security interest in any Financed Vehicle.  See "Certain
          Legal Aspects of the Receivables" and "Description of the
          Transfer and Servicing Agreements Sale and Assignment of
          Receivables."

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

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

          THE TRUSTEE

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

                            THE RECEIVABLES POOLS

          GENERAL

               The Sellers purchase fixed rate simple interest
          retail motor vehicle installment sales contracts secured
          by new and used automobiles, vans and light-duty trucks
          ("Motor Vehicle Loans") from Dealers in at least 15
          states and the District of Columbia. These originations
          occur through Dealer Financial Services Group ("DFSG"), a
          functional group that includes personnel employed by the
          Sellers and other affiliates of NationsBank Corporation.
          All Motor Vehicle Loan applications are reviewed for
          acceptance by DFSG in accordance with DFSG's established
          underwriting policies, as described below, and are not
          purchased by a Seller unless approved by DFSG.

               DFSG establishes and maintains relationships with
          the Dealers. DFSG selects each Dealer from whom the
          Sellers purchase motor vehicle loans based upon the
          Dealer's commercial reputation, the prior experience of
          the Dealer or predecessor organization and, if needed, a
          financial review of the Dealer. Generally, Dealer
          portfolio performance is monitored monthly and, for the
          largest Dealers, reviewed annually.  All Dealers from
          whom any of the Sellers purchase Motor Vehicle Loans must
          execute a dealer agreement with each such Seller which
          sets out, among other things, the guidelines and
          procedures of the purchasing process. Such agreements
          provide for the repurchase by the Dealer of any Motor
          Vehicle Loan if any representations or warranties made by
          the Dealer relating to the Motor Vehicle Loan are
          breached.

               The Receivables to be held by each Trust will be
          selected from the Sellers' portfolio for inclusion in a
          Receivables Pool by several criteria, including that each
          Receivable (i) is secured by a new or used vehicle, (ii)
          was originated in the United States, (iii) provides for
          level monthly payments (except that, if so provided in
          the related Prospectus Supplement, the last monthly
          payment may, in the case of Balloon Receivables, be a
          final scheduled payment that is more than minimally
          different from the  preceding level monthly payments)
          that fully amortize the amount financed over its original
          term to maturity, (iv) is a Simple Interest Receivable
          and (v) satisfies the other criteria, if any, set forth
          in the related Prospectus Supplement.  No selection
          procedures believed by the Sellers to be adverse to the
          Noteholders or the Certificateholders of any series were
          or will be used in selecting the related Receivables.
          All terms of the retail motor vehicle installment sales
          contracts constituting such Receivables which are
          material to investors are described herein and in the
          related Prospectus Supplement.

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

               "Balloon Receivables" are monthly payment
          receivables secured by new or used automobiles or light
          trucks with a final scheduled payment which is greater
          than the scheduled monthly payments.  A Balloon
          Receivable provides for amortization of the loan over a
          series of fixed level payment monthly installments like a
          Simple Interest Receivable, but also requires a final
          scheduled payment due after payment of such monthly
          installments which differs by a more than a minimal
          amount from the preceding fixed level monthly
          installments.

               Information with respect to each Receivables Pool
          will be set forth in the related Prospectus Supplement,
          including, to the extent appropriate, the composition,
          the distribution by Contract Rate and by the states of
          Obligor addresses, the portion of such Receivables Pool
          not consisting of Simple Interest Receivables and the
          portion of such Receivables Pool secured by new vehicles
          and by used vehicles.

          UNDERWRITING

               The underwriting policies utilized by DFSG take into
          account each prospective obligor's historical credit
          performance, current ability to pay and overall
          creditworthiness, as well as the asset value of the motor
          vehicle that is to secure the Motor Vehicle Loan. Prior
          to each loan origination, DFSG reviews the loan
          application transmitted to it from the Dealer. Each
          applicant for a Motor Vehicle Loan must complete and sign
          a loan application, providing the applicant's name,
          address, source and amount of monthly income, among other
          information. For each loan application, DFSG relies on
          the results of a customized credit scoring system, a
          credit bureau score, its underwriting guidelines and,
          typically, a credit analyst's subjective judgement to
          assess an applicant's ability to repay the loan. In
          addition, attention is paid to the current value and
          expected depreciation of the related motor vehicle.

               In evaluating an application, items such as the
          interest rate charged on the loan, the term of the loan,
          and the required down payment are structured by the
          credit analyst based upon the perceived creditworthiness
          of the applicant and other underwriting guidelines. DFSG
          communicates the decision to approve or decline a loan to
          the Dealer. Motor Vehicle Loans funded by the Dealers
          based on a Seller's purchase commitment are typically
          purchased by the applicable Seller within two business
          days of such funding.

          SERVICING AND COLLECTIONS

               DFSG services all of the Motor Vehicle Loans. The
          servicing functions include customer service, document
          file keeping, Motor Vehicle Loan record keeping, vehicle
          title processing and collections. DFSG's servicing
          policies and practices may change from time to time in
          accordance with the Sellers' and DFSG's business
          judgment.

               Servicing of Motor Vehicle Loans, including payment
          processing, collateral monitoring, and maintenance of
          computer systems is conducted by DFSG on a regional basis
          from Dallas, Texas and Greensboro, North Carolina.
          Collections are handled centrally from DFSG's
          headquarters in Greensboro, North Carolina. All obligors
          on Motor Vehicle Loans are given coupon books to remit
          with their scheduled payments. The use of coupon books
          aids in the efficient and timely processing of payments
          through DFSG's operations and systems. Payments on the
          Motor Vehicle Loans are generally received by DFSG
          through lock box accounts, designated post office boxes,
          direct debit to bank accounts, and customer service
          centers.

               If a Motor Vehicle Loan becomes delinquent, it is
          interfaced from the consumer loan system to the
          collection system, each operated by DFSG. The collection
          system utilizes behavioral scoring methodology to assess
          the risk of loss and to establish a collection strategy.
          The strategy addresses the optimal timing and method for
          written and verbal communications with the delinquent
          obligor. Delinquent accounts may receive an initial
          contact as early as four days or as late as 21 days
          following delinquency. The lower risk collection
          strategies use autodialers to contact the delinquent
          obligor; higher risk collection strategies use direct
          telephone contact and/or direct mail correspondence.

               Generally, accounts that remain delinquent for 45 to
          60 days, or are otherwise recognized by DFSG's
          collections personnel as having an otherwise serious
          delinquency problem, are considered for liquidation. To
          minimize losses on liquidation, DFSG has a dedicated unit
          established to manage the liquidation of collateral
          effectively. This group principally contracts with
          outside agencies to acquire the collateral and transport
          it to a selected wholesale auction. DFSG controls the
          auction selection process through evaluations that
          include size, location and recent wholesale activity.
          Vendor service is monitored closely on an individual
          motor vehicle unit basis to ensure that an overall goal
          of averaging 90% of a standardized wholesale market value
          is attained and that motor vehicles remain in inventory
          on average less than 45 days. These guidelines are
          strictly monitored by the DFSG group with vendors not
          meeting the guidelines being removed.

               Deficiencies remaining after liquidation may be
          pursued by DFSG on behalf of the applicable Seller in
          various ways, including settlement and payment
          arrangements, litigation, post-judgment initiatives and
          collection agency referrals. Generally, if a motor
          vehicle has been repossessed, the Motor Vehicle Loan is
          charged off 90 days after repossession or when
          repossession proceeds have been received, whichever is
          earlier. If a motor vehicle has not been repossessed, the
          Motor Vehicle Loan is generally charged off when the loan
          is 120 days delinquent.

          PHYSICAL DAMAGE INSURANCE

               The Sellers and DFSG discontinued placing physical
          damage insurance on uninsured accounts effective April 8,
          1994. Although DFSG continues to confirm insurance on the
          motor vehicle at the inception of each Motor Vehicle
          Loan, it no longer tracks the maintenance of insurance
          after that date.

          DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

               Certain information concerning the Sellers'
          experience with respect to their portfolio of Motor
          Vehicle Loans (including previously sold contracts which
          a Seller continues to service, but not including retail
          motor vehicle  installment sales contracts purchased by
          any of the Sellers under certain special financing
          programs) will be set forth in each Prospectus
          Supplement.  There can be no assurance that the
          delinquency, repossession and net loss experience on any
          Receivables Pool will be comparable to prior experience
          or to such information.

                    MATURITY AND PREPAYMENT CONSIDERATIONS

               The weighted average life of the Notes, if any, and
          the Certificates of any series will generally be
          influenced by the rate at which the principal balances of
          the related Receivables are paid, which payment may be in
          the form of scheduled amortization or prepayments.  (For
          this purpose, the term "prepayments" includes prepayments
          in full, partial prepayments, liquidations due to
          default, the receipt of monthly installments earlier than
          the scheduled due dates for such installments, the
          receipt of proceeds from credit life, credit disability,
          theft or physical damage insurance, repurchases by the
          Sellers as a result of certain uncured breaches of the
          warranties made by them in the Transfer and Servicing
          Agreement with respect to the Receivables, purchases by
          the Servicer as a result of certain uncured breaches of
          the covenants made by it in the Agreement with respect to
          the Receivables, or the Servicer exercising its option to
          purchase all of the remaining Receivables.)  All of the
          Receivables are prepayable at any time without penalty to
          the Obligor.  The rate of prepayment of automotive
          receivables is influenced by a variety of economic,
          social and other factors, including the fact that an
          Obligor generally may not sell or transfer the Financed
          Vehicle securing a Receivable without the consent of the
          applicable Seller.  The rate of prepayment on the
          Receivables may also be influenced by the structure of
          the loan.  In addition, under certain circumstances, the
          applicable Seller will be obligated to repurchase
          Receivables from a given Trust pursuant to the related
          Sale and Servicing Agreement or Pooling and Servicing
          Agreement as a result of breaches of representations and
          warranties and the Servicer will be obligated to purchase
          Receivables from such Trust pursuant to such Sale and
          Servicing Agreement or Pooling and Servicing Agreement as
          a result of breaches of certain covenants.  Consistent
          with its normal servicing practices and procedures and,
          to the extent permitted in the related Sale and Servicing
          Agreement or Pooling and Servicing Agreement, the
          Servicer may, in its discretion and on a case-by-case
          basis, arrange with Obligors to extend or modify the
          terms of the related Receivables.  Some of such
          arrangements (including any extension beyond the Final
          Scheduled Maturity Date set forth in the related
          Prospectus Supplement) will cause the Servicer to be
          obligated to repurchase such Receivables, as described
          above.  See "Description of the Transfer and Servicing
          Agreements Sale and Assignment of Receivables" and
          " Servicing Procedures."  See also "Description of the
          Transfer and Servicing Agreements Termination" regarding
          the Servicer's option to purchase the Receivables from a
          given Trust and " Insolvency Event or Dissolution"
          regarding the sale of the Receivables owned by a Trust
          that is not a grantor trust if an Insolvency Event or a
          dissolution with respect to the Seller occurs.

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

                     POOL FACTORS AND TRADING INFORMATION

               The "Note Pool Factor" for each class of Notes will
          be a seven-digit decimal which the Servicer will compute
          prior to each distribution with respect to such class of
          Notes indicating the remaining outstanding principal
          balance of such class of Notes, as of the applicable
          Distribution Date (after giving effect to payments to be
          made on such Distribution Date), as a fraction of the
          initial outstanding principal balance of such class of
          Notes.  The "Certificate Pool Factor" for each class of
          Certificates will be a seven-digit decimal which the
          Servicer will compute prior to each distribution with
          respect to such class of Certificates indicating the
          remaining Certificate Balance of such class of
          Certificates, as of the applicable Distribution Date
          (after giving effect to distributions to be made on such
          Distribution Date), as a fraction of the initial
          Certificate Balance of such class of Certificates.  Each
          Note Pool Factor and each Certificate Pool Factor will
          initially be 1.0000000 and thereafter will decline to
          reflect reductions in the outstanding principal balance
          of the applicable class of Notes, or the reduction of the
          Certificate Balance of the applicable class of
          Certificates, as the case may be, as a result of
          scheduled payments, prepayments and liquidations of the
          Receivables (and also as a result of a prepayment arising
          from the application of the Pre-Funding Account, if any).
          The Note Pool Factor and the Certificate Pool Factor will
          not change as a result of the addition of Subsequent
          Receivables.  A Noteholder's portion of the aggregate
          outstanding principal balance of the related class of
          Notes is the product of (i) the original denomination of
          such Noteholder's Note and (ii) the applicable Note Pool
          Factor.  A Certificateholder's portion of the aggregate
          outstanding Certificate Balance for the related class of
          Certificates is the product of (i) the original
          denomination of such Certificateholder's Certificate and
          (ii) the applicable Certificate Pool Factor.

               With respect to each Trust, the Noteholders, if any,
          and the Certificateholders will receive reports on or
          about each Distribution Date concerning payments received
          on the Receivables during the Collection Period
          immediately preceding such Distribution Date, the Pool
          Balance (as such term is defined in the related
          Prospectus Supplement, the "Pool Balance"), each
          Certificate Pool Factor or Note Pool Factor, as
          applicable, and various other items of information.  In
          addition, Securityholders of record during any calendar
          year will be furnished information for tax reporting
          purposes not later than the latest date permitted by law.
          See "Certain Information Regarding the Securities Reports
          to Securityholders."

                               USE OF PROCEEDS

               The net proceeds from the sale of the Securities of
          a given series will be applied by the applicable Trust
          (i) to the purchase of the Receivables from the Sellers,
          (ii) to the deposit of the Pre-Funded Amount into the
          Pre-Funding Account, if any, and (iii) to make the
          initial deposit into the Reserve Account, if any.  The
          net proceeds to be received by the Sellers from any such
          Trust will be added to their general corporate funds and
          will be used for general corporate purposes.

               THE BANKS, NATIONSBANK CORPORATION AND [NB-SPC]

          GENERAL

               The Banks are wholly-owned subsidiaries of
          NationsBank Corporation. NationsBank Corporation is a
          bank holding company established as a North Carolina
          corporation in 1968 and is registered under the Bank
          Holding Company Act of 1956, as amended (the "BHCA"),
          with its principal assets being the stock of its
          subsidiaries. Through its banking subsidiaries and its
          various non-banking subsidiaries, NationsBank Corporation
          provides banking and banking related services primarily
          throughout the Southeast and Mid-Atlantic states and
          Texas. The principal executive offices of NationsBank
          Corporation are located at NationsBank Corporate Center,
          100 North Tryon Street, Charlotte, North Carolina 28255.
          Its telephone number is (704) 386-5000.

          OPERATIONS

               NationsBank Corporation provides a diversified range
          of banking and certain non-banking financial services and
          products through its various subsidiaries. NationsBank
          Corporation manages its business activities through three
          major internal management groups or business units: the
          General Bank, the Global Finance Unit and the Financial
          Services Unit.

               NationsBank, N.A. is a national banking association
          headquartered in Charlotte, North Carolina. As of March
          31, 1996, it had assets of $74.450 billion and
          shareholder equity of $5.306 billion. The principal
          executive offices of NationsBank, N.A. are located at
          NationsBank Corporate Center, 100 North Tryon Street,
          Charlotte, North Carolina 28255. Its telephone number is
          (704) 386-5000. NationsBank, N.A. is also the Servicer.
          See "The  Servicer" and "The Receivables Pools   General"
          and "  Servicing and Collections."

               NationsBank Texas is a national banking association
          headquartered in Dallas, Texas. As of March 31, 1996, it
          had assets of $49.354 billion and shareholder equity of
          $2.804 billion The principal executive offices of
          NationsBank Texas are located at 901 Main Street, Dallas,
          Texas 75202. Its telephone number is (214) 508-6262.

               NationsBank South is a national banking association
          headquartered in Atlanta, Georgia. As of March 31, 1996,
          it had assets of $46.114 billion and shareholder equity
          of $4.198 billion. The principal executive offices of
          NationsBank South are located at 600 Peachtree Street,
          N.E., Atlanta, Georgia 30308. Its telephone number is
          (404) 581-2121.

               Prior to issuing for the first time a Series of
          Securities that includes Notes, NationsBank Corporation
          will form a wholly-owned special purpose subsidiary ("NB-
          SPC") for the limited purpose of purchasing a portion of
          the Certificates issued by each Trust that issues Notes,
          acting as the general partner of each such Trust for
          federal income tax purposes and engaging in incidental
          activities.  NationsBank Corporation will take certain
          steps to minimize the likelihood that an Insolvency Event
          occurs with respect to [NB-SPC].  These steps include the
          creation of [NB-SPC] as a separate, limited purpose
          corporation pursuant to a certificate of incorporation
          containing limitations (including restrictions on the
          nature of [NB-SPC's] business and a restriction on [NB-
          SPC's] ability to commence a voluntary case or proceeding
          under any insolvency or bankruptcy law without the prior
          unanimous vote of its directors).  However, there can be
          no assurance that an Insolvency Event will not occur with
          respect to [NB-SPC].

                                 THE SERVICER

               NationsBank, N.A., through DFSG and units in
          predecessor banks of NationsBank, N.A., has been
          servicing indirect motor vehicle loan portfolios since
          1970. The indirect motor vehicle loan portfolio serviced
          either directly by NationsBank, N.A. or through its
          affiliates was approximately $5.5 billion as of March 31,
          1996. DFSG also services other indirect and direct
          consumer loan portfolios totalling over $25.3 billion
          (including the indirect motor vehicle loan portfolio) as
          of March 31, 1996.  Current information regarding the
          indirect motor vehicle loan portfolios and the direct
          consumer loan portfolios serviced by NationsBank, N.A.
          and DFSG will be included in each applicable Prospectus
          Supplement.

                           DESCRIPTION OF THE NOTES

          GENERAL

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

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

          PRINCIPAL AND INTEREST ON THE NOTES
 
               The timing and priority of payment, allocation of
          losses, Note Interest Rate and amount of or method of
          determining payments of principal and interest on each
          class of Notes of a given series will be described in the
          related Prospectus Supplement.  The right of holders of
          any class of Notes to receive payments of principal and
          interest may be senior or subordinate to the rights of
          holders of any other class or classes of Notes of such
          series, as described in the related Prospectus
          Supplement.  Payments of interest on the Notes of such
          series may be made prior to payments of principal
          thereon.  The dates for payments of interest and
          principal on the Notes of such series may be different
          from the Distribution Dates for the Certificates of such
          series.  To the extent provided in the related Prospectus
          Supplement, a series may include one or more classes of
          Notes designated as money market classes, planned
          amortization classes, targeted amortization classes or
          companion classes, each as described in the related
          Prospectus Supplement.  To the extent provided in the
          related Prospectus Supplement, a series may include one
          or more classes of Strip Notes entitled to (i) principal
          payments with disproportionate, nominal or no interest
          payments or (ii) interest payments with disproportionate,
          nominal or no principal payments.  Each class of Notes
          may have a different Note Interest Rate, which may be a
          fixed, variable or adjustable Note Interest Rate (and
          which may be zero for certain classes of Strip Notes), or
          any combination of the foregoing.  The related Prospectus
          Supplement will specify the Note Interest Rate for each
          class of Notes of a given series or the method for
          determining such Note Interest Rate.  See also "Certain
          Information Regarding the Securities Fixed Rate
          Securities" and " Floating Rate Securities."  One or more
          classes of Notes of a series may be redeemable in whole
          or in part under the circumstances specified in the
          related Prospectus Supplement, including at the end of
          the Funding Period (if any) or as a result of the
          Servicer's exercising its option to purchase the related
          Receivables Pool.  See "Description of the Transfer and
          Servicing Agreements Termination."

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

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

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

          THE INDENTURE

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

               With respect to a series of Notes, without the
          consent of the holder of each such outstanding Note
          affected thereby, however, no supplemental indenture
          will: (i) change the due date of any installment of
          principal of or interest on any such Note or reduce the
          principal amount thereof, the interest rate specified
          thereon or the redemption price with respect thereto or
          change any place of payment where or the coin or currency
          in which any such Note or any interest thereon is
          payable; (ii) impair the right to institute suit for the
          enforcement of certain provisions of the related
          Indenture regarding payment; (iii) reduce the percentage
          of the aggregate amount of the outstanding Notes of such
          series, the consent of the holders of which is required
          for any such supplemental indenture or the consent of the
          holders of which is required for any waiver of compliance
          with certain provisions of the related Indenture or of
          certain defaults thereunder and their consequences as
          provided for in such Indenture; (iv) modify or alter the
          provisions of the related Indenture regarding the voting
          of Notes held by the applicable Trust, any other obligor
          on such Notes, the Sellers or an affiliate of any of
          them; (v) reduce the percentage of the aggregate
          outstanding principal amount of such Notes, the consent
          of the holders of which is required to direct the related
          Indenture Trustee to sell or liquidate the Receivables if
          the proceeds of such sale would be insufficient to pay
          the principal amount and accrued but unpaid interest on
          the outstanding Notes of such series; (vi) decrease the
          percentage of the aggregate principal amount of such
          Notes required to amend the sections of the related
          Indenture which specify the applicable percentage of
          aggregate principal amount of the Notes of such series
          necessary to amend such Indenture or certain other
          related agreements; or (vii) permit the creation of any
          lien ranking prior to or on a parity with the lien of the
          related Indenture with respect to any of the collateral
          for such Notes or, except as otherwise permitted or
          contemplated in such Indenture, terminate the lien of
          such Indenture on any such collateral or deprive the
          holder of any such Note of the security afforded by the
          lien of such Indenture.
 
               The Trust and the applicable Indenture Trustee may
          also enter into supplemental indentures, without
          obtaining the consent of the Noteholders of the related
          series, for the purpose of, among other things, adding
          any provisions to or changing in any manner or
          eliminating any of the provisions of the related
          Indenture or of modifying in any manner the rights of
          such Noteholders; provided that such action will not
          materially and adversely affect the interest of any such
          Noteholder.
 
               Events of Default; Rights upon Event of Default.
          With respect to the Notes of a given series, "Events of
          Default" under the related Indenture will consist of: (i)
          a default for five days or more in the payment of any
          interest on any such Note; (ii) a default in the payment
          of the principal of or any installment of the principal
          of any such Note when the same becomes due and payable;
          (iii) a default in the observance or performance of any
          material covenant or agreement of the applicable Trust
          made in the related Indenture and the continuation of any
          such default for a period of 30 days after notice thereof
          is given to such Trust by the applicable Indenture
          Trustee or to such Trust and such Indenture Trustee by
          the holders of at least 25% in principal amount of such
          Notes then outstanding; (iv) any representation or
          warranty made by such Trust in the related Indenture or
          in any certificate delivered pursuant thereto or in
          connection therewith having been incorrect in a material
          respect as of the time made, and such breach not having
          been cured within 60 days after notice thereof is given
          to such Trust by the applicable Indenture Trustee or to
          such Trust and such Indenture Trustee by the holders of
          at least 25% in principal amount of such Notes then
          outstanding; (v) certain events of bankruptcy,
          insolvency, receivership or liquidation of the applicable
          Trust; or (vi) such other events, if any, set forth in
          the related Prospectus Supplement.  However, the amount
          of principal required to be paid to Noteholders of such
          series under the related Indenture will generally be
          limited to amounts available to be deposited in the
          applicable Note Payment Account.  Therefore, the failure
          to pay principal on a class of Notes generally will not
          result in the occurrence of an Event of Default until the
          Final Scheduled Distribution Date for such class of
          Notes.

               If an Event of Default should occur and be
          continuing with respect to the Notes of any series, the
          related Indenture Trustee or holders of a majority in
          principal amount of such Notes then outstanding may
          declare the principal of such Notes to be immediately due
          and payable.  Such declaration may, under certain
          circumstances, be rescinded by the holders of a majority
          in principal amount of such Notes then outstanding.  Any
          such rescission could be treated, for federal income tax
          purposes, as a constructive exchange of such Notes by the
          related Noteholders for deemed new Notes upon which gain
          or loss would be recognized.
 
               If the Notes of any series have been declared due
          and payable following an Event of Default with respect
          thereto, the related Indenture Trustee may institute
          proceedings to collect amounts due or foreclose on Trust
          property, exercise remedies as a secured party, sell the
          related Receivables or elect to have the applicable Trust
          maintain possession of such Receivables and continue to
          apply collections on such Receivables as if there had
          been no declaration of acceleration.  However, such
          Indenture Trustee is prohibited from selling the related
          Receivables following an Event of Default, other than a
          default in the payment of any principal of or a default
          for five days or more in the payment of any interest on
          any Note of such series, unless (i) the holders of all
          outstanding Notes of such series consent to such sale,
          (ii) the proceeds of such sale are sufficient to pay in
          full the principal of and the accrued interest on the
          outstanding Notes of such series at the date of such sale
          or (iii) such Indenture Trustee determines that the
          proceeds of Receivables would not be sufficient on an
          ongoing basis to make all payments on the Notes of such
          series as such payments would have become due if such
          obligations had not been declared due and payable, and
          such Indenture Trustee obtains the consent of the holders
          of 66 2/3% of the aggregate outstanding principal amount
          of the Notes of such series.

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

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

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

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

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

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

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

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

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

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

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

               THE INDENTURE TRUSTEE

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

                            DESCRIPTION OF THE CERTIFICATES

               GENERAL

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

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

               DISTRIBUTIONS OF PRINCIPAL AND INTEREST

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

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

               LIST OF CERTIFICATEHOLDERS

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

                      CERTAIN INFORMATION REGARDING THE SECURITIES

               FIXED RATE SECURITIES

                    Each class of Securities (other than certain classes
               of Strip Notes or Strip Certificates) may bear interest
               at a fixed rate per annum ("Fixed Rate Securities") or at
               a variable or adjustable rate per annum ("Floating Rate
               Securities"), as more fully described below and in the
               applicable Prospectus Supplement.  Each class of Fixed
               Rate Securities will bear interest at the applicable per
               annum Note Interest Rate or Certificate Rate, as the case
               may be, specified in the applicable Prospectus
               Supplement.  Interest on each class of Fixed Rate
               Securities will be computed on the basis of a 360-day
               year of twelve 30-day months or on such other day and
               month count basis as is specified in the applicable
               Prospectus Supplement.  See "Description of the
               Notes Principal and Interest on the Notes" and
               "Description of the Certificates Distributions of
               Principal and Interest."

               FLOATING RATE SECURITIES

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

                    The applicable Prospectus Supplement will designate
               one of the following Base Rates as applicable to a given
               Floating Rate Security: (i) the CD Rate (a "CD Rate
               Security"), (ii) the Commercial Paper Rate (a "Commercial
               Paper Rate Security"), (iii) the Federal Funds Rate (a
               "Federal Funds Rate Security"), (iv) LIBOR (a "LIBOR
               Security"), (v) the Treasury Rate (a "Treasury Rate
               Security") or (vi) such other Base Rate as is set forth
               in such Prospectus Supplement.  The "Index Maturity" for
               any class of Floating Rate Securities is the period of
               maturity of the instrument or obligation from which the
               Base Rate is calculated.  "H.15(519)" means the
               publication entitled "Statistical Release H.15(519),
               Selected Interest Rates," or any successor publication,
               published by the Board of Governors of the Federal
               Reserve System.  "Composite Quotations" means the daily
               statistical release entitled "Composite 3:30 p.m.
               Quotations for U.S. Government Securities" published by
               the Federal Reserve Bank of New York.  "Interest Reset
               Date" will be the first day of the applicable Interest
               Reset Period, or such other day as may be specified in
               the related Prospectus Supplement with respect to a class
               of Floating Rate Securities.

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

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

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

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

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

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

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

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

                                            D x 360
               Money Market Yield    =    ____________   x  100
                                          360 - (D x M)

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

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

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

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

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

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

                    With respect to LIBOR indexed to the offered rates
               for U.S. dollar deposits, "LIBOR" for each Interest Reset
               Period will be determined by the Calculation Agent for
               any LIBOR Security as follows:

                         (i)  On the second London Banking Day prior to
                    the Interest Reset Date for such Interest Reset
                    Period (a "LIBOR Determination Date"), the
                    Calculation Agent for such LIBOR Security will
                    determine the arithmetic mean of the offered rates
                    for deposits in U.S. dollars for the period of the
                    Index Maturity specified in the applicable
                    Prospectus Supplement, commencing on such Interest
                    Reset Date, which appear on the Reuters Screen LIBO
                    Page at approximately 11:00 a.m., London time, on
                    such LIBOR Determination Date.  For purposes of
                    calculating LIBOR, "London Banking Day" means any
                    business day on which dealings in deposits in United
                    States dollars are transacted in the London
                    interbank market and "Reuters Screen LIBO Page"
                    means the display designated as page "LIBO" on the
                    Reuters Monitor Money Rates Service (or such other
                    page as may replace the LIBO page on that service
                    for the purpose of displaying London interbank
                    offered rates of major banks).  If at least two such
                    offered rates appear on the Reuters Screen LIBO
                    Page, "LIBOR" for such Interest Reset Period will be
                    the arithmetic mean of such offered rates as
                    determined by the Calculation Agent for such LIBOR
                    Security.

                         (ii)  If fewer than two offered rates appear on
                    the Reuters Screen LIBO Page on such LIBOR
                    Determination Date, the Calculation Agent for such
                    LIBOR Security will request the principal London
                    offices of each of four major banks in the London
                    interbank market selected by such Calculation Agent
                    to provide such Calculation Agent with its offered
                    quotations for deposits in U.S. dollars for the
                    period of the specified Index Maturity, commencing
                    on such Interest Reset Date, to prime banks in the
                    London interbank market at approximately 11:00 a.m.,
                    London time, on such LIBOR Determination Date and in
                    a principal amount equal to an amount of not less
                    than $1,000,000 that is representative of a single
                    transaction in such market at such time.  If at
                    least two such quotations are provided, "LIBOR" for
                    such Interest Reset Period will be the arithmetic
                    mean of such quotations.  If fewer than two such
                    quotations are provided, "LIBOR" for such Interest
                    Reset Period will be the arithmetic mean of rates
                    quoted by three major banks in The City of New York
                    selected by the Calculation Agent for such LIBOR
                    Security at approximately 11:00 a.m., New York City
                    time, on such LIBOR Determination Date for loans in
                    U.S. dollars to leading European banks, for the
                    period of the specified Index Maturity, commencing
                    on such Interest Reset Date, and in a principal
                    amount equal to an amount of not less than
                    $1,000,000 that is representative of a single
                    transaction in such market at such time; provided,
                    however, that if the banks selected as aforesaid by
                    such Calculation Agent are not quoting rates as
                    mentioned in this sentence, "LIBOR" for such
                    Interest Reset Period will be the same as LIBOR for
                    the immediately preceding Interest Reset Period.

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

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

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

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

               INDEXED SECURITIES

                    To the extent so specified in any Prospectus
               Supplement, any class of Securities of a given series may
               consist of Securities ("Indexed Securities") in which the
               principal amount payable at the final scheduled
               Distribution Date for such class (the "Indexed Principal
               Amount") is determined by reference to a measure (the
               "Index") which will be related to (i) the difference in
               the rate of exchange between United States dollars and a
               currency or composite currency (the "Indexed Currency")
               specified in the applicable Prospectus Supplement (such
               Indexed Securities, "Currency Indexed Securities"); (ii)
               the difference in the price of a specified commodity (the
               "Indexed Commodity") on specified dates (such Indexed
               Securities, "Commodity Indexed Securities"); or (iii) the
               difference in the level of a specified stock index (the
               "Stock Index"), which may be based on U.S. or foreign
               stocks, on specified dates (such Indexed Securities,
               "Stock Indexed Securities"); or (iv) such other publicly-
               disseminated,  objective price or economic measures, such
               as the Consumer Price Index, the Gross National Product,
               or the volume of motor vehicle retail sales as reported
               by the Motor Vehicle Manufacturers Association of the
               United States, Inc., as are described in the applicable
               Prospectus Supplement.  The manner of determining the
               Indexed Principal Amount of an Indexed Security and
               historical and other information concerning the Indexed
               Currency, the Indexed Commodity, the Stock Index or other
               price or economic measures used in such determination
               will be set forth in the applicable Prospectus
               Supplement, together with information concerning federal
               income tax consequences to the holders of such Indexed
               Securities.

                    If the determination of the Indexed Principal Amount
               of an Indexed Security is based on an Index calculated or
               announced by a third party and such third party either
               suspends the calculation or announcement of such Index or
               changes the basis upon which such Index is calculated
               (other than changes consistent with policies in effect at
               the time such Indexed Security was issued and permitted
               changes described in the applicable Prospectus
               Supplement), then such Index shall be calculated for
               purposes of such Indexed Security by an independent
               calculation agent named in the applicable Prospectus
               Supplement on the same basis, and subject to the same
               conditions and controls, as applied to the original third
               party.  If for any reason such Index cannot be calculated
               on the same basis and subject to the same conditions and
               controls as applied to the original third party, then the
               Indexed Principal Amount of such Indexed Security shall
               be calculated in the manner set forth in the applicable
               Prospectus Supplement.  Any determination of such
               independent calculation agent shall in the absence of
               manifest error be binding on all parties.

                    If so specified in the applicable Prospectus
               Supplement, interest on an Indexed Security will be
               payable based on the amount designated in the applicable
               Prospectus Supplement as the "Face Amount" of such
               Indexed Security.  The applicable Prospectus Supplement
               will describe whether the principal amount of the related
               Indexed Security, if any, that would be payable upon
               redemption or repayment prior to the applicable final
               scheduled Distribution Date will be the Face Amount of
               such Indexed Security, the Indexed Principal Amount of
               such Indexed Security at the time of redemption or
               repayment or another amount described in such Prospectus
               Supplement.

               BOOK-ENTRY REGISTRATION

                    The Prospectus Supplement related to a given series
               will specify whether the holders of the Notes or
               Certificates of such series may hold their respective
               Securities through DTC (in the United States) or Cedel
               Bank, societe anonyme ("Cedel") or Euroclear (as defined
               below) (in Europe) if they are participants of such
               systems, or indirectly through organizations that are
               participants in such systems ("Book-Entry Notes" or
               "Book-Entry Certificates," respectively, and collectively
               referred to herein as "Book-Entry Securities").

                    The Sellers have been informed by DTC that DTC's
               nominee will be Cede, unless another nominee is specified
               in the related Prospectus Supplement.  Accordingly, such
               nominee (i.e., DTC's Nominee) is expected to be the
               holder of record of the Securities of any series held
               through DTC.  DTC's Nominee will hold the global
               Securities.  Cedel and Euroclear will hold omnibus
               positions on behalf of the Cedel Participants and the
               Euroclear Participants, respectively, through customers'
               securities accounts in Cedel's and Euroclear's names on
               the books of their respective depositaries (collectively,
               the "Depositaries") which in turn will hold such
               positions in customers' securities accounts in the
               Depositaries' names on the books of DTC.

                    DTC is a limited-purpose trust company organized
               under the laws of the State of New York, a member of the
               Federal Reserve System, a "clearing corporation" within
               the meaning of the New York Uniform Commercial Code, and
               a "clearing agency" registered pursuant to the provisions
               of Section 17A of the Exchange Act.  DTC was created to
               hold securities for its participating organizations
               ("Participants") and facilitate the clearance and
               settlement of securities transactions between
               Participants through electronic book-entries, thereby
               eliminating the need for physical movement of
               certificates.  Participants include securities brokers
               and dealers (who may include any of the underwriters of a
               series of Securities), banks, trust companies and
               clearing corporations and may include certain other
               organizations.  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 (the "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 by 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 who are not Participants or
               Indirect Participants but who desire to purchase, sell or
               otherwise transfer ownership of, or other interest in,
               Securities may do so only through Participants and
               Indirect Participants.  In addition, Securityholders will
               receive all distributions of principal and interest from
               the Indenture Trustee or the applicable Trustee, as the
               case may be (the "Applicable Trustee"), through the
               Participants who in turn will receive them from DTC.
               Under a book-entry format, Securityholders may experience
               some delay in their receipt of payments, since such
               payments will be forwarded by the Applicable Trustee to
               DTC's Nominee.  DTC will forward such payments to its
               Participants which thereafter will forward them to
               Indirect Participants or Securityholders.  To the extent
               the related Prospectus Supplement provides that Book-
               Entry Securities will be issued, the only "Noteholder" or
               "Certificateholder," as applicable, will be DTC's
               Nominee.  Securityholders will not be recognized by the
               Applicable Trustee as "Noteholders" or
               "Certificateholders," as such terms are used in the
               Indenture or Trust Agreement, as applicable, and
               Securityholders will be permitted to exercise the rights
               of Securityholders only indirectly through DTC and its
               Participants.

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

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

                    DTC will advise the Administrator in respect of each
               Trust that it will take any action permitted to be taken
               by a Securityholder under the related Indenture or Trust
               Agreement, as applicable, only at the direction of one or
               more Participants to whose accounts with DTC such
               Securities 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 by 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 regulations by the Luxembourg Monetary
               Institute.  Cedel Participants are recognized financial
               institutions around the world, including underwriters,
               securities brokers and dealers, banks, trust companies,
               clearing corporations and certain other organizations and
               may include any of the underwriters of any series of
               Securities.  Indirect access to Cedel is also available
               to others, such as banks, brokers, dealers and trust
               companies that clear through or maintain a custodial
               relationship with a Cedel Participant, either directly or
               indirectly.

                    The Euroclear System ("Euroclear" or the "Euroclear
               System") was created in 1968 to hold securities for its
               participants ("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 the risk from
               transfers of securities and cash that are not
               simultaneous.

                    The Euroclear System has subsequently been extended
               to clear and settle transactions between Euroclear
               Participants and counterparties both in Cedel and in many
               domestic securities markets.  Transactions may now be
               settled in any of 32 currencies.  In addition to
               safekeeping (custody) and securities clearance and
               settlement, the Euroclear System includes securities
               lending and borrowing and money transfer services.  The
               Euroclear System is operated by the Brussels, Belgium
               office of Morgan Guaranty Trust Company of New York (the
               "Euroclear Operator"), under contract with Euroclear
               Clearance System, S.C., a Belgian cooperative corporation
               that establishes policy on behalf of Euroclear
               Participants.  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.

                    All operations are conducted by the Euroclear
               Operator and all Euroclear securities clearance accounts
               and cash accounts are accounts with the Euroclear
               Operator.  They 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 all transfers of securities
               and cash, both within the Euroclear System, and receipts
               and withdrawals of securities and cash.  All securities
               in the Euroclear System are held on a fungible basis
               without attribution of specific certificates to specific
               securities clearance accounts.

                    Euroclear Participants include banks (including
               central banks), securities brokers and dealers and other
               professional financial intermediaries and may include any
               of the underwriters of any series of Securities.
               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 acts
               under the Terms and Conditions only on behalf of
               Euroclear Participants and has no record of or
               relationship with persons holding through Euroclear
               Participants.

                    Unless and until Definitive Securities are issued
               under the limited circumstances described herein or in
               the related Prospectus Supplement, no Securityholder will
               be entitled to receive a physical certificate
               representing a Book-Entry Security.  All references
               herein and in the related Prospectus Supplement to
               actions  by Securityholders shall refer to actions taken
               by DTC upon instructions from its Participants, and all
               references herein and in the related Prospectus
               Supplement to distributions, notices, reports and
               statements to Securityholders shall refer to
               distributions, notices, reports and statements to DTC or
               its nominee as the registered holder of the Book-Entry
               Securities, as the case may be, for distribution to Book-
               Entry Securityholders in accordance with DTC's procedures
               with respect thereto.

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

                    Except as required by law, none of the
               Administrator, if any, the applicable Trustee or the
               applicable Indenture Trustee, if any, will have any
               liability for any aspect of the records relating to or
               payments made on account of beneficial ownership
               interests of the Securities of any series held by DTC's
               Nominee, or for maintaining, supervising or reviewing any
               records relating to such beneficial ownership interests.

               DEFINITIVE SECURITIES

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

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

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

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

               REPORTS TO SECURITYHOLDERS

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

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

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

                         (iii)  the amount of the distribution allocable
                    to draws from the Reserve Account (if any), the
                    Yield Supplement Deposit Amount (if any) or payments
                    in respect of any other credit or cash flow
                    enhancement arrangement;

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

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

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

                         (vii)  the amount of the aggregate Realized
                    Losses (as defined in the related Prospectus
                    Supplement), if any, for such Collection Period;

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

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

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

                         (xi)  the balance of the Yield Supplement
                    Account (if any) on such date, after giving effect
                    to changes therein on such date;

                         (xii)  the amount of Advances or Advance
               Reserve Withdrawals on such date;

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

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

                         (xv)  the Note Interest Rate and/or Certificate
                    Rate for the next period for any class of Notes or
                    Certificates of such series with variable or
                    adjustable rates.]

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

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

                  DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

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

               SALE AND ASSIGNMENT OF RECEIVABLES

                    Prior to the time of issuance of the Securities of a
               given Trust, pursuant to a related Sale and Servicing
               Agreement or Pooling and Servicing Agreement, the Sellers
               will sell and assign to the Trustee, without recourse,
               their entire interest in the Initial Receivables, if any,
               of the related Receivables Pool, including their security
               interests in the related Financed Vehicles. Each such
               Receivable will be identified in a schedule to the
               related Sale and Servicing Agreement or Pooling and
               Servicing Agreement.  The applicable Trustee will not
               independently verify the existence and qualification of
               any Receivables.  The Trustee will, concurrently with
               such sale and assignment, execute, authenticate, and
               deliver the related Notes and/or Certificates to the
               Sellers in exchange for the Receivables.  If so provided
               in the related Prospectus Supplement, the net proceeds
               received by the Sellers from the sale of the Certificates
               and the Notes of a given series will be applied to the
               deposit of the Pre-Funded Amount into the Pre-Funding
               Account, if any, and to make the initial deposit into the
               Reserve Account, if any.  The related Prospectus
               Supplement for a given Trust will specify whether, and
               the terms, conditions and manner under which, Subsequent
               Receivables will be sold by the Sellers to the applicable
               Trust from time to time during any Funding Period on each
               date specified as a transfer date in the related
               Prospectus Supplement (each, a "Subsequent Transfer
               Date").

                    If so specified in the related Prospectus
               Supplement, all or a portion of the Receivables may be
               purchased by the Trust from the Sellers for a purchase
               price which is less than the aggregate principal  balance
               thereof.  If any Receivables are purchased for a purchase
               price less than their respective principal balances, a
               portion of the collections or proceeds in respect of
               principal from such Receivables may be deemed collections
               or proceeds in respect of interest on such Receivables
               for the purposes of allocating distributions on the
               Securities.

                    In each Sale and Servicing Agreement or Pooling and
               Servicing Agreement the Sellers will represent and
               warrant to the applicable Trust, among other things, as
               of the applicable Closing Date (or the applicable
               Subsequent Transfer Date) (unless otherwise indicated):
               (i) the Receivable has been fully and properly executed
               by the parties thereto and (a) has been originated or
               purchased by such Seller in the ordinary course of its
               business and in accordance with such Seller's
               underwriting standards to finance the retail sale by a
               Dealer of the Financed Vehicle, (b) is secured by a
               valid, subsisting, and enforceable security interest in
               favor of such Seller in the Financed Vehicle (subject to
               administrative delays and clerical errors on the part of
               the applicable government agency and to any statutory or
               other lien arising by operation of law after the Closing
               Date which is prior to such security interest) prior in
               right to the security interest of any other creditor,
               which security interest is assignable together with such
               Receivable, and has been so assigned, by such Seller to
               the Trustee, (c) contains customary and enforceable
               provisions such that the rights and remedies of the
               holder thereof are adequate for realization against the
               collateral of the benefits of the security, (d) provided,
               at origination, for level monthly payments (although the
               amount of the last payment may be different), which fully
               amortize the initial principal balance of the Receivable
               over the original term and (e) provides for interest at
               the related contractual interest rate ("Contract Rate");
               (ii) the information set forth in the Schedule of
               Receivables was true and correct as of the close of
               business on the applicable Cut-Off Date (or the
               applicable Subsequent Transfer Date); (iii) to the
               knowledge of such Seller, the Receivable complied at the
               time it was originated or made, and will comply as of the
               Closing Date (or the applicable Subsequent Transfer
               Date), in all material respects with all requirements of
               applicable federal, state and local laws, and regulations
               thereunder; provided, however that if notwithstanding the
               knowledge of the Seller, the representation set forth in
               this clause is untrue, the Seller shall repurchase such
               Receivable in accordance with the terms of the applicable
               Transfer and Servicing Agreement; (iv) the Receivable
               constitutes the genuine, legal, valid and binding payment
               obligation in writing of the Obligor, enforceable in all
               material respects by the holder thereof in accordance
               with its terms, and except as such enforceability may be
               limited by applicable bankruptcy, insolvency,
               reorganization, moratorium, conservatorship,
               receivership, liquidation and other similar laws
               affecting creditors' rights in general, the Receivable is
               not subject to any right of rescission, setoff,
               counterclaim or defense, including the defense of usury,
               and the operation of any of the terms of the Receivable,
               or the exercise of any right thereunder, will not render
               the Receivable unenforceable in whole or in part or
               subject to any right of rescission, setoff, counterclaim
               or defense, including the defense of usury, and such
               Seller has not received written notice that any right of
               rescission, setoff, counterclaim or defense has been
               asserted with respect thereto; (v) such Seller has taken
               no action which would have the effect of releasing the
               related Financed Vehicle from the lien granted by the
               Receivable in whole or in part; (vi) no material
               provision of the Receivable has been amended, waived,
               altered or modified in any respect, except such waivers
               as would be permitted under the applicable Transfer and
               Servicing Agreement, and no amendment, waiver, alteration
               or modification causes such Receivable not to conform to
               the other representations or warranties contained in this
               paragraph; (vii) such Seller has not received notice of
               any liens or claims, including liens for work, labor,
               materials or unpaid state or Federal taxes relating to
               the Financed Vehicle securing the Receivable, that are or
               may be prior to or equal to or coordinate with the lien
               granted by the Receivable; (viii) except for payment
               delinquencies continuing for a period of not more than 30
               days as of the Cut-Off Date (or the applicable Subsequent
               Transfer Date), to the knowledge of such Seller, (a) no
               default, breach, violation or event permitting
               acceleration under the terms of any Receivable exists and
               (b) no continuing condition that with notice or lapse of
               time, or both, would constitute a default, breach,
               violation or event permitting acceleration under the
               terms of the Receivable has arisen; provided, however,
               that if notwithstanding the knowledge of the Seller, any
               of the events specified in (a) or (b) of this clause
               exists or has arisen with respect to a Receivable, the
               Seller shall repurchase such Receivable in accordance
               with the terms of the applicable Transfer and Servicing
               Agreement; (ix) immediately prior to the transfer and
               assignment therein contemplated, the Receivable has not
               been sold, assigned, pledged or otherwise conveyed by
               such Seller to any person other than the Trust, and such
               Seller had good and marketable title to the Receivable
               free and clear of any encumbrance, equity, lien, pledge,
               charge, claim, security interest or other right or
               interest of any other person and had full right and power
               to transfer and assign the Receivable to the Trust and
               immediately upon the transfer and assignment of the
               Receivable to the Trust, the Trust will have good and
               marketable title to the Receivable, free and clear of any
               encumbrance, equity, lien, pledge, charge, claim,
               security interest or other right or interest of any other
               person and, if such transfer to the Trust is deemed to be
               a transfer for security, the Trust's interest in the
               Receivable resulting from the transfer has been perfected
               under the UCC; (x) such Seller has duly fulfilled all
               obligations on its part to be fulfilled under the
               Receivable; and (xi) only one original of each Receivable
               was executed and, immediately prior to the Closing Date,
               the Servicer or NSI will have possession of the
               Receivable File.

                    As of the last day of the second (or, if a Seller
               elects, the first) month following the discovery by or
               notice to a Seller of a breach of any representation or
               warranty of such Seller which materially and adversely
               affects the interests of the related Trust in any
               Receivable, the Seller of such Receivable, unless it
               cures the breach, will repurchase such Receivable from
               such Trust at a price equal to the amount required to be
               paid by the related Obligor to prepay such Receivable
               (including one month's interest thereon, in the month of
               payment, at the Contract Rate), after giving effect to
               the receipt of any moneys collected (from whatever
               source) on such Receivable, if any (such price, the
               "Purchase Amount"); provided, however, that if such
               breach or failure occurs solely as a result of
               NationsBank, N.A.'s practice of retaining original Motor
               Vehicle Loan documents only in microfilm form,
               NationsBank, N.A. will not be required to repurchase the
               affected Receivable unless the related Dealer enters into
               bankruptcy, and the bankruptcy trustee or a creditor of
               such Dealer asserts that NationsBank, N.A. did not have,
               or the applicable Trust does not have, a first priority
               perfected ownership interest in such Receivable as a
               result of such practice.   The purchase obligation will
               constitute the sole remedy available to the
               Certificateholders or the Trustee and any Noteholders or
               Indenture Trustee in respect of such Trust for any such
               uncured breach.

                    Pursuant to each Sale and Servicing Agreement or
               Pooling and Servicing Agreement, and in order to assure
               uniform quality in servicing the Receivables and to
               reduce administrative costs, the Trustee will appoint NSI
               as initial custodian of the Receivables. NSI, as
               custodian with respect to a particular Seller's
               Receivables, will hold such Receivables and physical
               registration or evidence of registration as is customary
               within each state, including any motor vehicle
               certificates of title or ownership relating thereto
               (each, a "Receivable File"), on behalf of the applicable
               Trustee. The Receivables will not be stamped or otherwise
               marked to reflect the sale and assignment of the
               Receivables to the applicable Trust and will not be
               segregated from other receivables held by NSI. The
               Sellers', the Servicer's and their respective affiliates'
               accounting records and computer systems will reflect the
               sale and assignment of the Receivables to the applicable
               Trust, and UCC financing statements with respect to such
               sale and assignment will be filed. See "The Trusts" and
               "The Receivables Pools   General" and "Certain Legal
               Aspects of the Receivables Security Interests in
               Vehicles."

               ACCOUNTS

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

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

                    For any series of Securities, funds in the
               Collection Account, the Note Payment Account and any
               Pre-Funding Account, Yield Supplement Account, Reserve
               Account and other accounts identified as such in the
               related Prospectus Supplement (collectively, the "Trust
               Accounts") will be invested as provided in the related
               Sale and Servicing Agreement or Pooling and Servicing
               Agreement in Permitted Investments.  "Permitted
               Investments" means (i) direct obligations of, and
               obligations fully guaranteed as to timely payment by, the
               United States of America or its agencies; (ii) demand
               deposits, time deposits, certificates of deposit or
               bankers' acceptances of certain depository institutions
               or trust companies having the highest rating from the
               applicable Rating Agency; (iii) commercial paper having,
               at the time of the Trust's investment, a rating in the
               highest rating category from the applicable Rating
               Agency; (iv) investments in money market funds having the
               highest rating from the applicable Rating Agency; (v)
               repurchase obligations with respect to any security that
               is a direct obligation of, or fully guaranteed by, the
               United States of America or its agencies, in either case
               entered into with a depository institution or trust
               company described in clause (ii) above; and (vii) any
               other investment (which may include retail motor vehicle
               installment sales contracts) acceptable to the Rating
               Agencies rating the Securities of the related Trust as
               being consistent with the rating of such Securities.
               Permitted Investments are generally limited to
               obligations or securities that mature on or before the
               date of the next distribution for such series.  However,
               to the extent permitted by the Rating Agencies, funds in
               any Reserve Account may be invested in securities that
               will not mature prior to the date of the next
               distribution with respect to such Certificates or Notes
               and will not be sold to meet any shortfalls.  Thus, the
               amount of cash in any Reserve Account at any time may be
               less than the balance of the Reserve Account.  If the
               amount required to be withdrawn from any Reserve Account
               to cover shortfalls in collections on the related
               Receivables (as provided in the related Prospectus
               Supplement) exceeds the amount of cash in the Reserve
               Account, a temporary shortfall in the amounts distributed
               to the related Noteholders or Certificateholders could
               result, which could, in turn, increase the average life
               of the Notes or the Certificates of such series.
               Investment earnings on funds deposited in the Trust
               Accounts, net of losses and investment expenses
               (collectively, "Investment Earnings"), shall be deposited
               in the applicable Collection Account or distributed as
               provided in the related Prospectus Supplement.

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

               COLLECTIONS

                    With respect to each Trust, the Servicer will
               deposit all payments on the related Receivables received
               from Obligors and all proceeds of the related Receivables
               collected during each collection period specified in the
               related Prospectus Supplement (each, a "Collection
               Period") into the related Collection Account not later
               than two business days after receipt.  However, so long
               as NationsBank, N.A. is the servicer and provided that
               (i) there exists no Event of Servicing Termination and
               (ii) each other condition to making monthly deposits as
               may be required by the related Sale and Servicing
               Agreement or Pooling and Servicing Agreement is
               satisfied, the Servicer may retain such amounts until the
               business day prior to the applicable Distribution Date
               (the "Deposit Date").  The Servicer or the Sellers, as
               the case may be, will remit the aggregate Purchase Amount
               of any Receivables to be purchased from a Trust to the
               related Collection Account on the applicable Deposit
               Date.  Pending deposit into the Collection Account,
               collections may be employed by the Servicer at its own
               risk and for its own benefit and will not be segregated
               from its own funds.  To the extent set forth in the
               related Prospectus Supplement, the Servicer may, in order
               to satisfy the requirements described above, obtain a
               letter of credit or other security for the benefit of the
               related Trust to secure timely remittances of collections
               on the related Receivables and payment of the aggregate
               Purchase Amount with respect to Receivables purchased by
               the Servicer.

                    The Sellers and the Servicer will also deposit into
               the Collection Account on or before each Deposit Date the
               Purchase Amount of each Receivable to be repurchased or
               purchased by them pursuant to an obligation that arose
               during the preceding Collection Period. The Servicer will
               be entitled to retain, or to be reimbursed from, amounts
               otherwise payable into, or on deposit in, the Collection
               Account but later determined to have resulted from
               mistaken deposits or postings or checks returned for
               insufficient funds.

               ADVANCES AND ADVANCE RESERVE WITHDRAWALS

                    Servicer Advances. If so provided in the related
               Prospectus Supplement, as of the last day of each
               Collection Period, the Servicer will, subject to the
               limitations described in the following sentence, make a
               payment (an "Advance") with respect to each Receivable
               (other than a Receivable which the Servicer, on behalf of
               the applicable Trust, has determined to charge-off during
               such Collection Period, in accordance with its customary
               servicing practices (a "Defaulted Receivable")) equal to
               the excess, if any, of (x) the amount of interest due on
               such Receivable at its applicable Contract Rate, over (y)
               the interest actually received by the Servicer with
               respect to such Receivable (whether from the Obligor, the
               Yield Supplement Agreement (if applicable) or payments of
               the Purchase Amount) during or with respect to such
               Collection Period. The Servicer may elect not to make an
               Advance of due and unpaid interest with respect to a
               Receivable to the extent that the Servicer, in its sole
               discretion, determines that such Advance is not
               recoverable from subsequent payments on such Receivable
               or from funds in the Reserve Account.  Advances by the
               Servicer will not be required to be made pursuant to any
               Sale and Servicing Agreement, except to the extent
               specified in the related Prospectus Supplement.

                    To the extent that the amount set forth in clause
               (y) above with respect to a Receivable is greater than
               the amount set forth in clause (x) above with respect
               thereto, such amount shall be distributed to the Servicer
               on the related Distribution Date. Any such payment will
               only be from accrued interest due from the Obligor under
               such Receivable.

                    The Servicer will deposit Advances, if any, into the
               Collection Account on the applicable Deposit Date.

                    Advance Reserve Withdrawals.  To the extent provided
               in the related Prospectus Supplement, and only to the
               extent that such Prospectus Supplement does not provide
               for Advances to be made by the Servicer, the Servicer
               may, as of the last day of the Collection Period,
               withdraw from the Reserve Account funds in an amount with
               respect to each Receivable (other than a Defaulted
               Receivable) equal to the excess, if any, of (x) the
               amount of interest due on such Receivable at its
               applicable Contract Rate, over (y) the interest actually
               received by the Servicer with respect to such Receivable
               (whether from the Obligor, the Yield Supplement Agreement
               (if applicable) or payments of the Purchase Amount)
               during or with respect to such Collection Period (an
               "Advance Reserve Withdrawal").  The Servicer will deposit
               Advance Reserve Withdrawals, if any, into the Collection
               Account on the applicable Deposit Date.  Advance Reserve
               Withdrawals will not be required to be made pursuant to
               any Sale and Servicing Agreement, except to the extent
               specified in the related Prospectus Supplement.

               SERVICING PROCEDURES

                    With respect to a Trust, the Servicer will make
               reasonable efforts to collect all payments due with
               respect to the Receivables in a manner consistent with
               the terms described in the Sale and Servicing Agreement
               or the Pooling and Servicing Agreement and will exercise
               the degree of skill and care that the Servicer exercises
               with respect to similar motor vehicle installment sales
               contracts serviced by the Servicer for itself or others
               and that are consistent with prudent industry standards.
               Consistent with its normal procedures, the Servicer may,
               in its discretion, arrange with the Obligor on a
               Receivable to defer or modify the payment schedule.  Some
               of such arrangements may cause the Servicer to purchase
               the Receivable while others may result in Advance Reserve
               Withdrawals or the Servicer making Advances with respect
               to the Receivable.  If the Servicer determines that
               eventual payment in full of a Receivable is unlikely, the
               Servicer will follow its normal practices and procedures
               to realize upon the Receivable, including the
               repossession and disposition of the Financed Vehicle
               securing the Receivable at a public or private sale, or
               the holding of any other action permitted by applicable
               law.  The Servicer shall be permitted to delegate (i) any
               and all of its servicing duties to any of its affiliates
               (including the Sellers) or (ii) specific duties to
               subcontractors who are in the business of performing such
               duties; provided, however, the Servicer will remain
               obligated and liable to the Trustee and the
               Certificateholders for servicing and administering the
               Receivables in accordance with the Sales and Servicing
               Agreement or the Pooling and Servicing Agreement as if
               the Servicer alone were servicing the Receivables.

                    With respect to any Trust, the Servicer will
               covenant in the Sale and Servicing Agreement and in the
               Pooling and Servicing Agreement that: (i) the Servicer
               will not release the Financed Vehicle from the security
               interest granted by the related Receivable in whole or in
               part, except upon payment in full of the Receivable or as
               otherwise contemplated by the Sale and Servicing
               Agreement and in the Pooling and Servicing Agreement;
               (ii) the Servicer will not impair in any material respect
               the rights of the Securityholders in the Receivables, the
               Dealer Agreements or the physical damage insurance
               policies; and (iii) the Servicer will not (a) extend a
               Receivable beyond the last day of the Collection Period
               immediately preceding the applicable Final Scheduled
               Distribution Date specified in the applicable Prospectus
               Supplement, (b) amend or modify the principal balance or
               Contract Rate of any Receivable, or (c) amend, waive or
               otherwise modify any material term of a Receivable,
               except in the case of certain extensions explicitly
               permitted by the Sale and Servicing Agreement and in the
               Pooling and Servicing Agreement.

               MANDATORY REPURCHASE OF RECEIVABLES

                    In the event of a breach by the Servicer of any
               covenant described above that materially and adversely
               affects the interests of the Trust and the
               Securityholders in a Receivable, the Servicer, unless
               such breach has been cured by the last day of the
               Collection Period which includes the 60th day following
               the date on which the Servicer becomes aware of, or
               receives written notice of such breach, or earlier in
               certain circumstances, will be required to purchase the
               Receivable from the Trustee on the Deposit Date
               immediately following such Collection Period or earlier
               under certain circumstances. The purchase price will be
               the Purchase Amount as of the last day of the Collection
               Period preceding the date of such purchase. The purchase
               obligation will constitute the sole remedy available to
               the Noteholders, the Certificateholders, the Trust or the
               Trustee against the Servicer for any such uncured breach,
               except with respect to certain indemnities of the
               Servicer under the Agreement related thereto. See "
               Event of Servicing Termination" below.

                    The  Sale and Servicing Agreement and in the Pooling
               and Servicing Agreement will also generally require the
               Servicer to charge off a Receivable as a Defaulted
               Receivable in accordance with its customary standards and
               to follow such of its normal collection practices and
               procedures as it deems necessary or advisable, and that
               are consistent with the standard of care required by the
               Agreement, to realize upon any Receivable. The Servicer
               may sell the Financed Vehicle securing such Receivable at
               judicial sale or take any other action permitted by
               applicable law. See "Certain Legal Aspects of the
               Receivables."

                    The  Sale and Servicing Agreement and the Pooling
               and Servicing Agreement will provide that the Servicer
               will defend and indemnify the Trust and the
               Certificateholders against any and all costs, expenses,
               losses, damages, claims and liabilities, including
               reasonable fees and expenses of counsel and expenses of
               litigation, arising out of or resulting from (i) the use,
               ownership or operation by the Servicer or any affiliate
               thereof of any Financed Vehicle or (ii) the willful
               misfeasance, negligence or bad faith of the Servicer in
               the performance of its duties under the Agreement. The
               Servicer's obligations to indemnify the Trust and the
               Certificateholders for the Servicer's actions or
               omissions will survive the removal of the Servicer, but
               will not apply to any action or omission of a successor
               Servicer.

               SERVICING COMPENSATION AND EXPENSES

                    The Servicer will be entitled to receive a servicing
               fee (the "Servicing Fee") for each Collection Period
               equal to a specified percentage (the "Servicing Fee
               Rate") of the Pool Balance as of the first day of such
               Collection Period.  The Servicer also will be entitled to
               receive a supplemental servicing fee (the "Supplemental
               Servicing Fee") for each Collection Period equal to any
               late, prepayment, and other administrative fees and
               expenses collected during such Collection Period.  To the
               extent specified in the related Prospectus Supplement,
               the Supplemental Servicing Fee will include Investment
               Earnings on funds deposited in the Trust Accounts and
               other accounts with respect to a Trust.  The Servicer
               will be paid the Servicing Fee and the Supplemental
               Servicing Fee for each Collection Period on the
               applicable Distribution Date.

                    The Servicing Fee and the Supplemental Servicing Fee
               (collectively, the "Servicer Fee") are intended to
               compensate the Servicer for performing the functions of a
               third party servicer of the Receivables as an agent for
               their beneficial owner, including collecting and posting
               all payments, responding to inquiries of Obligors on the
               Receivables, investigating delinquencies, sending payment
               coupons to Obligors, reporting federal income tax
               information to Obligors, paying costs of collections, and
               policing the collateral.  The Servicer Fee will also
               compensate the Servicer for administering the particular
               Receivables Pool, including making Advances, accounting
               for collections, furnishing monthly and annual statements
               to the related Trustee and Indenture Trustee with respect
               to distributions, and generating federal income tax
               information for the Trust.  The Servicer Fee also will
               reimburse the Servicer for certain taxes, the fees of the
               related Trustee and Indenture Trustee, accounting fees,
               outside auditor fees, data processing costs, and other
               costs incurred in connection with administering the
               applicable Receivables.

               DISTRIBUTIONS

                    With respect to each series of Securities, beginning
               on the Distribution 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 Trustee to the Noteholders
               and the Certificateholders of such series.  The timing,
               calculation, allocation, order, source, priorities of and
               requirements for all payments to each class of
               Noteholders and all distributions to each class of
               Certificateholders of such series will be set forth in
               the related Prospectus Supplement.

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

                    Allocation of Collections on Receivables.
               Distributions of principal on the Securities of a series
               may be based on the amount of principal collected or due,
               or the amount of Realized Losses incurred, in a
               Collection Period.  On or before the fifth Business Day
               preceding each Distribution Date (a "Determination
               Date"), the Indenture Trustee, if any, or, otherwise, the
               Trustee shall determine the amount in the Collection
               Account available for distribution on the related
               Distribution Date.  Such amount shall be allocated to
               interest and to principal as described in the applicable
               Prospectus Supplement.  Payments to Securityholders shall
               be made on each Distribution Date in accordance with such
               allocations, together with the statement described under
               "Certain Information Regarding the Securities Reports to
               Securityholders."

               CREDIT AND CASH FLOW ENHANCEMENT

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

                    The presence of a Reserve Account and other forms of
               credit enhancement for the benefit of any class or series
               of Securities is intended to enhance the likelihood of
               receipt by the Securityholders of such class or series of
               the full amount of principal and interest due thereon and
               to decrease the likelihood that such Securityholders will
               experience losses.  The credit enhancement for a class or
               series of Securities may not provide protection against
               all risks of loss and may not guarantee repayment of the
               entire principal balance and interest thereon.  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.

                    The Sellers may replace the credit enhancement for
               any class of Securities with another form of credit
               enhancement without the consent of Securityholders,
               provided the applicable Rating Agencies confirm in
               writing that substitution will not result in the
               reduction or withdrawal of the rating of such class of
               Securities or any other class of Securities of the
               related series.

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

                    The Sellers may at any time, without consent of the
               Securityholders, sell, transfer, convey or assign in any
               manner its rights to and interests in distributions from
               the Reserve Account provided that (i) the Rating Agencies
               confirm in writing that such action will not result in a
               reduction or withdrawal of the rating of any class of
               Securities, (ii) the Sellers provide to the applicable
               Trustee and any Indenture Trustee an opinion of
               independent counsel that such action will not cause the
               related Trust to be classified as an association (or
               publicly traded partnership) taxable as a corporation for
               federal income tax purposes and (iii) such transferee or
               assignee agrees in writing to take positions for federal
               income tax purposes consistent with the federal income
               tax positions agreed to be taken by the Sellers.

                    Yield Supplement Account; Yield Supplement
               Agreement.  If so provided in the related Prospectus
               Supplement, pursuant to the related Sale and Servicing
               Agreement or Pooling and Servicing Agreement, the Sellers
               will establish for a series an account, as specified in
               the related Prospectus Supplement (the "Yield Supplement
               Account"), which will be maintained with the same entity
               at which the related Collection Account is maintained
               and, if so specified in the related Prospectus
               Supplement, will be created with an initial deposit by
               the Sellers of the Yield Supplement Initial Deposit.
               Each Yield Supplement Account will be designed solely to
               hold funds to be applied by the Indenture Trustee or
               applicable Trustee to provide payments to Securityholders
               in respect of Receivables the Contract Rate of which is
               less than the Required Rate.

                    On each Distribution Date, the related Indenture
               Trustee or applicable Trustee, as the case may be, will
               transfer to the related Collection Account from monies on
               deposit in the Yield Supplement Account an amount equal
               to the Yield Supplement Deposit Amount (as such term is
               defined in the related Prospectus Supplement, the "Yield
               Supplement Deposit Amount") in respect of the Receivables
               for such Distribution Date.  If so specified in the
               related Prospectus Supplement, amounts on deposit on any
               Distribution Date in the Yield Supplement Account in
               excess of the Required Yield Supplement Amount, after
               giving effect to all distributions to be made on such
               Distribution Date, will be released to the Sellers.
               Monies on deposit in the Yield Supplement Account may be
               invested in Permitted Investments under the circumstances
               and in the manner described in the related Sale and
               Servicing Agreement or Pooling and Servicing Agreement,
               as applicable.  If so specified in the related Prospectus
               Supplement, Investment Earnings on investment of funds in
               a Yield Supplement Account will be deposited into such
               Yield Supplement Account.  If so specified in the related
               Prospectus Supplement, any monies remaining on deposit in
               a Yield Supplement Account upon the termination of the
               related Trust pursuant to its terms shall be released to
               the Sellers.

                    If a Yield Supplement Account is established with
               respect to any Trust as to which a Pre-Funding Account
               has been established, the Sellers and the related
               Indenture Trustee or applicable Trustee, will enter into
               a Yield Supplement Agreement pursuant to which, on each
               Subsequent Transfer Date, the Sellers will deposit into
               the Yield Supplement Account the Additional Yield
               Supplement Amount in respect of the related Subsequent
               Receivables.  Each Yield Supplement Agreement will affect
               only Receivables having Contract Rates less than the
               related Required Rate.

               NET DEPOSITS

                    As an administrative convenience and for so long as
               certain conditions are satisfied (see " Collections"
               above), the Servicer will be permitted to make the
               deposit of collections, aggregate Advances, if any, and
               Purchase Amounts for any Trust for or with respect to the
               related Collection Period, net of distributions to the
               Servicer as reimbursement of Advances or payment of the
               Servicer Fee with respect to such Collection Period.  The
               Servicer, however, will account to the Trustee, any
               Indenture Trust, the Noteholders, if any, and the
               Certificateholders with respect to each Trust as if all
               deposits, distributions, and transfers were made
               individually.

               STATEMENTS TO TRUSTEES AND TRUST

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

               EVIDENCE AS TO COMPLIANCE

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

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

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

               CERTAIN MATTERS REGARDING THE SERVICER

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

                    Each Sale and Servicing Agreement and Pooling and
               Servicing Agreement will further provide that neither the
               Servicer nor any of its directors, officers, employees
               and agents will be under any liability to the related
               Trust or the related Noteholders or Certificateholders
               for taking any action or for refraining from taking any
               action pursuant to such Sale and Servicing Agreement or
               Pooling and Servicing Agreement or for errors in
               judgment; except that neither the Servicer nor any such
               person will be protected against any liability that would
               otherwise be imposed by reason of willful misfeasance,
               bad faith or negligence in the performance of the
               Servicer's duties thereunder or by reason of reckless
               disregard of its obligations and duties thereunder.  In
               addition, each Sale and Servicing Agreement and Pooling
               and Servicing Agreement will provide that the Servicer is
               under no obligation to appear in, prosecute or defend any
               legal action that is not incidental to the Servicer's
               servicing responsibilities under such Sale and Servicing
               Agreement or Pooling and Servicing Agreement and that, in
               its opinion, may cause it to incur any expense or
               liability.  Each of the Sale and Servicing Agreement and
               the Pooling and Servicing Agreement will provide that the
               Servicer will be liable only to the extent of the
               obligations specifically undertaken by it under each such
               agreement and will have no other obligations or
               liabilities thereunder.  The Servicer may, however,
               undertake any reasonable action that it may deem
               necessary or desirable in respect of a particular Sale
               and Servicing Agreement or Pooling and Servicing
               Agreement, the rights and duties of the parties thereto,
               and the interests of the related Securityholders
               thereunder.  In such event, the legal expenses and costs
               of such action and any liability resulting therefrom will
               be expenses, costs, and liabilities of the Servicer, and
               the Servicer will not be entitled to be reimbursed
               therefor.

                    Under the circumstances specified in each Sale and
               Servicing Agreement and Pooling and Servicing Agreement,
               any entity into which the Servicer may be merged or
               consolidated, or any entity resulting from any merger or
               consolidation to which the Servicer is a party, or any
               entity succeeding to the business of the Servicer (where
               the Servicer is not the surviving entity and where such
               entity assumes all obligations of the Servicer, will be
               the successor of the Servicer under such Sale and
               Servicing Agreement or Pooling and Servicing Agreement.

               EVENT OF SERVICING TERMINATION

                    "Events of Servicing Termination" under each Sale
               and Servicing Agreement and Pooling and Servicing
               Agreement will consist of (i) any failure by the Servicer
               or the applicable Seller, as the case may be, to deliver
               to the Applicable Trustee for distribution to the
               Securityholders of the related series or for deposit in
               any of the Trust Accounts or the Certificate Distribution
               Account any required payment, which failure continues
               unremedied for five business days after written notice
               from the Applicable Trustee is received by the Servicer
               or the applicable Seller, as the case may be, or after
               discovery by an officer of the Servicer or the applicable
               Seller, as the case may be; (ii) any failure by the
               Servicer or the Seller, as the case may be, duly to
               observe or perform in any material respect any other
               covenant or agreement in such Sale and Servicing
               Agreement or Pooling and Servicing Agreement, which
               failure materially and adversely affects the rights of
               the Noteholders or the Certificateholders of the related
               series and which continues unremedied for 90 days after
               the giving of written notice of such failure (A) to the
               Servicer or the Seller, as the case may be, by the
               Applicable Trustee or (B) to the Servicer or the Seller,
               as the case may be, and to the Applicable Trustee by
               holders of Notes or Certificates of such series, as
               applicable, evidencing not less than a majority in
               principal amount of such outstanding Notes or of such
               Certificate Balance; (iii) certain events of bankruptcy,
               receivership, insolvency or similar proceedings and
               certain actions of the Servicer indicating its insolvency
               pursuant to bankruptcy, readjustment, receivership,
               conservatorship, insolvency, marshalling of assets and
               liabilities or similar proceedings or its inability to
               pay its obligations as they become due (any such event
               with respect to any Person, an "Insolvency Event"); and
               (iv) such other events, if any, set forth in the related
               Prospectus Supplement.

               RIGHTS UPON EVENT OF SERVICING TERMINATION

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

               WAIVER OF PAST EVENTS OF SERVICING TERMINATION

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

               AMENDMENT

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

               INSOLVENCY EVENT OR DISSOLUTION

                    With respect to a Trust that is not a grantor trust,
               if an Insolvency Event or a dissolution occurs with
               respect to [any of the Sellers or] [NB-SPC], the related
               Receivables of such Trust will be liquidated and the
               Trust will be terminated 90 days after the date of such
               Insolvency Event or dissolution, unless, before the end
               of such 90-day period, the related Trustee shall have
               received written instructions from (i) the Noteholders
               (other than [NB-SPC], the Sellers, the Servicer or their
               affiliates) of Notes of such series representing a
               majority of the aggregate unpaid principal amount of each
               class of all such Notes and the right to receive interest
               thereon, (ii) the Certificateholders (other than [NB-
               SPC]) of Certificates of such series representing not
               less than a majority of the aggregate Certificate
               Balance, and (iii) not less than a majority of the
               holders (other than [NB-SPC], the Sellers, the Servicer
               or their affiliates) of certain interests, if any, in the
               Reserve Account  and any other person specified in a
               Prospectus Supplement with respect to such Trust, to the
               effect that each such party disapproves of the
               liquidation of such Receivables and termination of such
               Trust and in connection therewith, the related Trustee
               (x) appoints an entity acceptable to the Sellers and [NB-
               SPC] to acquire an interest in such Trust and to act as a
               substitute "general partner" for federal income tax
               purposes and (y) obtains an opinion of counsel that such
               Trust will thereafter not be classified as an association
               taxable as a corporation for federal income tax and
               applicable state tax purposes.  Promptly after the
               occurrence of an Insolvency Event or a dissolution with
               respect to any of the Sellers or [NB-SPC], notice thereof
               is required to be given to such Noteholders,
               Certificateholders and holders of interests in the
               Reserve Account; provided that any failure to give such
               required notice will not prevent or delay termination of
               such Trust.  Upon termination of any Trust, the related
               Trustee shall, or shall direct the related Indenture
               Trustee to, promptly sell the assets of such Trust (other
               than the Trust Accounts and the Certificate Distribution
               Account) in a commercially reasonable manner and on
               commercially reasonable terms.  The proceeds from any
               such sale, disposition or liquidation of the Receivables
               of such Trust will be treated as collections on such
               Receivables and deposited in the related Collection
               Account.  With respect to any Trust, if the proceeds from
               the liquidation of the related Receivables and any
               amounts on deposit in the Reserve Account (if any), the
               Note Payment Account (if any) and the Certificate
               Distribution Account are not sufficient to pay the Notes,
               if any, and the Certificates of the related series in
               full, the amount of principal returned to Noteholders and
               Certificateholders thereof will be reduced and some or
               all of such Noteholders and Certificateholders 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 the
               related Trust without the unanimous prior approval of all
               Certificateholders (including the Sellers) of such Trust
               and the delivery to such Trustee by each such
               Certificateholder (including the Sellers) of a
               certificate certifying that such Certificateholder
               reasonably believes that such Trust is insolvent.

               PAYMENT OF NOTES

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

               [NB-SPC] LIABILITY

                    Under each Trust Agreement, [NB-SPC] will agree to
               be liable directly to an injured party for the entire
               amount of any losses, claims, damages or liabilities
               (other than those incurred by a Noteholder or a
               Certificateholder in the capacity of an investor with
               respect to such Trust) arising out of or based on the
               arrangement created by such Trust Agreement as though
               such arrangement created a partnership under the Delaware
               Revised Uniform Limited Partnership Act in which [NB-SPC]
               acted as general partner.

               TERMINATION

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

                    In order to avoid excessive administrative expense,
               the Servicer will be permitted at its option to purchase
               from each Trust, as of the end of any applicable
               Collection Period, if the then outstanding Pool Balance
               with respect to the Receivables held by such Trust is 5%
               or less of the Initial Pool Balance (as defined in the
               related Prospectus Supplement, the "Initial Pool
               Balance"), all remaining related Receivables at a price
               equal to the aggregate of the Purchase Amounts thereof as
               of the end of such Collection Period.

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

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

               ADMINISTRATION AGREEMENT

                    The entity acting as Servicer, in its capacity as
               administrator (the "Administrator"), will enter into an
               agreement (as amended and supplemented from time to time,
               an "Administration Agreement") with each Trust that
               issues Notes and the related Indenture Trustee pursuant
               to which the Administrator will agree, to the extent
               provided in such Administration Agreement, to provide the
               notices and to perform other administrative obligations
               required by the related Indenture.  With respect to any
               such Trust, the Servicing Fee will provide compensation
               for the performance of the Administrator's obligations
               under the applicable Administration Agreement and as
               reimbursement for its expenses related thereto.

                        CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

               RIGHTS IN THE RECEIVABLES

                    The Receivables are "chattel paper" as defined in
               the UCC. 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 Sellers will cause appropriate financing
               statements to be filed with the appropriate governmental
               authorities in the states of North Carolina, Texas,
               Georgia and Florida to perfect the interest of the Trust
               in its purchase of the Receivables from the Sellers.

                    Pursuant to the Transfer and Servicing Agreements,
               NSI will hold the Receivables and the Receivable Files as
               custodian for the Trustee following the sale and
               assignment of the Receivables to the Trust. The Sellers
               will take such action as is required to perfect the
               rights of the Trustee in the Receivables (subject to the
               following two paragraphs). The Receivables will not be
               stamped, or otherwise marked, to indicate that they have
               been sold to the Trust; however, the Servicer, the
               Sellers and their respective affiliates will indicate in
               their computer records that the Receivables have been
               sold to the Trust. If, through inadvertence or otherwise,
               another party purchases (or takes a security interest in)
               the Receivables for new value in the ordinary course of
               business and takes possession of the Receivables without
               actual knowledge of the Trust's interest, the purchaser
               (or secured party) will acquire an interest in the
               Receivables superior to the interest of the Trust.

                    As part of its normal operating procedures since at
               least 1979 until January 4, 1996, after receiving Motor
               Vehicle Loan documents from Dealers and after reviewing
               those documents, NationsBank, N.A. has microfilmed the
               manually signed original Motor Vehicle Loan document and
               then destroyed the manually signed original document;
               however, certificates of title were not destroyed as part
               of these procedures. The applicable Prospectus Supplement
               will identify the percentage of Receivables contributed
               by NationsBank, N.A. by principal balance as of the
               applicable Cut-Off date. The lack of manually signed
               original documents has not materially impaired
               NationsBank, N.A.'s enforcement of its rights under the
               Motor Vehicle Loans.

                    It is possible however, that, in the event of a
               bankruptcy of a Dealer, a creditor of such Dealer or the
               bankruptcy trustee of such Dealer could assert that
               NationsBank, N.A., to the extent NationsBank, N.A. was
               relying solely on possession as a means of perfecting a
               first priority perfected ownership interest in the
               affected Receivable, no longer had a first priority
               perfected ownership interest in such Receivable because
               it no longer had the manually signed original Receivable
               document as a result of its destruction of the manually
               signed original Receivable document. If successful, such
               assertion would render NationsBank, N.A. an unsecured
               creditor of the Dealer in bankruptcy and as a result, the
               transfer by NationsBank, N.A. to the Trust would be
               effective only to transfer such unsecured claim rather
               than a first priority perfected ownership interest in
               such Receivable. Historically, NationsBank, N.A. has
               perfected its interest in approximately 50% (by original
               principal balance) of its Motor Vehicle Loans by filing
               financing statements with respect to such Motor Vehicle
               Loans naming certain Dealers as debtors, although it has
               not been determined whether any such filings resulted in
               a first priority perfected ownership interest or a junior
               interest in any affected Receivable, and there can be no
               assurance that continuation statements with respect to
               such filings will be filed in the future. NationsBank,
               N.A. has agreed that if, after the bankruptcy of a
               Dealer, the bankruptcy trustee of such Dealer or a
               creditor of such dealer asserts that NationsBank, N.A.
               did not have, or the Trust does not have, a first
               priority perfected ownership interest in any Receivable
               acquired by NationsBank, N.A. from such Dealer and such
               assertion is related to NationsBank, N.A.'s practice of
               retaining original Motor Vehicle Loan documents only in
               microfilm form, NationsBank, N.A. will repurchase such
               Receivable from the Trust at the Purchase Amount. To
               NationsBank, N.A.'s knowledge, its interest in a Motor
               Vehicle Loan has never been challenged in a Dealer
               bankruptcy based on the lack of manually signed original
               Motor Vehicle Loan documents.

                    Under the Agreement, the Servicer will be obligated
               from time to time to take such actions as are necessary
               to protect and perfect the Trust's interest in the
               Receivables and their proceeds.

               SECURITY INTERESTS IN VEHICLES

                    In all states in which the Receivables have been
               originated, retail motor vehicle installment sales
               contracts such as the Receivables evidence the credit
               sale of automobiles and light trucks by dealers to
               obligors; the contracts also constitute personal property
               security agreements and include grants of security
               interests in the vehicles under the Uniform Commercial
               Code (the "UCC").  Perfection of security interests in
               the vehicles is generally governed by the motor vehicle
               registration laws of the state in which the vehicle is
               located.  In most states in which the Receivables have
               been originated, a security interest in a vehicle is
               perfected by notation of the secured party's lien on the
               vehicle's certificate of title.  Each Receivable
               prohibits the sale or transfer of the Financed Vehicle
               without the applicable Seller's and the Servicer's
               consent.

                    With respect to each Trust, pursuant to the related
               Dealer Agreement, the Dealer will assign its security
               interests in the Financed Vehicles securing the related
               Receivables to a Seller and, pursuant to the related Sale
               and Servicing Agreement or Pooling and Servicing
               Agreement, the Sellers will assign their security
               interests in the Financed Vehicles securing such
               Receivables to the Trust.  However, because of the
               administrative burden and expense, the Servicer, the
               Sellers and the Trust will not amend any certificate of
               title to identify the Trust as the new secured party on
               the certificates of title relating to the Financed
               Vehicles.  Also, NSI will hold any certificates of title
               relating to the Financed Vehicles in its possession as
               custodian for the Trust pursuant to the related Sale and
               Servicing Agreement or Pooling and Servicing Agreement.
               See "Description of the Transfer and Servicing
               Agreements Sale and Assignment of Receivables."

                    In most states, assignments such as those under the
               Sale and Servicing Agreement or Pooling and Servicing
               Agreement, as applicable, relating to each Trust,
               together with a perfected security interest in the
               chattel paper are an effective conveyance of a security
               interest in the vehicles subject to the chattel paper
               without amendment of any lien noted on a vehicle's
               certificate of title, and the assignee succeeds thereby
               to the assignor's rights as secured party.  In the
               absence of fraud or forgery by the vehicle owner or the
               Servicer or administrative error by state or local
               agencies, the notation of the Seller's lien on the
               certificates of title will be sufficient to protect such
               Trust against the rights of subsequent purchasers of a
               Financed Vehicle or subsequent lenders who take a
               security interest in a Financed Vehicle.  If there are
               any Financed Vehicles as to which a Seller failed to
               obtain a perfected security interest, its security
               interest would be subordinate to, among others,
               subsequent purchasers of the Financed Vehicles and
               holders of perfected security interests.  Such a failure
               would constitute a breach of the Sellers' warranties
               under the related Sale and Servicing Agreement or Pooling
               and Servicing Agreement, as applicable, and would create
               an obligation of the Sellers under such Sale and
               Servicing Agreement or Pooling and Servicing Agreement to
               repurchase the related Receivable unless the breach is
               cured.  See "Description of the Transfer and Servicing
               Agreements Sale and Assignment of Receivables." By not
               identifying the Trust as the secured party on the
               certificate of title, the Trust's interest in the chattel
               paper may not have the benefit of the security interest
               in the Financed Vehicle in all states or such security
               interest could be defeated through fraud or negligence.
               The Sellers will assign their rights under each Dealer
               Agreement to the related Trust.

                     Under the laws of most states, the perfected
               security interest in a vehicle would continue for four
               months after a vehicle is moved to a state other than the
               state in which it is initially registered and thereafter
               until the vehicle owner re-registers the vehicle in the
               new state.  A majority of states generally require
               surrender of a certificate of title to re-register a
               vehicle; accordingly, a secured party must surrender
               possession if it holds the certificate of title to the
               vehicle, or, in the case of vehicles registered in states
               providing for the notation of a lien on the, certificate
               of title but not possession by the secured party, the
               secured party would receive notice of surrender if the
               security interest is noted on the certificate of title.
               Thus, the secured party would have the opportunity to re-
               perfect its security interest in the vehicle in the state
               of relocation.  In states that do not require a
               certificate of title for registration of a motor vehicle,
               re-registration could defeat perfection. In the ordinary
               course of servicing receivables, the Servicer takes steps
               to effect re-perfection upon receipt of notice of re-
               registration or information from the obligor as to
               relocation.  Similarly, when an obligor sells a vehicle,
               the Servicer must surrender possession of the certificate
               of title or will receive notice as a result of its lien
               noted thereon and accordingly will have an opportunity to
               require satisfaction of the related Receivable before
               release of the lien.  Under each Sale and Servicing
               Agreement or Pooling and Servicing Agreement, the
               Servicer will be obligated to take appropriate steps, at
               the Servicer's expense, to maintain perfection of
               security interests in the Financed Vehicles.

                    Under the laws of most states, liens for repairs
               performed on a motor vehicle and liens for certain unpaid
               taxes take priority over even a perfected security
               interest in a Financed Vehicle.  The Internal Revenue
               Code of 1986, as amended, also grants priority to certain
               federal tax liens over the lien of a secured party.
               Federal law and the laws of certain states permit the
               confiscation of motor vehicles under certain
               circumstances if used in unlawful activities, which may
               result in the loss of a secured party's perfected
               security interest in the confiscated motor vehicle.  With
               respect to each Trust, the Sellers will represent to the
               Trust that each security interest in a Financed Vehicle
               is or will be prior to all other present liens (other
               than tax liens and liens that arise by operation of law)
               upon and security interests in such Financed Vehicle.
               However, liens for repairs or taxes, or the confiscation
               of a Financed Vehicle, could arise or occur at any time
               during the term of a Receivable.  No notice will be given
               to the applicable Trustee or Certificateholders and any
               Indenture Trustee or Noteholders, if any, in the event
               such a lien arises or confiscation occurs.

               REPOSSESSION

                    In the event of default by vehicle purchasers, the
               holder of a Receivable has all the remedies of a secured
               party under the UCC, except where specifically limited by
               other state laws or by contract.  The UCC remedies for a
               secured party include the right to repossession by self-
               help means, unless such means would constitute a breach
               of the peace.  Unless a vehicle is voluntarily
               surrendered, self-help repossession is the method
               employed by the Servicer in the majority of instances in
               which a default occurs and is accomplished simply by
               retaking possession of the financed vehicle.  In cases
               where the obligor objects or raises a defense to
               repossession, or if otherwise required by applicable
               state law, a court order must be obtained from the
               appropriate state court, and the vehicle must then be
               repossessed in accordance with that order.

               NOTICE OF SALE; REDEMPTION RIGHTS

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

                    The UCC and other state laws require the secured
               party to provide the obligor with reasonable notice of
               the date, time, and place of any public sale and/or the
               date after which any private sale of the collateral may
               be held.  The obligor has the right to redeem the
               collateral prior to actual sale by paying the secured
               party the unpaid principal balance of the obligation plus
               reasonable expenses for repossessing, holding, and
               preparing the collateral for disposition and arranging
               for this sale, plus, in some jurisdictions, reasonable
               attorneys' fees, or, in some states, a right to
               reinstatement by payment of delinquent installments or
               the unpaid balance.  Repossessed vehicles are generally
               resold by the Servicer through automobile auctions which
               are attended principally by dealers.

               DEFICIENCY JUDGMENTS AND EXCESS PROCEEDS

                    The proceeds of resale of the repossessed vehicles
               generally will be applied to the expenses of resale and
               repossession and then to the satisfaction of the
               indebtedness of the obligor on the receivable.  While
               some states impose prohibitions or limitations on the
               pursuit of deficiencies and deficiency judgments if the
               unpaid balance does not exceed a specified amount of the
               indebtedness,  a deficiency judgment can be sought in
               those states that do not prohibit or limit such
               judgments.  However, the deficiency judgment would be a
               personal judgment against the obligor for the shortfall,
               and a defaulting obligor can be expected to have very
               little capital or sources of income available following
               repossession.  Therefore, in many cases, it may not be
               useful to seek a deficiency judgment or, if one is
               obtained, it may be settled at a significant discount.

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

               CONSUMER PROTECTION LAWS

                     Numerous federal and state consumer protection laws
               and related regulations impose substantial requirements
               upon lenders and servicers involved in consumer finance.
               These laws include the Truth-in Lending Act, the Equal
               Credit Opportunity Act, the Federal Trade Commission Act,
               the Fair Credit Reporting Act, the Fair Debt Collection
               Practices Act, the Magnuson-Moss Warranty Act, the
               Federal Reserve Board's Regulations B and Z, state
               adaptations of the National Consumer Act and of the
               Uniform Consumer Credit Code, the Soldiers and Sailors
               Civil Relief Act of 1940, and state motor vehicle retail
               installment sales acts, retail installment sales acts,
               state lemon laws and other similar laws.  Also, state
               laws impose finance charge ceilings and other
               restrictions on consumer transactions and require
               contract disclosures in addition to those required under
               federal law.  The requirements impose specific statutory
               liabilities upon creditors who fail to comply with their
               provisions.  In some cases, this liability could affect
               an assignee's ability to enforce consumer finance
               contracts such as the Receivables.

                    The so-called "Holder-in-Due-Course" Rule of the
               Federal Trade Commission (the "FTC Rule"), the provisions
               of which are generally duplicated by the Uniform Consumer
               Credit Code, other state statutes, or the common law in
               certain states, has the effect of subjecting a seller
               (and certain related lenders and their assignees) in a
               consumer credit transaction and any assignee of the
               seller to all claims and defenses which the obligor in
               the transaction could assert against the seller of the
               goods.  Liability under the FTC Rule is limited to the
               amounts paid by the obligor under the contract, and the
               holder of the contract may also be unable to collect any
               balance remaining due thereunder from the obligor.

                    Most of the Receivables will be subject to the
               requirements of the FTC Rule.  Accordingly, each Trust,
               as holder of the related Receivables, will be subject to
               any claims or defenses that the purchaser of the Financed
               Vehicle may assert against the seller of the Financed
               Vehicle.  Such claims are limited to a maximum liability
               equal to the amounts paid by the obligor on the
               Receivable.  Under most state motor vehicle dealer
               licensing laws, sellers of motor vehicles are required to
               be licensed to sell motor vehicles at retail sale.
               Furthermore, Federal Odometer Regulations promulgated
               under the Motor Vehicle Information and Cost Savings Act
               require that all sellers of new and used vehicles furnish
               a written statement signed by the seller certifying the
               accuracy of the odometer reading.  If a seller is not
               properly licensed or if an Odometer Disclosure Statement
               was not provided to the purchaser of the related financed
               vehicle, the obligor may be able to assert a defense
               against the seller of the vehicle.  If an obligor were
               successful in asserting any such claim or defense, such
               claim or defense would constitute a breach of the
               Sellers' representations and warranties under the related
               Sale and Servicing Agreement or Pooling and Servicing
               Agreement and would create an obligation of the related
               Seller to repurchase the Receivable unless the breach is
               cured.  See "Description of the Transfer and Servicing
               Agreements Sale and Assignment of the Receivables."

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

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

                    The Sellers will warrant under the applicable Sale
               and Servicing Agreement or Pooling and Servicing
               Agreement that each Receivable complies with all
               requirements of law in all material respects.
               Accordingly, if an obligor has a claim against a Trust
               for violation of any law and such claim materially and
               adversely affects such Trust's interest in a Receivable,
               such violation would constitute a breach of warranty
               under the related Sale and Servicing Agreement or Pooling
               and Servicing Agreement and would create an obligation of
               the applicable Seller to repurchase the Receivable unless
               the breach is cured.  See "Description of the Transfer
               and Servicing Agreements Sale and Assignment of the
               Receivables."

               OTHER LIMITATIONS

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

                    The Sellers intend that the transfer of the
               Receivables under the applicable Sale and Servicing
               Agreement or Pooling and Servicing Agreement constitute a
               sale. FIRREA sets forth certain powers that the FDIC
               could exercise if it were appointed as receiver for a
               Seller. Subject to clarification by FDIC regulations or
               interpretations, it would appear from the positions taken
               by the FDIC before and after the passage of FIRREA that
               the FDIC in its capacity as receiver for a Seller would
               not interfere with the timely transfer to the applicable
               Trust of payments collected on the Receivables. To the
               extent that a Seller is deemed to have granted a security
               interest in the Receivables to the applicable Trust, and
               that interest was validly perfected before such Seller's
               insolvency and was not taken in contemplation of
               insolvency, that security interest should not be subject
               to avoidance and payments to the applicable Trust with
               respect to the Receivables should not be subject to
               recovery by the FDIC as receiver. If, however, the FDIC
               were to assert a contrary position, such as by requiring
               the Applicable Trustee to establish its right to those
               payments by submitting to and completing the
               administrative claims procedure established under FIRREA,
               delays in payments on the Securities and possible
               reductions in the amount of those payments could occur.

                        CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

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

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

               SCOPE OF THE TAX OPINIONS

                    It is expected that Special Tax Counsel will, upon
               issuance of a series of Notes and/or Certificates deliver
               its opinion that the applicable Trust will not be
               classified as an association (or publicly traded
               partnership) taxable as a corporation for federal income
               tax purposes.  Further, with respect to each series of
               Notes, Special Tax Counsel expects to advise the Trust
               that the Notes will be classified as debt for federal
               income tax purposes.

                    In addition, Special Tax Counsel will render its
               opinion that it has prepared or reviewed the statements
               in this Prospectus and the related Prospectus Supplement
               under the heading "Summary   Tax Status" relating to
               federal income tax matters and under the heading "Certain
               Federal Income Tax Consequences," and is of the opinion
               that such statements are correct in all material
               respects.  Such statements are intended as an explanatory
               discussion of the possible effects of the classification
               of the Trust as a partnership for federal income tax
               purposes on investors generally and of related tax
               matters affecting investors generally, but do not purport
               to furnish information in the level of detail or with the
               attention to the investor's specific tax circumstances
               that would be provided by an investor's own tax adviser.
               Accordingly, each investor is advised to consult its own
               tax advisers with regard to the tax consequences to it of
               investing in the Certificates.

                                  ERISA CONSIDERATIONS

                    ERISA and Section 4975 of the Code impose certain
               restrictions on (a) employee benefit plans (as defined in
               Section 3(3) of ERISA), (b) plans described in section
               4975(e)(1) of the Code, including individual retirement
               accounts or Keogh plans, (c) any entities whose
               underlying assets include plan assets by reason of a
               plan's investment in such entities (each of (a), (b) and
               (c), a "Plan") and (d) persons who have certain specified
               relationships to such Plans ("Parties in Interest" under
               ERISA and "Disqualified Persons" under the Code).
               Moreover, based on the reasoning of the United States
               Supreme Court in John Hancock Life Ins. Co. v. Harris
               Trust and Sav. Bank, 114 S. Ct. 517 (1993), an insurance
               company's general account may be deemed to include assets
               of the Plans investing in the general account (e.g.,
               through the purchase of an annuity contract), and the
               insurance company might be treated as a Party in Interest
               with respect to a Plan by virtue of such investment.
               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 or Disqualified Persons with respect to such
               Plans.  Violation of these rules may result in the
               imposition of an excise tax or penalty.

                    A fiduciary of any Plan should carefully review with
               its legal and other advisors whether the purchase or
               holding of any Securities of a series could give rise to
               a transaction prohibited or otherwise impermissible under
               ERISA or the Code, and should refer to "ERISA
               Considerations" in the related Prospectus Supplement
               regarding any restrictions on the purchase and/or holding
               of the Securities offered thereby.

                    Certain employee benefit plans, such as governmental
               plans (as defined in Section 3(32) of ERISA) and certain
               church plans (as defined in Section 3(33) of ERISA) are
               not subject to the prohibited transaction provisions of
               ERISA and Section 4975 of the Code. Accordingly, assets
               of such plans may, subject to the provisions of any other
               applicable federal and state law, be invested in
               Securities of any series without regard to the factors
               described herein and under "ERISA Considerations" in the
               related Prospectus Supplement.  It should be noted,
               however, that any such plan that is qualified and exempt
               from taxation under Sections 401(a) and 501(a) of the
               Code is subject to the prohibited transaction rules set
               forth in Section 503 of the Code.

                    Certain transactions involving a Trust might be
               deemed to constitute prohibited transactions under ERISA
               and the Code if assets of the Trust were deemed to be
               assets of a Plan investing in Securities issued by the
               Trust.  Under a regulation (the "Plan Assets Regulation")
               issued by the United States Department of Labor ("DOL"),
               29 C.F.R. SECTION 2510.3-101, the assets of the Trust would be
               treated as plan assets of a Plan for purposes of ERISA
               and the Code only if the 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
               Certificates will most likely be deemed Equity Interests
               for purposes of ERISA.  It should be noted, however, as
               discussed below, that the purchase of Notes by a Plan may
               also give rise to potential prohibited transactions, and
               all prospective investors should review the discussion
               herein with their legal advisors

               CERTIFICATES ISSUED BY TRUSTS THAT ISSUE ONLY CERTIFICATES

                    The ERISA considerations that apply with respect to
               Securities issued by a Trust differ depending on whether
               the Trust issuing the Securities (i) issues both Notes
               and Certificates or (ii) issues only Certificates.  The
               discussion in this section " Certificates Issued by
               Trusts That Issue Only Certificates" applies only with
               respect to Certificates issued by a Trust that issues
               only Certificates.

                    Senior Certificates.  The following discussion
               applies only to nonsubordinated Certificates (referred to
               herein as "Senior Certificates") issued by a Trust that
               does not issue Notes.

                    Except to the extent otherwise specified in the
               related Prospectus Supplement, the DOL has issued an
               individual exemption, Prohibited Transaction Exemption
               93-31, to NationsBank Corporation and its affiliates as
               one or more of the underwriters of the Senior
               Certificates (the "Exemption"). The Exemption generally
               exempts from the application of the prohibited
               transaction provisions of Section 406 of ERISA and the
               excise taxes imposed on such prohibited transactions
               pursuant to Sections 4975(a) and (b) of the Code and
               Section 502(i) of ERISA certain transactions relating to
               the initial purchase, holding and subsequent resale by
               Plans of certificates in pass-through trusts that consist
               of certain receivables, loans and other obligations that
               meet the conditions and requirements set forth in the
               Exemption. The receivables covered by the Exemption
               include fixed rate [simple interest] retail motor vehicle
               installment sales contracts such as the Receivables. The
               Exemption will apply to the acquisition, holding and
               resale of the Senior Certificates by a Plan from the
               applicable underwriters, provided that specified
               conditions (certain of which are described below) are
               met. The Sellers believe that the Exemption will apply to
               the acquisition and holding of the Senior Certificates by
               a Plan and that all conditions of the Exemption other
               than those within the control of the investors have been
               or will be met.

                    The Exemption sets forth six general conditions that
               must be satisfied for a transaction involving the
               acquisition of the Senior Certificates by a Plan to be
               eligible for the exemptive relief thereunder:

                         (1) the acquisition of the Senior Certificates
                    by a Plan is on terms (including the price for the
                    Senior Certificates) that are at least as favorable
                    to the Plan as they would be in an arm's-length
                    transaction with an unrelated party;

                         (2) the rights and interests evidenced by the
                    Senior Certificates acquired by a Plan are not
                    subordinated to the rights and interests evidenced
                    by other certificates of the Trust;

                         (3) the Senior Certificates acquired by the
                    Plan have received a rating at the time of such
                    acquisition that is in one of the three highest
                    generic rating categories from any one of four
                    Rating Agencies;

                         (4) the Trustee is not an affiliate of any
                    other member of the "Restricted Group," which
                    consists of the applicable underwriters, the
                    Sellers, the Servicer, the Trustee and any Obligor
                    with respect to the Receivables included in the
                    Trust constituting more than 5% of the aggregate
                    unamortized principal balance of the assets of the
                    Trust as of the date of initial issuance of the
                    Senior Certificates, and any affiliate of such
                    parties;

                         (5) the sum of all payments made to and
                    retained by the applicable underwriters in
                    connection with the distribution or placement of the
                    Senior Certificates represents not more than
                    reasonable compensation for underwriting or placing
                    the Senior Certificates. The sum of all payments
                    made to and retained by the Sellers pursuant to the
                    sale of the Receivables to the Trust represents not
                    more than the fair market value of such Receivables.
                    The sum of all payments made to and retained by the
                    Servicer represents not more than reasonable
                    compensation for the Servicer's services under the
                    Agreement and reimbursement of the Servicer's
                    reasonable expenses in connection therewith; and

                         (6) the Plan investing in the Senior
                    Certificates must be an "accredited investor" as
                    defined in Rule 501(a)(1) of Regulation D of the
                    Commission under the Securities Act.

                    Because the rights and interests evidenced by the
               Senior Certificates acquired by a Plan are not
               subordinated to the rights and interests evidenced by
               other certificates of the Trust, the second general
               condition set forth above is satisfied. It is a condition
               of the issuance of the Senior Certificates that they be
               rated in the highest rating category by a Rating Agency.
               A fiduciary of a Plan contemplating purchasing a Senior
               Certificate must make its own determination that at the
               time of such acquisition, the Senior Certificates
               continue to satisfy the third general condition set forth
               above. The Sellers and the Servicer expect that the
               fourth general condition set forth above will be
               satisfied with respect to the Senior Certificates. A
               fiduciary of a Plan contemplating purchasing a Senior
               Certificate must make its own determination that the
               first, fifth and sixth general conditions set forth above
               will be satisfied with respect to the Senior
               Certificates.

                    In addition the Trust must satisfy the following
                    requirements:

                         (a) the corpus of the Trust must consist solely
                    of assets of the type which have been included in
                    other investment pools,

                         (b) certificates in such other investment pools
                    must have been rated in one of the three highest
                    generic rating categories of one of the Rating
                    Agencies for at least one year prior to the Plan's
                    acquisition of Senior Certificates, and

                         (c) certificates evidencing interests in such
                    other investments pools must have been purchased by
                    investors other than Plans for at least one year
                    prior to any Plan's acquisition of Senior
                    Certificates.

                    If the general conditions of the Exemption are
               satisfied, the Exemption may provide relief from the
               restrictions imposed by Sections 406(a) and 407(a) of
               ERISA as well as the excise taxes imposed by Sections
               4975(a) and (b) of the Code by reason of Sections
               4975(c)(1)(A) through (D) of the Code, in connection with
               the direct or indirect sale, exchange, transfer or
               holding of the Senior Certificates by a Plan. However, no
               exemption is provided from the restrictions of Sections
               406(a)(1)(E), 406(a)(2) and 407 of ERISA for the
               acquisition or holding of a Senior Certificate on behalf
               of an "Excluded Plan" by any person who has discretionary
               authority or renders investment advice with respect to
               the assets of such Excluded Plan. For purposes of the
               Senior Certificates, an Excluded Plan is a Plan sponsored
               by any member of the Restricted Group.

                    If certain specific conditions of the Exemption are
               also satisfied, the Exemption may provide relief from the
               restrictions imposed by Sections 406(b)(1) and (b)(2) and
               407(a) of ERISA and the taxes imposed by Sections 4975(a)
               and (b) of the Code by reason of Section 4975(c)(1)(E) of
               the Code in connection with the direct or indirect sale,
               exchange, transfer or holding of Senior Certificates in
               the initial issuance of Senior Certificates between the
               Sellers or Underwriters and a Plan other than an Excluded
               Plan when the person who has discretionary authority or
               renders investment advice with respect to the investment
               of Plan assets in the Senior Certificates is (a) an
               Obligor with respect to 5% or less of the fair market
               value of the Receivables or (b) an affiliate of such
               person.  The Sellers expect such specific conditions to
               be satisfied with respect to the issuance of Senior
               Certificates.

                    The Exemption also applies to transactions in
               connection with the servicing, management and operation
               of the Trust, provided that, in addition to the general
               requirements described above, (a) such transactions are
               carried out in accordance with the terms of a binding
               pooling and servicing agreement and (b) the pooling and
               servicing agreement is provided to, or described in all
               material respects in the prospectus provided to,
               investing Plans before their purchase of Senior
               Certificates issued by the Trust. The Agreement is a
               pooling and servicing agreement as defined in the
               Exemption. All transactions relating to the servicing,
               management and operations of the Trust will be carried
               out in accordance with the Agreement. See "Description of
               the Transfer and Servicing Agreements" herein and in the
               related Prospectus Supplement.

                    The Exemption also may provide relief from the
               restrictions imposed by Sections 406(a) and 407(a) of
               ERISA and the taxes imposed by Sections 4975(c)(1)(A)
               through (D) of the Code if such restrictions are deemed
               to otherwise apply merely because a person is deemed to
               be a party in interest or a disqualified person with
               respect to an investing Plan by virtue of providing
               services to a Plan (or by virtue of having certain
               specified relationships to such a person) solely as a
               result of such Plan's ownership of Senior Certificates.

                    Any Plan fiduciary considering whether to purchase a
               Senior Certificate on behalf of a Plan should consult
               with experienced legal counsel regarding the
               applicability of the Exemption and other applicable
               issues and whether the Senior Certificates are an
               appropriate investment for a Plan under ERISA and the
               Code.

                    Pre-Funding Accounts.  The Exemption in its current
               form [does not apply with respect to Pre-Funding
               Accounts.  However, the DOL has under consideration a
               proposal to amend the Exemption to extend its application
               to Pre-Funding Accounts.  If the Exemption does not apply
               to Pre-Funding Accounts, assets held in any Pre-Funding
               Account maintained in connection with a Trust that issues
               only Certificates could be deemed to be Plan assets,
               which could give rise to prohibited transaction
               liability.  Investors considering the purchase of Senior
               Certificates issued by a Trust that maintains a Pre-
               Funding Account should consult with their legal advisors
               concerning this issue.]

                    Subordinated Certificates.  The following discussion
               applies only to subordinated Certificates (referred to
               herein as "Subordinated Certificates") issued by a Trust
               that does not issue Notes.

                    Because the Subordinated Certificates are
               subordinate interests, the Exemption will not apply to
               exempt the purchase and subsequent holding of the
               Subordinated Certificates by or on behalf of a Plan from
               the prohibited transaction provisions of ERISA and the
               Code. However, certain other administrative exemptions
               may be available with respect to the purchase and
               subsequent holding of the Subordinated Certificates by or
               on behalf of a Plan. These exemptions include PTE 95-60,
               which applies to certain transactions involving insurance
               company general accounts, PTE 90-1, which applies to
               certain transactions involving insurance company pooled
               separate accounts, PTE 91-38, which applies to certain
               transactions involving bank collective investment funds,
               and PTE 84-14, which applies to certain transactions
               entered into on behalf of a Plan by qualified
               professional asset managers.

                    PTE 95-60 in particular, among other things,
               provides an exemption for transactions in connection with
               the servicing, management, and operation of a trust in
               which an insurance company general account has an
               interest as a result of its acquisition of certificates
               issued by the trust. PTE 95-60 would apply to the
               acquisition of the Class B Certificates issued by the
               Trust provided that certain conditions are met, including
               the requirement that the Trust is described in and
               otherwise meets the requirements of an "underwriter
               exemption," such as PTE 93-31, other than the
               requirements relating to the nonsubordination and rating
               of the Subordinated Certificates. Accordingly, an
               insurance company may acquire the Subordinated
               Certificates on behalf of its general account if the
               conditions of PTE 95-60 are otherwise satisfied.

                    Any Plan fiduciary considering the purchase of a
               Subordinated Certificate on behalf of a Plan should
               consult with experienced legal counsel regarding the
               applicability of any such exemption from the prohibited
               transaction rules, other relevant issues, and whether the
               Subordinated Certificates would be an appropriate
               investment for the Plan under ERISA and the Code.

                    Each investor purchasing the Subordinated
               Certificates by or on behalf of a Plan will be deemed to
               have represented that an exemption from the prohibited
               transaction rules applies such that the acquisition and
               subsequent holding of the Subordinated Certificates by or
               on behalf of such Plan will not constitute a non-exempt
               prohibited transaction in violation of Section 406 of
               ERISA or Section 4975 of the Code by reason of the
               application of one or more statutory or administrative
               exemptions from the prohibited transaction rules.

               SECURITIES ISSUED BY TRUSTS THAT ISSUE BOTH NOTES AND
               CERTIFICATES

                    The discussion in this section " Securities Issued
               by Trusts That Issue Both Notes and Certificates" applies
               only to Securities issued by a Trust that issues both
               Notes and Certificates.

                    The Notes.  The Sellers believe that the Notes of
               any series should be treated as indebtedness without
               substantial equity features for purposes of the Plan
               Assets Regulation.  However, without regard to whether
               the Notes of a series are treated as an Equity Interest
               for such purposes, the acquisition or holding of such
               Notes by or on behalf of a Plan could be considered to
               give rise to a prohibited transaction if the applicable
               Trust, Trustee, Indenture Trustee, any holder of the
               Certificates of such series or any of their respective
               affiliates, is or becomes a Party in Interest or a
               Disqualified Person with respect to such 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 Note.  Included among these exemptions are
               PTCE 90-1,which exempts certain transactions involving
               insurance company pooled separate accounts;  PTCE 95-60,
               PTCE 91-38, and PTCE 84-14, as described above.

                    The Certificates.    Because the Certificates issued
               by a Trust that also issues Notes will most likely be
               treated as Equity Interests under the Plan Assets
               Regulation, such Certificates may not be acquired by (i)
               an employee benefit plan (as defined in Section 3(3) of
               ERISA) that is subject to Title I of ERISA, (ii) a plan
               described in Section 4975(e)(1) of the Code, (iii) a
               governmental plan, as defined in Section 3(32) of ERISA,
               subject to any Federal, state or local law which is, to a
               material extent, similar to the provisions of Section 406
               of ERISA or Section 4975 of the Code, (iv) an entity
               whose underlying assets include plan assets by reason of
               a plan's investment in the entity (within the meaning of
               Department of Labor Regulation 29 C.F.R. SECTION 2510.3-101),
               or (v) a person investing "plan assets" of any such plan
               (excluding, for purposes of this clause (v), any entity
               registered under the Investment Company Act of 1940, as
               amended) (each, a "Plan Investor").

                    In addition, investors other than Plan Investors
               should be aware that a prohibited transaction could be
               deemed to occur if any holder of the Certificates or any
               of their respective affiliates, is or becomes a Party in
               Interest or a Disqualified Person with respect to any
               Plan that purchases and holds the related Notes without
               being covered by one or more of the exemptions described
               above in "The Notes."

               GENERAL INVESTMENT CONSIDERATIONS

                    Prospective investors who are Plan Investors should
               consult with their legal advisors concerning the impact
               of ERISA and the Code and the potential consequences of
               making an investment in any Securities of a series with
               respect to such investors' specific circumstances.
               Moreover, each Plan fiduciary should take into account,
               among other considerations, whether the fiduciary has the
               authority to make the investment; the composition of the
               Plan's portfolio with respect to diversification by type
               of asset; the Plan's funding objectives; the tax effects
               of the investment; and whether under the general
               fiduciary standards of investment procedure and
               diversification an investment in any Securities of a
               series is appropriate for the Plan, taking into account
               the overall investment policy of the Plan and the
               composition of the Plan's investment portfolio.

                                  PLAN OF DISTRIBUTION

                    On the terms and conditions set forth in an
               underwriting agreement with respect to the Notes, if any,
               of a given series and an underwriting agreement with
               respect to the Certificates of such series (collectively,
               the "Underwriting Agreements"), the Sellers will agree to
               cause the related Trust to sell to the underwriters named
               therein and in the related Prospectus Supplement, and
               each of such underwriters will severally agree to
               purchase, the principal amount of each class of Notes and
               Certificates, as the case may be, of the related series
               set forth therein and in the related Prospectus
               Supplement.

                    In each of the Underwriting Agreements with respect
               to any given series of Securities, the several
               underwriters will agree, subject to the terms and
               conditions set forth therein, to purchase all the Notes
               and Certificates, as the case may be, described therein
               which are offered hereby and by the related Prospectus
               Supplement if any of such Notes and Certificates, as the
               case may be, are purchased.

                    Each Prospectus Supplement will either (i) set forth
               the price at which each class of Notes and Certificates,
               as the case may be, being offered thereby will be offered
               to the public and any concessions that may be offered to
               certain dealers participating in the offering of such
               Notes and Certificates or (ii) specify that the related
               Notes and Certificates, as the case may be, are to be
               resold by the underwriters in negotiated transactions at
               varying prices to be determined at the time of such sale.
               After the initial public offering of any such Notes and
               Certificates, such public offering prices and such
               concessions may be changed.

                    The Sellers and the Servicer will indemnify the
               underwriters against certain civil liabilities, including
               liabilities under the Securities Act, or contribute to
               payments the several underwriters may be required to make
               in respect thereof.

                    Each Trust may, from time to time, invest the funds
               in its Trust Accounts in Permitted Investments acquired
               from such underwriters or from one or more of the
               Sellers.

                    Pursuant to each Underwriting Agreement with respect
               to a given series of Securities, the closing of the sale
               of any class of Securities subject to such Underwriting
               Agreement will be conditioned on the closing of the sale
               of all other such classes of Securities of that series.

                    The place and time of delivery for the Securities in
               respect of which this Prospectus is delivered will be set
               forth in the related Prospectus Supplement.

                                     LEGAL OPINIONS

                    Certain legal matters relating to the Securities of
               any series will be passed upon for the related Trust, the
               Sellers and the Servicer by Robert W. Long, Jr., Esq.,
               Assistant General Counsel of NationsBank Corporation.
               Certain legal matters relating to the Securities will be
               passed upon for the underwriters by Skadden, Arps, Slate,
               Meagher & Flom (or such other counsel specified in the
               related Prospectus Supplement). Certain federal income
               tax matters and other matters will be passed upon for the
               Sellers by Skadden, Arps, Slate, Meagher & Flom (or such
               other counsel specified in the Prospectus Supplement).
               Skadden, Arps, Slate, Meagher & Flom has represented and
               may in the future represent one or more of the Sellers.


                                     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:

               Additional Yield Supplement Amount  . . . . . . . . . . 9
               Administration Agreement  . . . . . . . . . . . . . .  53
               Administrator . . . . . . . . . . . . . . . . . . . .  53
               Advance . . . . . . . . . . . . . . . . . . . . . . 9, 44
               Advance Reserve Withdrawal  . . . . . . . . . . .  10, 44
               Applicable Trustee  . . . . . . . . . . . . . . . . .  36
               Balloon Receivables . . . . . . . . . . . . . . . . .  19
               Bank  . . . . . . . . . . . . . . . . . . . . . . . . . 4
               Banks . . . . . . . . . . . . . . . . . . . . . . . . . 4
               Base Rate . . . . . . . . . . . . . . . . . . . . . .  30
               Basic Documents . . . . . . . . . . . . . . . . . . .  27
               BHCA  . . . . . . . . . . . . . . . . . . . . . . . .  23
               Book-Entry Certificates . . . . . . . . . . . . . . .  35
               Book-Entry Notes  . . . . . . . . . . . . . . . . . .  35
               Book-Entry Securities . . . . . . . . . . . . . . . .  35
               Calculation Agent . . . . . . . . . . . . . . . . . .  30
               Calculation Date  . . . . . . . . . . . . . .  31, 32, 34
               CD Rate . . . . . . . . . . . . . . . . . . . . . . .  31
               CD Rate Determination Date  . . . . . . . . . . . . .  31
               CD Rate Security  . . . . . . . . . . . . . . . . . .  30
               CDs (Secondary Market)  . . . . . . . . . . . . . . .  31
               Cede  . . . . . . . . . . . . . . . . . . . . . . . . . 7
               Cedel . . . . . . . . . . . . . . . . . . . . . . . .  35
               Cedel Participants  . . . . . . . . . . . . . . . . .  36
               Certificate Balance . . . . . . . . . . . . . . . . . . 6
               Certificate Distribution Account  . . . . . . . . . .  42
               Certificate Owners  . . . . . . . . . . . . . . . . . . 3
               Certificate Pool Factor . . . . . . . . . . . . . . .  22
               Certificate Rate  . . . . . . . . . . . . . . . . . . . 6
               Certificateholders  . . . . . . . . . . . . . . . . . . 3
               Certificates  . . . . . . . . . . . . . . . . . . . . . 1
               Certificates of Deposit . . . . . . . . . . . . . . .  31
               Closing Date  . . . . . . . . . . . . . . . . . . . . . 4
               Code  . . . . . . . . . . . . . . . . . . . . . .  12, 58
               Collection Account  . . . . . . . . . . . . . . . . .  42
               Collection Period . . . . . . . . . . . . . . . . . .  43
               Commercial Paper  . . . . . . . . . . . . . . . . . .  31
               Commercial Paper Rate . . . . . . . . . . . . . .  31, 32
               Commercial Paper Rate Determination Date  . . . . . .  31
               Commercial Paper Rate Security  . . . . . . . . . . .  30
               Commission  . . . . . . . . . . . . . . . . . . . . . . 3
               Commodity Indexed Securities  . . . . . . . . . . . .  34
               Composite Quotations  . . . . . . . . . . . . . . . .  30
               Contract Rate . . . . . . . . . . . . . . . . . . . .  41
               Currency Indexed Securities . . . . . . . . . . . . .  34
               Dealer Agreements . . . . . . . . . . . . . . . . . .  17
               Dealers . . . . . . . . . . . . . . . . . . . . . . . . 5
               Defaulted Receivable  . . . . . . . . . . . . . . . .  44
               Definitive Certificates . . . . . . . . . . . . . . .  38
               Definitive Notes  . . . . . . . . . . . . . . . . . .  38
               Definitive Securities . . . . . . . . . . . . . . . .  38
               Deposit Date  . . . . . . . . . . . . . . . . . . . .  43
               Depositaries  . . . . . . . . . . . . . . . . . . . .  35
               Depository  . . . . . . . . . . . . . . . . . . . . .  24
               Determination Date  . . . . . . . . . . . . . . . . .  46
               DFSG  . . . . . . . . . . . . . . . . . . . . . . . .  19
               Disqualified Persons  . . . . . . . . . . . . . . . .  58
               Distribution Date . . . . . . . . . . . . . . . . . .  29
               DOL . . . . . . . . . . . . . . . . . . . . . . . . .  59
               DTC . . . . . . . . . . . . . . . . . . . . . . . . . . 3
               DTC's Nominee . . . . . . . . . . . . . . . . . . . . . 7
               Eligible Deposit Account  . . . . . . . . . . . . . .  43
               Eligible Institution  . . . . . . . . . . . . . . . .  43
               Equity Interest . . . . . . . . . . . . . . . . . . .  59
               ERISA . . . . . . . . . . . . . . . . . . . . . . . .  12
               Euroclear . . . . . . . . . . . . . . . . . . . . . .  37
               Euroclear Operator  . . . . . . . . . . . . . . . . .  37
               Euroclear Participants  . . . . . . . . . . . . . . .  37
               Euroclear System  . . . . . . . . . . . . . . . . . .  37
               Events of Default . . . . . . . . . . . . . . . . . .  26
               Events of Servicing Termination . . . . . . . . . . .  49
               Exemption . . . . . . . . . . . . . . . . . . . . . .  59
               Excluded Plan . . . . . . . . . . . . . . . . . . . .  61
               Face Amount . . . . . . . . . . . . . . . . . . . . .  35
               FDIC  . . . . . . . . . . . . . . . . . . . . . . . .  14
               Federal Funds Rate  . . . . . . . . . . . . . . . . .  32
               Federal Funds Rate Determination Date . . . . . . . .  32
               Federal Funds Rate Security . . . . . . . . . . . . .  30
               Final Scheduled Maturity Date . . . . . . . . . . . .  10
               Financed Vehicles . . . . . . . . . . . . . . . . . . . 4
               FIRREA  . . . . . . . . . . . . . . . . . . . . . . .  14
               Fixed Rate Securities . . . . . . . . . . . . . . . .  30
               Floating Rate Securities  . . . . . . . . . . . . . .  30
               FTC Rule  . . . . . . . . . . . . . . . . . . . . . .  56
               Funding Period  . . . . . . . . . . . . . . . . . . . . 6
               H.15(519) . . . . . . . . . . . . . . . . . . . . . .  30
               Indenture . . . . . . . . . . . . . . . . . . . . . . . 5
               Indenture Trustee . . . . . . . . . . . . . . . . . . . 1
               Index . . . . . . . . . . . . . . . . . . . . . . . .  34
               Index Maturity  . . . . . . . . . . . . . . . . . . .  30
               Indexed Commodity . . . . . . . . . . . . . . . . . .  34
               Indexed Currency  . . . . . . . . . . . . . . . . . .  34
               Indexed Principal Amount  . . . . . . . . . . . . . .  34
               Indexed Securities  . . . . . . . . . . . . . . . . .  34
               Indirect Participants . . . . . . . . . . . . . . . .  35
               Initial Cut-Off Date  . . . . . . . . . . . . . . . . . 4
               Initial Pool Balance  . . . . . . . . . . . . . . . .  52
               Initial Receivables . . . . . . . . . . . . . . . . . . 4
               Insolvency Event  . . . . . . . . . . . . . . . . . .  50
               Interest Reset Date . . . . . . . . . . . . . . . . .  30
               Interest Reset Period . . . . . . . . . . . . . . . .  30
               Investment Earnings . . . . . . . . . . . . . . . . .  43
               IRS . . . . . . . . . . . . . . . . . . . . . . . . .  58
               Issuer  . . . . . . . . . . . . . . . . . . . . . . . . 4
               LIBO  . . . . . . . . . . . . . . . . . . . . . . . .  33
               LIBOR . . . . . . . . . . . . . . . . . . . . . . . .  33
               LIBOR Determination Date  . . . . . . . . . . . . . .  33
               LIBOR Security  . . . . . . . . . . . . . . . . . . .  30
               London Banking Day  . . . . . . . . . . . . . . . . .  33
               Money Market Yield  . . . . . . . . . . . . . . . . .  32
               Motor Vehicle Loans . . . . . . . . . . . . . . . . .  19
               NationsBank South . . . . . . . . . . . . . . . . . . . 4
               NationsBank Texas . . . . . . . . . . . . . . . . . . . 4
               NB-SPC  . . . . . . . . . . . . . . . . . . . . . . 5, 23
               Note Interest Rate  . . . . . . . . . . . . . . . . . . 5
               Note Payment Account  . . . . . . . . . . . . . . . .  42
               Note Pool Factor  . . . . . . . . . . . . . . . . . .  22
               Noteholders . . . . . . . . . . . . . . . . . . . . . . 3
               Notes . . . . . . . . . . . . . . . . . . . . . . . . . 1
               NSI . . . . . . . . . . . . . . . . . . . . . . . . .  13
               Obligors  . . . . . . . . . . . . . . . . . . . . . .  17
               Participants  . . . . . . . . . . . . . . . . . .  24, 35
               Parties in Interest . . . . . . . . . . . . . . . . .  58
               Permitted Investments . . . . . . . . . . . . . . . .  42
               Plan  . . . . . . . . . . . . . . . . . . . . . . . .  58
               Plan Assets Regulation  . . . . . . . . . . . . . . .  59
               Plan Investor . . . . . . . . . . . . . . . . . . . .  63
               Pool Balance  . . . . . . . . . . . . . . . . . . . .  22
               Pooling and Servicing Agreement . . . . . . . . . . . . 4
               Pre-Funded Amount . . . . . . . . . . . . . . . . . . . 5
               Pre-Funding Account . . . . . . . . . . . . . . . .  1, 6
               Prepayments . . . . . . . . . . . . . . . . . . .  15, 21
               Prospectus Supplement . . . . . . . . . . . . . . . . . 1
               Purchase Amount . . . . . . . . . . . . . . . . . . .  42
               Rating Agencies . . . . . . . . . . . . . . . . . . .  27
               Receivable File . . . . . . . . . . . . . . . . . . .  42
               Receivables . . . . . . . . . . . . . . . . . . . .  1, 4
               Receivables Pool  . . . . . . . . . . . . . . . . . .  17
               Registration Statement  . . . . . . . . . . . . . . . . 3
               Required Initial Yield Supplement Amount  . . . . . . . 9
               Required Subsequent Yield Supplement Amount . . . . . . 9
               Required Rate . . . . . . . . . . . . . . . . . . . . . 8
               Required Yield Supplement Amount  . . . . . . . . . . . 9
               Reserve Account . . . . . . . . . . . . . . . . . . .  47
               Restricted Group  . . . . . . . . . . . . . . . . . .  60
               Reuters Screen LIBO Page  . . . . . . . . . . . . . .  33
               Rules . . . . . . . . . . . . . . . . . . . . . . . .  36
               Sale and Servicing Agreement  . . . . . . . . . . . . . 4
               Securities  . . . . . . . . . . . . . . . . . . . . . . 1
               Securities Act  . . . . . . . . . . . . . . . . . . . . 3
               Securityholders . . . . . . . . . . . . . . . . . . . . 7
               Seller  . . . . . . . . . . . . . . . . . . . . . .  1, 4
               Sellers . . . . . . . . . . . . . . . . . . . . . .  1. 4
               Senior Certificates . . . . . . . . . . . . . . . . .  59
               Servicer  . . . . . . . . . . . . . . . . . . . . .  1, 4
               Servicer Fee  . . . . . . . . . . . . . . . . . . . .  46
               Servicing Fee . . . . . . . . . . . . . . . . . . . .  45
               Servicing Fee Rate  . . . . . . . . . . . . . . . . .  45
               Simple Interest Receivables . . . . . . . . . . . . .  19
               Special Tax Counsel . . . . . . . . . . . . . . . . .  58
               Spread  . . . . . . . . . . . . . . . . . . . . . . .  30
               Spread Multiplier . . . . . . . . . . . . . . . . . .  30
               Statistical Release H.15(519) . . . . . . . . . . . .  30
               Stock Index . . . . . . . . . . . . . . . . . . . . .  34
               Stock Indexed Securities  . . . . . . . . . . . . . .  34
               Strip Certificates  . . . . . . . . . . . . . . . . . . 7
               Strip Notes . . . . . . . . . . . . . . . . . . . . . . 6
               Subordinated Certificates . . . . . . . . . . . . . .  61
               Subsequent Receivables  . . . . . . . . . . . . . .  1, 5
               Subsequent Transfer Date  . . . . . . . . . . . . . .  40
               Supplemental Servicing Fee  . . . . . . . . . . . . .  45
               Terms and Conditions  . . . . . . . . . . . . . . . .  37
               Transfer and Servicing Agreements . . . . . . . . . .  40
               Treasury bills  . . . . . . . . . . . . . . . . . . .  33
               Treasury Rate . . . . . . . . . . . . . . . . . .  33, 34
               Treasury Rate Determination Date  . . . . . . . . . .  34
               Treasury Rate Security  . . . . . . . . . . . . . . .  30
               Trust . . . . . . . . . . . . . . . . . . . . . . .  1, 4
               Trust Accounts  . . . . . . . . . . . . . . . . . . .  42
               Trust Agreement . . . . . . . . . . . . . . . . . . . . 4
               Trustee . . . . . . . . . . . . . . . . . . . . . . . . 1
               UCC . . . . . . . . . . . . . . . . . . . . . . .  13, 54
               Underwriting Agreements . . . . . . . . . . . . . . .  63
               Yield Supplement Account  . . . . . . . . . . . . . 8, 47
               Yield Supplement Agreement  . . . . . . . . . . . . . . 9
               Yield Supplement Amount . . . . . . . . . . . . . . . . 9
               Yield Supplement Deposit Amount . . . . . . . . . . .  48
               Yield Supplement Initial Deposit  . . . . . . . . . . . 9

The information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor
may offers to buy be accepted prior to the time the registration statement
becomes effective. This prospectus supplement and the accompanying
prospectus shall not constitute an offer to sell or the solicitation of an
offer to buy nor shall there be any sale of these securities in any State
in which such offer, solicitation or sale would be unlawful prior to
registration or qualification under the securities laws of any such State.

                                SUBJECT TO COMPLETION, DATED _____ __, 1996
Prospectus Supplement
(To Prospectus dated           , 1996)

                                     $
                     NATIONSBANK AUTO OWNER TRUST 199 -
                     $ % [Class A-1] Asset Backed Notes
                Floating Rate Class A-2 Asset Backed Notes]
                     [$ % Class A-3 Asset Backed Notes]
                      [$ % Asset Backed Certificates]

                             [NationsBank Logo]

                  ---------------------------------------
                             NATIONSBANK, N.A.
                         NATIONSBANK, N.A. (SOUTH)
                         NATIONSBANK OF TEXAS, N.A.

                                  Sellers
                             NationsBank, N.A.
                  ---------------------------------------
                                  Servicer
        Prospective investors should consider, among other things,
the information set forth in "Risk Factors" beginning on page S-_ herein and
                  on page _____ of the accompanying Prospectus.

 THE NOTES REPRESENT OBLIGATIONS OF, AND THE CERTIFICATES REPRESENT BENEFICIAL
 INTERESTS IN, THE TRUST ONLY AND DO NOT REPRESENT OBLIGATIONS OF OR INTERESTS
    IN, AND ARE NOT GUARANTEED OR INSURED BY, THE FEDERAL DEPOSIT INSUR-
           ANCE CORPORATION, ANY GOVERNMENTAL AGENCY, ANY OF THE
              SELLERS, THE SERVICER OR NATIONSBANK CORPORATION
                   OR ANY OF THEIR RESPECTIVE AFFILIATES.

  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 SUPPLEMENT OR THE PROSPECTUS. ANY REPRE-
              SENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
===============================================================================================================
                                                                     Underwriting               Proceeds to
                                       Price to Public (1)             Discount              the Seller (1)(2)
<S>                                <C>                         <C>                       <C>
- ---------------------------------------------------------------------------------------------------------------
Per [Class A-1] Note...........                 %                         %                          %
- ---------------------------------------------------------------------------------------------------------------
[Per Class A-2 Note............                 %                         %                          %]
- ---------------------------------------------------------------------------------------------------------------
[Per Class A-3 Note............                 %                         %                          %]
- ---------------------------------------------------------------------------------------------------------------
[Per Certificate...............                 %                         %                          %]
- ---------------------------------------------------------------------------------------------------------------
Total..........................    $                           $                         $
===============================================================================================================
<FN>
(1) Plus accrued interest, if any, from           , 199 .
(2) Before deducting expenses, estimated to be $          .
</TABLE>

     The Notes and the Certificates are offered by the Underwriters when,
as and if issued and accepted by the Underwriters and subject to their
right to reject orders in whole or in part. It is expected that delivery of
the Notes and the Certificates will be made in book-entry form only through
the Same Day Funds Settlement System of The Depository Trust Company, or
through Cedel Bank, societe anonyme or the Euroclear System, on or about
the Closing Date.

             The date of this Prospectus Supplement is ____, 199 .

     The NationsBank Auto Owner Trust 199 - (the "Trust") will be governed
by a Trust Agreement, to be dated as of ____, 199 , among NationsBank, N.A.,
NationsBank, N.A. (South), NationsBank of Texas, N.A. (each, a "Seller" and
a "Bank" and collectively, the "Sellers" and the "Banks") and ____, as Owner
Trustee. The Trust will issue $____ aggregate initial principal amount of
[Class A-1] % Asset Backed Notes (the "[Class A-1] Notes")[, $ aggregate
initial principal amount of Class A-2 Floating Rate Asset Backed Notes (the
"Class A-2 Notes") and $ aggregate initial principal amount of Class A-3 ____%
Asset Backed Notes (the "Class A-3 Notes" and, together with the Class A-1
Notes and the Class A-2 Notes, the "Notes")] pursuant to an Indenture to be
dated as of ____, 199 , between the Trust and ____, as Indenture Trustee.  The
Trust will also issue $____ aggregate initial principal balance of % Asset
Backed Certificates (the "Certificates" and, together with the Notes, the
"Securities"). The assets of the Trust will include a pool of retail motor
vehicle installment sales contracts (the "Receivables") secured by security
interests in the motor vehicles financed thereby, including certain monies
received thereunder after the related Cut-Off Date (as defined herein),
which will be purchased by the Trust from the Seller on or prior to the
Closing Date, [monies on deposit in a trust account (the "Pre-Funding
Account") to be established with the Indenture Trustee] and certain other
property, as more fully described herein. See "Summary--The Trust Property"
herein. [Additional retail motor vehicle installment sales contracts (the
"Subsequent Receivables") will be purchased by the Trust from the Seller
from time to time on or before ____, 199 , from funds on deposit in the
Pre-Funding Account.] The Notes will be secured by the assets of the Trust
pursuant to the Indenture.

     Interest on [the] [all classes of] Notes [other than the Class A-2
Notes] will accrue at the fixed per annum interest rates specified above.
[The Class A-2 Notes will accrue interest at a rate of % per annum for the
period from the Closing Date through 199 . Thereafter, the Class A-2 Notes
will accrue interest at a per annum rate equal to [LIBOR] plus %.] Interest
on the Notes will generally be payable [quarterly] on the day of each
[month] [ ____, ____, and ] (each, a "[Distribution] [Payment] Date"),
commencing ____, 199 . Interest will accrue from and including the Closing
Date (in the case of the first [Distribution] [Payment] Date), or from the
most recent [Distribution] [Payment] Date on which interest has been paid to
but excluding the following [Distribution] [Payment] Date (each an "Interest
Period"). [With respect to the Class A-2 Rate, the "Index Maturity" for
[LIBOR] will be [one month, in the case of monthly Payment Dates] [three
months (in the case of quarterly Payment Dates)] and] the "Interest Reset
Period" for such calculation will be the Interest Period. See "Certain
Information Regarding the Securities--Floating Rate Securities" in the
Prospectus.] Principal on the Notes will be payable on each [Distribution]
[Payment] Date to the extent described herein[; however, no principal will
be paid on the Class A-2 Notes until the Class A-1 Notes have been paid in
full and no principal will be paid on the Class A-3 Notes until the Class
A-2 Notes have been paid in full].

     The Certificates will represent [fractional undivided] interests in
the Trust. Interest, to the extent of the Certificate Rate specified above,
will be distributed to the Certificateholders on [each Distribution Date]
[the day of each month (each, a "Distribution Date"), commencing ____, 199 ].
Principal, to the extent described herein, will be distributed to the
Certificateholders on each Distribution Date commencing with the later of
(i) the Distribution Date next succeeding the Distribution Date on which
the [Class A-1] Notes are paid in full and (ii) the ____, 199 Distribution
Date. Distributions of principal and interest on the Certificates will be
subordinated in priority to payments due on the Notes [to the extent] [as]
described herein. In addition, upon the occurrence and during the
continuation of an Event of Default which has resulted in an acceleration
of the Notes or following an Insolvency Event or a dissolution with respect
to any of the Sellers [or the General Partner], distributions of any
amounts on the Certificates will be subordinated in priority of payment to
payment in full of principal of the Notes. [Moreover, upon any downgrading
or withdrawal by any Rating Agency of its rating of any class of Notes, no
distributions of principal on the Certificates will be made until all the
Notes have been paid in full, unless such rating has been restored.]

     [The] [Class A-1] Notes will be payable in full on the [Payment]
[Distribution] Date[, the Class A-2 Notes will be payable in full on the
[Payment] [Distribution] Date and the Class A-3 Notes will be payable in
full on the [Payment] [Distribution] Date. The final scheduled Distribution
Date with respect to the Certificates will be the Distribution Date (the
"Final Scheduled Distribution Date"). However, payment in full of [the] [a
class of] Notes or of the Certificates could occur earlier or later than
such dates as described herein. In addition, the [Class A-3] Notes will be
subject to redemption in whole, but not in part, and the Certificates will
be subject to prepayment in whole, but not in part, on any Distribution
Date on which the Servicer exercises its option to purchase the
Receivables. The Servicer may purchase the Receivables when the aggregate
principal balance of the Receivables shall have declined to 5% or less of
the initial aggregate principal balance of the Receivables purchased by the
Trust. [One or more classes of the Notes will be subject to partial
mandatory redemption and the Certificates may be subject to partial
mandatory prepayment, at a premium described herein, in the event that
funds remain in the Pre-Funding Account at the end of the Funding Period
(as defined herein).]

     THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT
THE OFFERING OF THE NOTES AND THE CERTIFICATES. 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
NOTES OR THE CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS
RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

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

                         REPORTS TO SECURITYHOLDERS

     Unless and until Definitive Notes or Definitive Certificates are
issued, monthly 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 & Co. ("Cede"), as nominee of The
Depository Trust Company ("DTC") and registered holder of the Notes and the
Certificates. See "Certain Information Regarding the Securities--Book-Entry
Registration" and "--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 Sellers, as originators of the Trust, will file with the
Securities and Exchange Commission (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 of the Commission
thereunder.

     The Sellers have filed with the Commission, on behalf of the Trust, a
Registration Statement under the Securities Act of 1933, as amended (the
"Securities Act"), with respect to the Certificates offered pursuant to
this Prospectus. For further information, reference is made to such
Registration Statement, and the exhibits thereto, which are available for
inspection without charge at the public reference facilities of the
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, as well as
the Regional Offices of the Commission at 500 West Madison Street, Suite
1400, Chicago, Illinois 60661, and 7 World Trade Center, Suite 1300, New
York, New York 10048. Copies of such information can be obtained from the
Public Reference Section of the Commission at 450 Fifth Street, N.W.,
Washington, D.C. 20549, at prescribed rates. The Servicer, on behalf of the
Trust, will also file or cause to be filed with the Commission such
periodic reports as may be required under the Exchange Act, and the rules
and regulations of the Commission thereunder. The Servicer intends to cause
the Trust to suspend the filing of such periodic reports if such periodic
reports are no longer required by the Exchange Act.

                                  SUMMARY

     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.


Issuer.................. NationsBank Auto Owner Trust 199 - (the "Trust" or
                         the "Issuer"), a Delaware business trust to be
                         formed by the Sellers and the Trustee pursuant to
                         a trust agreement, (as amended, and supplemented
                         from time to time, the "Trust Agreement") dated as
                         of ____, 199 , among the Sellers and the Owner
                         Trustee.

Seller................... NationsBank, N.A., NationsBank, N.A. (South)
                         ("NationsBank South") and NationsBank of Texas,
                         N.A. ("NationsBank Texas") (each a "Seller" and a
                         "Bank" and, collectively, the "Sellers" and the
                         "Banks").

Servicer................. NationsBank, N.A., in its capacity as servicer
                         (the "Servicer").

Indenture Trustee....... ____, a ____, as trustee under the Indenture (the
                         "Indenture Trustee").

Owner Trustee........... ____, a ____, as trustee under the Trust Agreement
                         (the "Owner Trustee").

The Notes............... The Trust will issue [____%] Asset Backed Notes (the
                         "Notes") pursuant to an Indenture to be dated as
                         of ____, 199 (as amended, modified and supple- mented
                         from time to time, the "Indenture"), between the
                         Issuer and the Inden- ture Trustee[, as follows:
                         (1) Class A-1 ____% Asset-Backed Notes (the "Class
                         A-1 Notes") in the aggregate initial principal amount
                         of $____ ; (2) Class A-2 [Floating Rate] Asset Backed
                         Notes (the "Class A-2 Notes") in the aggregate
                         initial principal amount of $____ ; and (3) Class A-3
                         ____% Asset Backed Notes (the "Class A-3 Notes") in
                         the aggregate initial principal amount of $____ ].

                         The Notes will be secured by the assets of the
                         Trust pursuant to the Indenture.

                         The Notes will be available for purchase in book
                         entry form only in minimum denominations of $1,000
                         and integral multiples thereof. The Noteholders
                         will not be entitled to receive Definitive Notes
                         except in the limited circumstances described
                         herein. See "Certain Information Regarding the
                         Securi- ties--Definitive Securities" in the
                         Prospectus.

The Certificates........ The Trust will issue ____% Asset-Backed Certificates
                         (the "Certificates" and, together with the Notes,
                         the "Securities") with an aggregate initial
                         Certificate Balance of $____ . The Certificates will
                         represent [fractional undivided] interests in the
                         Trust and will be issued pursuant to the Trust
                         Agreement.

                         The Certificates will be available for purchase
                         in book entry form only in mini- mum denominations
                         of $1,000 and integral multiples thereof. The
                         Certificate-holders will not be entitled to
                         receive Definitive Certificates except in the
                         limited circumstances described herein. See
                         "Certain Information Regarding the
                         Securities--Definitive Securities" in the
                         Prospectus. The rights of the Certificateholders
                         to receive distributions with respect to the
                         Certificates will be subordinated to the rights of
                         the Noteholders to receive principal and interest
                         on the Notes [to the extent] [as] described
                         herein.

The Trust Property.....  The property of the Trust (the "Trust Property")
                         includes a pool of fixed rate simple interest
                         retail motor vehicle installment sales contracts
                         purchased by the Sellers from motor vehicle
                         dealers (the "Dealers") that provide for the
                         allocation of payments between principal and
                         interest according to the simple interest method
                         (collectively, the "Receivables"), all monies
                         received under the [Initial] Receivables after the
                         close of business of the Servicer on ____, 1996 (the
                         "[Initial] Cut-Off Date") [and all monies received
                         under the Subsequent Receivables after the close
                         of business of the Servicer on each applicable
                         Subsequent Transfer Date] and will also include:
                         (i) such amounts as from time to time are on
                         deposit in one or more accounts maintained
                         pursuant to the Sale and Servicing Agreement to be
                         dated as of ____, 199 (as amended and supplemented
                         from time to time, the "Sale and Servicing
                         Agreement"), among the Trust, the Sellers and the
                         Servicer [and the Collateral Agent], as described
                         herein[, including the Yield Supplement
                         Account][and the Pre-Funding Account]; (ii)
                         security interests in the new and used
                         automobiles, vans and light-duty trucks financed
                         thereby (collectively, the "Financed Vehi- cles")
                         and any accessions thereto; (iii) the Sellers'
                         rights (if any) to receive proceeds from claims
                         under certain insurance policies covering the
                         Financed Vehicles or the obligors under the
                         Receivables (each, an "Obligor"), as the case may
                         be; (iv) certain rights of the Trust to receive
                         payments from the Reserve Account [and pursuant to
                         the Yield Supplement Agreement] as de- scribed
                         below; (v) any property that shall have secured a
                         Receivable and shall have been acquired by the
                         Trust; (vi) each Seller's rights relating to the
                         repurchase of Receivables under agreements between
                         each Seller and the Deal- ers that sold the
                         Financed Vehicles to the Obligors and any
                         assignments and other documents related thereto
                         (collectively, the "Dealer Agreements") and under
                         the documents and instruments contained in the
                         Receivable Files; (vii) certain rebates of
                         premiums and other amounts relating to certain
                         insurance policies and other items financed under
                         the Receivables; (viii) the rights of the Trust
                         under the Sale and Servicing Agreement; and (ix)
                         any and all pro- ceeds of the foregoing. The
                         Reserve Account [and the Yield Supplement Ac-
                         count,] and any amounts therein, will not be
                         property of the Trust, but will be pledged to and
                         held by ________ acting in its capacity as
                         property-holding agent for the benefit of the
                         Certificateholders (the "Collateral Agent").

The Receivables......... On ____, 199 (the "Closing Date"), the Trust will
                         purchase Receivables (the "[Initial] Receivables")
                         having an aggregate principal balance (the
                         "[Initial] Pool Balance") of approximately $ as of
                         ____, 199 (the "[Initial] Cut- Off Date") from the
                         Sellers pursuant to a Sale and Servicing
                         Agreement. As of the [Initial] Cut-Off Date, the
                         weighted average annual percentage rate of the
                         [Initial] Receivables was approximately ____%, the
                         weighted average remaining maturity of the
                         [Initial] Receivables was approximately months and
                         the weighted average original maturity of the
                         [Initial] Receivables was approximately months.

                         [On and following the Closing Date, pursuant to
                         the Sale and Servicing Agree- ment, the Sellers
                         will be obligated, subject only to the
                         availability thereof, to sell, and the Trust will
                         be obligated to purchase, subject to the
                         satisfaction of certain conditions set forth
                         therein, additional Receivables (the "Subsequent
                         Receivables") from time to time during the Funding
                         Period having an aggregate principal balance
                         equal to approximately $____ (such amount being equal
                         to an amount on deposit in the Pre-Funding Account
                         (the "Pre-Funded Amount") on the Closing Date).
                         The Sellers will designate as a cut-off date (each
                         a "Subsequent Cut-Off Date") each date as of which
                         payments in respect of particular Subsequent
                         Receivables are conveyed to the Trust. It is
                         expected that certain of the Subsequent
                         Receivables arising between the Initial Cut-Off
                         Date and the Closing Date will be conveyed to the
                         Trust on the Closing Date and that other
                         Subsequent Receivables will be conveyed to the
                         Trust as frequently as daily thereafter on dates
                         specified by the Sellers (each date on which
                         Subsequent Receivables are conveyed to the Trust
                         being referred to as a "Subsequent Transfer Date")
                         occurring during the Funding Period. See
                         "Description of the Transfer and Servicing
                         Agreements--Sale and Assignment of Receivables;
                         Subsequent Receivables" herein.] [Coincident with
                         each such transfer of Subsequent Receivables, the
                         Yield Supplement Agreement will require the
                         Sellers to deposit into the Yield Supplement
                         Account an amount equal to the Additional Yield
                         Supplement Amount, if any, in respect of such
                         Subsequent Receivables. See "Description of the
                         Transfer and Servicing Agreements--Yield
                         Supplement Account; Yield Supplement Agreement"
                         herein.]

                         The [Initial] Receivables [and the Subsequent
                         Receivables] arise or will arise from loans
                         originated by Dealers and purchased by the Sellers
                         pursuant to Dealer Agreements. The [Initial]
                         Receivables have been selected[, and the
                         Subsequent Receivables will be selected,] from the
                         contracts owned by Sellers based on the criteria
                         specified in the Sale and Servicing Agreement and
                         described herein and in the Prospectus. No
                         [Initial] Receivable has[, and no Subsequent
                         Receivable will have,] a scheduled maturity later
                         than (the "Final Scheduled Maturity Date")

                         [Subsequent Receivables may be originated by the
                         Dealers at a later date using credit criteria
                         different from those which were applied to the
                         Initial Receivables and may be of a different
                         credit quality and seasoning. In addition,
                         following the transfer of Subsequent Receivables
                         to the Trust, the characteristics of the entire
                         pool of Receivables included in the Trust may vary
                         significantly from those of the Initial
                         Receivables. See "Risk Factors--The Subsequent
                         Receivables and the Pre-Funding Account" and "The
                         Receivables Pool" herein.]

                         The "Pool[/Pre-Funding] Balance" at any time
                         [will represent] [is the sum of (i)] the aggregate
                         principal balance of the Receivables at the end of
                         the preceding Collection Period, after giving
                         effect to all payments received from Obligors,
                         Liquidation Proceeds, and Purchase Amounts to be
                         remitted by the Servicer or the Seller, as the
                         case may be, all for such Collection Period and
                         all [Realized Losses] during such Collection
                         Period [(such amount, the "Pool Balance") and (ii)
                         the amount on deposit in the Pre-Funding Account
                         (excluding any Investment Earnings)].

Terms of the Notes....   The principal terms of the Notes will be as
                         described below:

A.  [Distribution] [Payment]

Dates....................Payments of interest and principal on the Notes
                         will be made [quarterly] on the day of each [month]
                         [____ ,____ , and____ ] or, if any
                         such day is not a Business Day, on the next
                         succeeding Business Day (each, a "[Distribution]
                         [Payment] Date"), commencing ____, 199 . [Under
                         certain limited circumstances, such payments will
                         be made monthly rather than quarterly.] Payments
                         will be made to holders of record of the Notes
                         (the "Noteholders") as of the day immediately
                         preceding such [Distribution] [Payment] Date or,
                         if Definitive Notes are issued, as of the day of
                         the preceding month [(a "Record Date")]. A
                         "Business Day" is a day other than a Saturday, a
                         Sunday or a day on which banking institutions or
                         trust companies in The City of New York are
                         authorized by law, regulation or executive order
                         to be closed.

B.  Note Interest Rates  The [Class A-1] Notes will bear
                         interest at the rate of ____% per annum (the ["Note
                         Interest Rate"] ["Class A-1 Rate"]) [and the Class
                         A-3 Notes will bear interest at the rate of ____% per
                         annum (the "Class A-3 Rate"). The rate of interest
                         with respect to the Class A-2 Notes (the "Class
                         A-2 Rate" and, together with the Class A-1 Rate
                         and the Class A-3 Rate, the "Note Interest Rates")
                         will be ____% per annum for the period from the
                         Closing Date to but excluding the first
                         [Distribution] [Payment] Date, and will be equal
                         to [LIBOR] for the applicable Interest Reset
                         Period plus ____% for each [Distribu- tion] [Payment]
                         Date thereafter[; provided that the Class A-2 Rate
                         shall not exceed ____% per annum]].

C.  Interest............ On each [Distribution]
                         [Payment] Date, the Indenture Trustee will
                         distribute pro rata to Noteholders [of each class
                         of Notes] accrued interest at the [applicable]
                         Note Interest Rate generally to the extent of
                         funds available following payment of the Servicing
                         Fee from the Available Funds and the Reserve
                         Account. Interest on the outstanding principal
                         amount of the Notes [of each class] will accrue at
                         the [applicable] Note Interest Rate from and
                         including the Closing Date (in the case of the
                         first [Distribution] [Payment] Date) or from and
                         including the most recent [Distribution] [Payment]
                         Date on which interest has been paid to but
                         excluding the following [Distribution] [Payment]
                         Date (each an "Interest Period"). [Interest on the
                         Class A-1 Notes will be calculated on the basis of
                         actual days elapsed and a 365- or 366-day year, as
                         applicable.] Interest on the [[Class A-1 Notes
                         and] Class A-3] Notes will be calculated on the
                         basis of a 360-day year of twelve 30-day months.
                         [Interest on the Class A-2 Notes will be
                         calculated on the basis of actual days elapsed and
                         a 360-day year.] See "Description of the
                         Notes--Payments of Interest" herein.

D.  Principal............Principal of the Notes will be
                         payable [quarterly] on each [Distribution]
                         [Payment] Date in an amount equal to [the sum of]
                         the Noteholders' Principal Payment Amount for
                         [each of] the [three] calendar month[s] ([the]
                         [each, a] "Collection Period") preceding such
                         [Distribution] [Payment] Date (in the case of the
                         first [Distribution] [Payment] Date, including the
                         period from , ____199 to and including , ____199 )
                         to the extent of funds available therefor. The
                         "Noteholders' Principal Payment Amount" [with
                         respect to a Collection Period] will generally be
                         the sum of (i) the [Noteholders' Percentage of
                         the] Regular Principal (such "Regular Principal"
                         being the sum of (a) the principal portion of all
                         payments collected, and (b) the principal balance
                         of each Receivable purchased by the Servicer,
                         repurchased by the Sellers or liquidated by the
                         Servicer, each with respect to [the preceding]
                         [such] Collection Period), plus (ii) ____% of the
                         portion, if any, of the Available Funds for such
                         Collection Period that remains after payment of
                         (a) the Servicing Fee, (b) the interest [due]
                         [accrued] on the Notes, (c) the portion of the
                         Regular Principal allocated to the Noteholders
                         pursuant to clause (i), (d) the interest due on
                         the Certificates, (e) the portion of the Regular
                         Principal distributed to the Certificateholders as
                         described below under "Description of the
                         Certificates--Distributions of Principal Payments"
                         herein, and (f) the amount, if any, required to be
                         deposited in the Reserve Account on [such] [the
                         related] Distribution Date [plus the excess of the
                         amount on deposit in the Reserve Account on such
                         Distribution Date (after giving effect to all
                         deposits or withdrawals therefrom on such
                         Distribution Date) over the Specified Reserve
                         Account Balance)] (such percentage of the
                         remaining portion of Available Funds [plus such
                         excess], the "Noteholders' Accelerated
                         Principal"). [Or, state other method for
                         determining the amount of principal to be paid on
                         the Notes.]

                         On the Business Day immediately preceding each
                         Distribution Date (a "Determination Date") the
                         Indenture Trustee will determine the amount in the
                         Collection Account allocable to interest and the
                         amount allocable to principal on the basis described
                         under "Description of the Transfer and Servicing
                         Agreements--Distributions--Allocation of
                         Collections on Receivables" in the Prospectus, and
                         payments to Securityholders on the following
                         Distribution Date will be based on such
                         allocation.

                         Payments of principal on the
                         Notes will be made on each [Distribution]
                         [Payment] Date in the amounts and subject to the
                         priorities described in "De- scription of the
                         Notes--Payments of Principal" herein.

                         The outstanding principal amount of the [Class A-1]
                         Notes, to the extent not previously paid, will be
                         payable on ____(the "[Class A-1] Final Scheduled
                         [Distribution] [Payment] Date")[, the outstanding
                         principal amount of the Class A-2 Notes, to the
                         extent not previously paid, will be payable on (the
                         ____"Class A-2 Final Scheduled [Distribution]
                         [Payment] Date") and the outstanding principal amount
                         of the Class A-3 Notes, to the extent not previously
                         paid, will be payable on (the "Class A-3 Final
                         Scheduled [Distribution] [Payment] Date")].

E.  Optional Redemption..The [Class A-3] Notes will be
                         redeemed in whole, but not in part, on any
                         Distribution Date [after all the other classes of
                         Notes have been paid in full] on which the
                         Servicer exercises its option to purchase the
                         Receivables, which can occur after the Pool
                         Balance declines to 5% or less of the Initial Pool
                         Balance, at a redemption price at least equal to
                         the unpaid principal amount of the [Class A-3]
                         Notes plus accrued and unpaid interest thereon.
                         See "Description of the Notes--Optional
                         Redemption" herein. The "Initial Pool Balance"
                         will equal [the sum of (i)] the aggregate
                         principal balance of the [Initial] Receivables as
                         of the [Initial] Cut-Off Date [plus (ii) the
                         aggregate principal balances of all Subsequent
                         Receivables added to the Trust on or prior to such
                         date as of their respective Subsequent Cut-Off
                         Dates].

[F.  Mandatory Redemption
from Pre-Funding Account.[The] [A class or classes of] Notes then outstanding
                         will be redeemed in part on the Distribution Date
                         on or immediately following the last day of the
                         Funding Period in the event that amounts remain on
                         deposit in the Pre-Funding Account after giving
                         effect to the purchase of all Receivables,
                         including any such purchase on such date (a
                         "Mandatory Redemption"). If the amount on deposit
                         in the Pre-Funding Account on such date is equal
                         to $____ or less, then such amount will be used to
                         redeem the [Class A-1] Notes [up to an amount not
                         to exceed their outstanding balance, with any
                         remaining amount used to redeem the Class A-2
                         Notes]. Otherwise the amount on deposit in the
                         Pre-Funding Account on such date will be used to
                         redeem [each class of] the Notes and the
                         Certificates. The aggregate principal amount of
                         [each class of] the Notes to be redeemed will be
                         an amount equal to [the Notes'] [such class']
                         Pre-Funded Percentage of the amount then on
                         deposit in the Pre-Funding Account. The
                         "Pre-Funded Percentage" with respect to [the] [a
                         class of] Notes or the Certificates is the
                         percentage derived from the fraction, the
                         numerator of which is the initial principal amount
                         of [the] [such class of] Notes or the initial
                         Certificate Balance, as the case may be, and the
                         denomina- tor of which is the sum of the initial
                         principal amount of the Notes and the initial
                         Certificate Balance.]

                         [A limited recourse mandatory prepayment premium
                         (the "Note Prepayment Premium")
                         will be payable by the Trust to the Noteholders
                         pursuant to a Mandatory Redemption if the amount
                         on deposit in the Pre-Funding Account exceeds $____.
                         The Note Prepayment Premium [for each class of
                         Notes] will equal the excess, if any, discounted
                         as described below, of (i) the amount of interest
                         that would accrue on [the Notes'] [such class']
                         portion of any remaining Pre-Funded Amount (the
                         "Note Prepayment Amount") at the Note Interest
                         Rate borne by [the] [such class of] Notes during
                         the period commencing on and including the
                         Distribution Date on which such Note prepayment
                         amount is required to be distributed to
                         Noteholders [of such class] to but excluding [, in
                         the case of the Class A-1 Notes, ____, in the case of
                         the Class A-2 Notes and ____, in the case of the Class
                         A-3 Notes], over (ii) the amount of interest that
                         would have accrued on such Note Prepayment Amount
                         over the same period at a per annum rate of
                         interest equal to the bond equivalent yield to
                         maturity on the Determination Date preceding such
                         Distribution Date on the ____[, in the case of the
                         Class A-1 Notes, the ____, in the case of the Class
                         A-2 Notes, and the , in the case of the Class A-3
                         Notes]. Such excess shall be discounted to present
                         value to such Distribution Date at the applicable
                         yield described in clause (ii) above. Pursuant to
                         the Sale and Servicing Agreement, the Sellers will
                         be obligated to pay the sum of the Note Prepayment
                         Premium [for each class of Notes] and the
                         Certificate Prepayment Premium to the Trust as
                         liquidated damages for the failure to deliver
                         Subsequent Receivables having an aggregate
                         principal balance equal to the Pre-Funded Amount.
                         The Trust's obligation to pay the Note Prepayment
                         Premium [for each class of Notes] and the
                         Certificate Prepayment Premium will be limited to
                         funds received from the Sellers pursuant to the
                         preceding sentence. In the event that such funds
                         are insufficient to pay the Note Prepayment
                         Premium [for each class of Notes] and the
                         Certificate Prepayment Premium in full,
                         Noteholders [of each class of Notes] will receive
                         their ratable share (based upon the aggregate Note
                         Prepayment Premium [for such class]) of the
                         aggregate amount available to be distributed in
                         respect of the Note Prepayment Premium and the
                         Certificate Prepayment Premium. No other assets of
                         the Trust will be available for the purpose of
                         making such payment.]][Or, state other method for
                         determining the amount of principal to be paid on
                         the Notes.]

Terms of th Certificates.The principal terms of the
                         Certificates will be as described below:

A.  Distribution Dates...Distributions with respect to the Certificates
                         will be made on [each Distribution Date] [the day
                         of each month or, if any such day is not a
                         Business Day, on the next succeeding Business Day
                         (each, a "Distribution Date")], commencing ____,
                         199 .  Distributions will be made to holders of
                         record of the Certificates (the
                         "Certificateholders," and, together with the
                         Noteholders, the "Securityholders") as of the
                         [related Record Date (which will be the day of
                         the month if Definitive Certificates are issued)]
                         [as of the day immediately preceding such
                         Distribution Date or, if Definitive Certificates
                         are issued, as of the day of the preceding month].

B.  Certificate Rate...  ____% per annum (the "Certificate
                         Rate").

C.  Interest.............On each Distribution Date, the
                         Owner Trustee will distribute pro rata to
                         Certificateholders accrued interest at the
                         Certificate Rate on the outstanding Certificate
                         Balance generally to the extent of funds available
                         following payment of the Servicing Fee and
                         distributions in respect of the Notes from the
                         Available Funds and the Reserve Account; provided,
                         however, that upon the occurrence and during the
                         continuation of an Event of Default which has
                         resulted in an acceleration of the Notes or
                         following an Insolvency Event or a dissolution
                         with respect to any of the Sellers, [or [NB-SPC]],
                         distributions of any amounts on the Certificates
                         will be subordinated in priority of payment to
                         payment in full of principal of the Notes.
                         Interest in respect of a Distribu- tion Date will
                         accrue from and including the Closing Date (in the
                         case of the first Distribution Date) or from and
                         including the most recent Distribution Date on
                         which interest has been paid to but excluding the
                         following Distribu- tion Date. Interest will be
                         calculated on the basis of a 360-day year
                         consisting of twelve 30-day months.

D.  Principal............On each Distribution Date
                         commencing on the later of (i) the 199 Distribu-
                         tion Date and (ii) the Distribution Date next
                         succeeding the Distribution Date on which the
                         [Class A-1] Notes are paid in full, principal of
                         the Certificates will be payable in an amount
                         generally equal to the Certificateholders'
                         Principal Distribution Amount for the Collection
                         Period preceding such Distribution Date, to the
                         extent of funds available therefor following
                         payment of the Servicing Fee and payments of
                         interest and principal in respect of the Notes and
                         the distribution of interest in respect of the
                         Certificates; provided, however, that upon the
                         occurrence and during the continuation of an Event
                         of Default which has resulted in an acceleration
                         of the Notes or following an Insolvency Event or a
                         dissolution with respect to any of the Sellers,[
                         or [NB- SPC], distributions of any amounts on the
                         Certificates will be subordinated in priority of
                         payment to payment in full of principal of the
                         Notes[; and provided further that upon any
                         reduction or withdrawal by any Rating Agency of
                         its rating of [the] [any class of] Notes, no
                         distributions of principal on the Certif- icates
                         will be made until all the Notes have been paid in
                         full or until such rating has been restored]. The
                         Certificateholders' Principal Distribution Amount
                         will be based on the Certificateholders'
                         Percentage of the Regular Principal, and will be
                         calculated by the Servicer in the manner described
                         under "Description of the Transfer and Servicing
                         Agreements--Distributions" herein. The outstanding
                         principal balance, if any, of the Certificates
                         will be payable in full on ____, 199 (the "Final
                         Scheduled Distribution Date").

E.  Optional Prepayment..If the Servicer exercises its
                         option to purchase the Receivables, which can
                         occur after the Pool Balance declines to 5% or
                         less of the Initial Pool Balance, the
                         Certificateholders will receive an amount in
                         respect of the Certificates equal to the
                         Certificate Balance together with accrued interest
                         at the Certificate Rate, and the Certificates will
                         be retired. See "Description of the Certifi-
                         cates--Optional Prepayment" herein.

[F.  Mandatory Repurchase
from Pre-Funding Account.The Certificates will be
                         prepaid, in part, pro rata on the basis of their
                         initial principal amounts, on the Distribution
                         Date on or immediately following the last day of
                         the Funding Period in the event that the amount on
                         deposit in the Pre-Funding Account after giving
                         effect to the purchase of all Receivables,
                         including any such purchase on such date exceeds $
                         (a "Mandatory Repurchase"). The aggregate
                         principal amount of Certificates to be prepaid
                         will be an amount equal to the Certificates'
                         Pre-Funded Percentage of the amount then on
                         deposit in the Pre-Funding Account.

                         [A limited recourse mandatory
                         prepayment premium (the "Certificate Prepay- ment
                         Premium") will be payable by the Trust to the
                         Certificateholders at the time of any prepayment
                         of the Certificates pursuant to a Mandatory Repur-
                         chase. The Certificate Prepayment Premium will
                         equal the excess, if any, discounted as described
                         below, of (i) the amount of interest that would
                         accrue on the Certificates' portion of any
                         remaining Pre-Funded Amount (the "Certificate
                         Prepayment Amount") at the Certificate Rate during
                         the period commencing on and including the
                         Distribution Date on which such Certificate
                         Prepayment Amount is required to be distributed to
                         Certificateholders to but excluding ____, over (ii)
                         the amount of interest that would have accrued on
                         such Certificate Prepayment Amount over the same
                         period at a per annum rate of interest equal to
                         the bond equivalent yield to maturity on the
                         Determination Date preceding such Distribution
                         Date on the ____. Such excess will be discounted to
                         present value to such Distribution Date at the
                         yield described in clause (ii) above. Pursuant to
                         the Sale and Servicing Agreement, the Sellers will
                         be obligated to pay the sum of the Note Prepayment
                         Premium [for each class of Notes] and the
                         Certificate Prepayment Premium to the Trust as
                         liquidated damages for the failure to deliver
                         Subsequent Receivables having an aggregate
                         principal balance equal to the Pre-Funded Amount.
                         The Trust's obligation to pay the Note Prepayment
                         Premium [for each class of Notes] and the
                         Certificate Prepayment Premium will be limited to
                         funds received from the Sellers pursuant to the
                         preceding sentence. In the event that such funds
                         are insufficient to pay the Note Prepayment
                         Premium [for each class of Notes] and the
                         Certificate Prepayment Premium in full,
                         Certificateholders will receive their ratable
                         share (based upon the aggregate Certificate
                         Prepayment Premium) of the aggregate amount
                         available to be distributed in respect of the Note
                         Prepayment Premium and the Certificate Prepayment
                         Premium. No other assets of the Trust will be
                         available for the purpose of making such payment.]

[Interest Rate Cap.......On the Closing Date, the
                         Sellers will enter into an Interest Rate Cap in
                         respect of the Class A-2 Notes with ____(the
                         "Interest Rate Cap Provider"). Pursuant to the
                         Interest Rate Cap, the Interest Rate Cap Provider
                         will make a payment to the Trust on each
                         [Distribution] [Payment] Date on which [the Class
                         A-2 Rate] [LIBOR] for the preceding [Distribution]
                         [Payment] Date exceeds the Cap Rate in an amount equal
                         to the product of (i) the difference between [such
                         Class A-2 Rate] [LIBOR] and the Cap Rate, (ii) the
                         Cap Notional Amount and (iii) the actual number of
                         days from and including the preceding
                         [Distribution] [Payment] Date to but excluding
                         such [Distribution] [Payment] Date divided by 360.
                         The Cap Notional Amount on any [Distribution]
                         [Payment] Date will equal at least the principal
                         amount of the Class A-2 Notes as of the close of
                         the preceding [Distribution] [Payment] Date. See
                         "Descrip- tion of the Transfer and Servicing
                         Agreements--Interest Rate Cap" herein. Payments
                         received by the Indenture Trustee pursuant to the
                         Interest Rate Cap will be deposited in the
                         Collection Account for the benefit of all
                         Securityholders.]

[Interest Rate Swap......On the Closing Date, the Indenture Trustee,
                         on behalf of the Trust, will enter into one
                         or more Interest Rate Swap Agreements (collectively,
                         the "Interest Rate Swap") with ____
                         (the "Swap Counterparty"). Pursuant to
                         the Interest Rate Swap, the Swap Counterparty will
                         pay to the Trust, on each [Distribution]
                         [Payment] Date, interest at a per annum rate equal
                         to [the Class A-2 Rate] [LIBOR] on the Swap
                         Notional Amount. The Swap Notional Amount on any
                         [Distribution] [Payment] Date will equal the
                         principal amount of the Class A-2 Notes as of the
                         close of the preceding [Distribution] [Payment]
                         Date. In exchange for such payments, the Trust
                         will pay to the Swap Counterparty, on each
                         [Distribution] [Payment] Date, interest at a per
                         annum rate equal to [the lesser of] [ %] [and]
                         [the Prime Rate less %], on the outstanding
                         principal amount of the Notes as of the close of
                         the preceding [Distribution] [Payment] Date [,
                         which rate will be reset [on various dates in]
                         each [month] [Interest Period]]. With respect to
                         each [Distribution] [Payment] Date, any difference
                         between the [monthly] [quarterly] payment by the
                         Swap Counterparty to the Trust and the [monthly]
                         [quarterly] payment by the Trust to the Swap
                         Counterparty will be referred to herein as the
                         "Net Trust Swap Receipt," if such difference is a
                         positive number, and the "Net Trust Swap Payment,"
                         if such difference is a negative number. Net Trust
                         Swap Receipts, if any, will be deposited in the
                         Collection Account for the benefit of all
                         Securityholders and Net Trust Swap Payments, if
                         any, will be paid from the Collection Account in
                         the same manner and priority as accrued and unpaid
                         in- terest on the Notes on each [Distribution]
                         [Payment] Date. See "Description of the Transfer
                         and Servicing Agreements--Interest Rate Swap."]

[Pre-Funding Account.....During the period (the "Funding Period") from and
                         including the Closing Date until
                         the earliest of (a) the Determination
                         Date on which the amount on deposit in the
                         Pre-Funding Account is equal to $____ or less, (b)
                         the occurrence of an Event of Default under the
                         Indenture or an Event of Servicing Termination
                         under the Sale and Servicing Agreement, (c) the
                         occurrence of certain events of insolvency or
                         dissolution with respect to the Sellers, [NB-SPC]
                         or the Servicer and (d) the Determination Date
                         with respect to the ____, 199 Distribution Date, the
                         Pre-Funded Amount will be maintained as an account
                         in the name of the Indenture Trustee (the
                         "Pre-Funding Account"). The Pre-Funded Amount will
                         initially equal approximately $____, and, during the
                         Funding Period, will be reduced by the amount
                         thereof used to purchase Subsequent Receivables in
                         accordance with the Sale and Servicing Agreement
                         and the amount thereof deposited in the Reserve
                         Account in connection with the purchase of such
                         Subsequent Receivables. The Sellers expect that
                         the Pre-Funded Amount will be reduced to $____ or less
                         by the Distribution Date. Any Pre-Funded Amount
                         remaining at the end of the Funding Period will be
                         payable to the Noteholders and Certificateholders
                         as described above.]

Reserve Account..........An account (the "Reserve
                         Account") will be created with an initial deposit
                         by the Sellers on the Closing Date of cash or
                         Permitted Investments having a value at least
                         equal to ____% of the [Initial Pool Balance] [Pool
                         Balance as of the Initial Cut-Off Date] [plus an
                         amount attributable to the difference between the
                         anticipated investment earnings on the Pre-Funded
                         Amount and the weighted average interest expense
                         on the portion of the Notes and Certificates
                         represented by the Pre-Funded Amount]. [On each
                         Subsequent Transfer Date, cash or Permitted
                         Investments having a value approximately equal to
                         ____% of the aggregate principal balance of the
                         Subsequent Receivables conveyed to the Trust on
                         such Subsequent Transfer Date will be withdrawn
                         from the Pre-Funding Account from amounts
                         otherwise distributable to the Sellers in
                         connection with the sale of Subsequent Receivables
                         and shall be deposited in the Reserve Account.]
                         The amount initially deposited in the Reserve
                         Account by the Sellers [and the aggregate amount
                         transferred from the Pre-Funding Account to the
                         Reserve Account on each Subsequent Transfer Date]
                         is referred to as the "Reserve Account Initial
                         Deposit" [and the "Additional Reserve Account
                         Deposit," respectively.] The Reserve Account will
                         be maintained as an account in the name of the
                         Indenture Trustee for the benefit of
                         Securityholders.

                         Funds will be withdrawn from
                         the Reserve Account up to the Available Reserve
                         Amount to the extent that the Available Funds with
                         respect to any Collection Period remaining after
                         the Servicing Fee is paid is less than the
                         Noteholders' Payment Amount and will be deposited
                         in the Note Payment Account for dis- tribution to
                         the Noteholders on the related [Distribution]
                         [Payment] Date. In addition, funds will be
                         withdrawn from the Reserve Account up to the
                         Available Reserve Amount (as reduced by any
                         withdrawal pursuant to the preceding sentence) to
                         the extent that the Available Funds remaining
                         after payment of the Servicing Fee and the deposit
                         of the Noteholders' Payment Amount in the Note
                         Payment Account is less than the
                         Certificateholders' Distribution Amount and will
                         be deposited in the Certificate Distribution
                         Account for distribution to the
                         Certificateholders.

                         On each Distribution Date,
                         the Reserve Account will be reinstated up to the
                         Specified Reserve Account Balance to the extent,
                         if any, of the Available Funds remaining after
                         payment of the Servicing Fee, the deposit of the
                         Noteholders' Payment Amount into the Note Payment
                         Account and the deposit of the Certificateholders'
                         Distribution Amount into the Certificate
                         Distribution Account.

                         Certain amounts in the Reserve Account
                         on any Distribution Date (after
                         giving effect to all distributions to be made on
                         such Distribution Date) in excess of the Specified
                         Reserve Account Balance for such Distribution Date
                         will be released to the Sellers (except to the
                         extent described under "Description of the
                         Transfer and Servicing Agreements--Reserve
                         Account" herein). Subject to reduction as
                         described below, the "Specified Reserve Account
                         Balance" with respect to any Distribution Date
                         generally will be equal to the sum of (i) ____% of the
                         [Initial Pool Balance] [Pool Balance as of the
                         Initial Cut-Off Date] [, plus an amount related to
                         the difference between anticipated investment
                         earnings on the remaining Pre-Funded Amount and
                         the weighted average interest expense on the
                         portion of the Notes and Certificates represented
                         by the remaining Pre-Funded Amount] and (ii) ____% of
                         the Pool Balance on the first day of the related
                         Collection Period. [However, so long as on any
                         Distribution Date (except the first Distribution
                         Date) the outstanding principal amount of the
                         Securities (after giving effect to distributions
                         made on the prior Distribution Date) is less than
                         or equal to ____% of [the sum of] [(a)] the Pool
                         Balance on the first day of the related Collection
                         Period [and (b) the Pre-Funded Amount on such
                         date],) then the portion of the Specified Reserve
                         Account Balance set forth in clause (i) above will
                         be reduced to ____% of the [Initial Pool Balance]
                         [Pool Balance as of the Initial Cut-Off Date].]
                         [In addition, so long as on any Distribution Date
                         (except the first Distribution Date) the
                         outstanding principal amount of the Securities
                         (after giving effect to distributions made on the
                         prior Distribution Date) is less than or equal to
                         ____% of [the sum of] [(a)] the Pool Balance on the
                         first day of the related Collection Period [and
                         (b) the Pre-Funded Amount on such day], then such
                         portion of the Specified Reserve Account Balance
                         set forth in clause (i) above will be reduced to ____%
                         of the [Initial Pool Balance] [Pool Balance as of
                         the Initial Cut-Off Date].] [With respect to the
                         portion of the Specified Reserve Account Balance
                         set forth in clause (ii) above, so long as on any
                         Distribution Date (except the first Distribution
                         Date) the outstanding principal amount of the
                         Securities (after giving effect to distributions
                         made on the prior Distribution Date) is less than
                         or equal to ____% of [the sum of] [(a)] the Pool
                         Balance on the first day of the related Collection
                         Period [and (b) the Pre-Funded Amount on such
                         day], then such portion will be reduced to an
                         amount equal to the product of (I) the Pool
                         Balance on the first day of the related Collection
                         Period and (II) the percentage (which shall not be
                         greater than ____% or less than zero) equal to (X) the
                         percentage derived from the fraction, the numer-
                         ator of which is the outstanding principal amount
                         of the Securities (after giving effect to
                         distributions made on the prior Distribution Date)
                         and the denominator of which is such Pool Balance
                         less (Y) ____%.] [The Specified Reserve Account
                         Balance is further subject to adjustment in
                         certain circum- stances described herein.]

[Yield Supplement Account;
Yield Supplement
Agreement................The Sellers will establish a
                         yield supplement account with the Indenture
                         Trustee for the benefit of the Securityholders
                         (the "Yield Supplement Account"). The Yield
                         Supplement Account is designed solely to hold
                         funds to be applied to provide payments to the
                         Securityholders in respect of Receivables the
                         contracted annual percentage rate ("Contract
                         Rate") of which is less than the sum of (i) the
                         weighted average of the Note Interest Rates and
                         Certificate Rate and (ii) the Servicing Fee Rate
                         (the "Required Rate"). The Yield Supplement
                         Account will be created with an initial deposit by
                         the Sellers (the "Yield Supplement Initial
                         Deposit") in an amount (which amount may be
                         discounted at a rate to be specified in the Sale
                         and Servicing Agreement) equal to the aggregate
                         amount by which (i) interest on the principal
                         balance of each [Initial] Receivable for the
                         period commencing on the [Initial] Cut-Off Date
                         and ending with the scheduled maturity of such
                         Receivable, assuming that payments on such
                         Receivables are made as scheduled and no
                         prepayments are made, at a rate equal to the
                         Required Rate, exceeds (ii) interest on such
                         principal balances at the Contract Rate of such
                         Receivable (the "Yield Supplement Amount" and,
                         with respect to all of the [Initial] Receivables,
                         the "Required [Initial] Yield Supplement Amount").

                         [The Sellers and the Indenture
                         Trustee will enter into a Yield
                         Supplement Agreement (as amended and supplemented
                         from time to time, the "Yield Supplement
                         Agreement") pursuant to which, on each Subsequent
                         Transfer Date, the Sellers will deposit an amount
                         (which amount may be discounted at a rate to be
                         specified in the Sale and Servicing Agreement), if
                         any, into the Yield Supplement Account (the
                         "Additional Yield Supplement Amount") equal to the
                         aggregate Yield Supplement Amounts in respect of
                         the such Subsequent Receivable for the period
                         commencing with the related Subsequent Cut-Off
                         Date and ending with the scheduled maturity of
                         each such Subsequent Receiv- able, assuming that
                         payments on such Receivables are made as scheduled
                         and no prepayments are made. The aggregate of the
                         Additional Yield Supplement Amounts in respect of
                         the Subsequent Receivables is referred to herein
                         as the "Required Subsequent Yield Supplement
                         Amount" and, together with the Required Initial
                         Yield Supplement Amount, the "Required Yield
                         Supplement Amount." See "Description of the
                         Transfer and Servicing Agreements--Yield
                         Supplement Account; Yield Supplement Agreement"
                         herein.]]

Collection Account.......Except under certain conditions
                         described herein, the Servicer will be
                         required to remit collections received with
                         respect to the Receivables not later than the [ ]
                         Business Day after receipt to one or more accounts
                         in the name of the Indenture Trustee (the
                         "Collection Account"). Pursuant to the Sale and
                         Servicing Agreement, the Servicer will have the
                         power, revocable at the discretion of the
                         Indenture Trustee or at the discretion of the
                         Owner Trustee with the consent of the Indenture
                         Trustee, to instruct the Indenture Trustee to
                         withdraw funds on deposit in the Collection
                         Account and to apply such funds on each
                         Distribution Date to the following (in the
                         priority indicated): (i) the Servicing Fee for the
                         prior Collection Period and any overdue Servicing
                         Fees to the Servicer, (ii) the Accrued Note
                         Interest and the Noteholders' Principal Payment
                         Amount into the Note Payment Account, (iii) the
                         Accrued Certificate Interest and, commencing on
                         the later of (a) the ____199 Distribution Date and (b)
                         the Distribution Date next succeeding the
                         Distribution Date on which the [Class A-1] Notes
                         are paid in full, the Certificateholders'
                         Principal Distribution Amount into the Certificate
                         Distribution Account and (iv) the remaining
                         balance, if any, to the Reserve Account; provided,
                         however, that on each Distribution Date following
                         the occurrence of an Event of Default which has
                         resulted in acceleration of the Notes or following
                         an Insolvency Event or a dissolution with respect
                         to any of the Sellers or [NB-SPC], the principal
                         of the Notes must be paid in full prior to the
                         distribution of any amounts on the Certificates.

[Guaranteed Rate
Agreement................Amounts on deposit in the
                         [Collection] [Note Payment] Account will be
                         invested from the date of deposit to the related
                         [Distribution] [Payment] Date by the Indenture
                         Trustee at the direction of ____ (the "Investment
                         Provider") in certain eligible investments
                         pursuant to a Guaranteed Rate Agreement, which
                         provides that the Investment Provider will
                         guarantee a rate of return on such amounts equal
                         to the weighted average of the Note Interest Rates
                         [and the Certificate Rate] and will be entitled to
                         receive any Investment Earnings in ex- cess of
                         such guaranteed return. See "Description of the
                         Transfer and Servicing Agreements--Guaranteed
                         Rate Agreement."]

Servicer Fee.............The Servicer will receive each
                         month a fee for servicing the Receivables equal to
                         (a) the product of one-twelfth of [1.00]% (the
                         "Servicing Fee Rate") and the Pool Balance
                         outstanding at the beginning of the previous
                         month, plus (b) any late, prepayment, and other
                         administrative fees and expenses collected during
                         such month [plus (c) reinvestment proceeds on any
                         payments received in respect of the Receivables].

Maturity and Prepayment
Considerations...........The [Class A-2 Notes, the
                         Class A-3 Notes and the] Certificates will not
                         receive any principal payments until the [Class
                         A-1] Notes have been paid in full[, and the Class
                         A-3 Notes will not receive any principal payments
                         until the Class A-2 Notes have been paid in full].
                         In addition, no principal payments on the
                         Certificates will be made until the later of (i)
                         the ____199 Distribution Date and (ii) the
                         Distribution Date next succeeding the Distribution
                         Date on which the [Class A-1] Notes are paid in
                         full. As the rate of payment of principal of [the]
                         [each class of] Notes and the Certificates depends
                         on the rate of payment (including prepayments) of
                         the principal balance of the Receivables, final
                         payment of [the] [any class of] Notes and the
                         final distribution in respect of the Certificates
                         could occur significantly earlier than the
                         respective [Final Scheduled Distribution Dates]
                         [final scheduled Payment Dates or Distribution
                         Date]. In addition, the rate of payment of
                         principal of [the] [each Class of] Notes and the
                         Certificates will be affected by the application
                         of the Noteholders' Accelerated Principal to pay
                         the principal of the Notes. Reinvestment risk
                         associated with early payment of the Notes and the
                         Certificates will be borne exclusively by the
                         Noteholders and the Certificateholders,
                         respectively.

                         It is expected that the final
                         payment of [the] [each class of] Notes and the
                         final distribution in respect of the Certificates
                         will occur on or prior to the respective [Final
                         Scheduled Distribution Dates] [final scheduled
                         Payment Dates or Distribution Date]. However, if
                         sufficient funds are not available to pay [the]
                         [any class of] Notes or the Certificates in full
                         on or prior to the respective [Final Scheduled
                         Distribution Dates] [final scheduled Payment Dates
                         or Distribution Date], final payment of [the]
                         [such class of] Notes and the final distribution
                         in respect of the Certificates could occur later
                         than such dates.

                         All of the Receivables are
                         prepayable at any time. Prepayments will shorten
                         the weighted average remaining term of the
                         Receivables and the weighted average life of the
                         Securities. Such prepayments, to the extent
                         allocable to principal, will be included in the
                         Noteholders' Principal Payment Amount or the
                         Certificateholders' Principal Distribution Amount
                         and will be payable to the Securityholders as set
                         forth in the priority of distributions herein. See
                         "Description of the Transfer and Servicing
                         Agreements--Distributions" herein.

Clearance and Settlement.Securityholders may elect to
                         hold their Notes or Certificates through any of
                         DTC (in the United States) or Cedel or Euroclear
                         (in Europe). Transfers within DTC, Cedel or
                         Euroclear, as the case may be, will be in
                         accordance with the usual rules and operation
                         procedures of the relevant system. Crossmarket
                         transfers between persons holding directly or
                         indirectly through DTC, on the one hand, and
                         counterparties holding directly or indirectly
                         through Cedel or Euroclear, on the other, will be
                         effected in DTC through the relevant Depositaries
                         of Cedel or Euroclear. See "Certain Information
                         Regarding the Securities--Book-Entry Registration"
                         in the Prospectus [and Annex 1 to this Prospectus
                         Supplement, "Global Clearance, Settlement and Tax
                         Documentation Procedures."].

Tax Status...............In the opinion of ("Special
                         Tax Counsel"), for federal income tax purposes,
                         the Notes will be characterized as debt, and the
                         Trust will not be characterized as an association
                         (or publicly traded partnership) taxable as a
                         corporation. Each Noteholder, by the acceptance of
                         a Note, will agree to treat the Notes as
                         indebtedness, and each Certificateholder, by the
                         acceptance of a Certificate, will agree to treat
                         the Trust as a partnership in which the
                         Certificateholders are partners for federal income
                         tax purposes. Alternative characterizations of the
                         Trust and the Certificates are possible, but would
                         not result in materially adverse tax consequences
                         to Certificateholders. Certificateholders may be
                         allocated income equal to the amount of interest
                         accruing on the Certificates at the Certificate
                         Rate even though the Trust may not have sufficient
                         cash to make current cash distributions of such
                         amount. See "Certain Federal Income Tax
                         Consequences" herein and in the Prospectus for
                         additional information concerning the application
                         of federal income tax laws to the Trust and the
                         Securities.

ERISA Considerations.....Subject to the considerations
                         discussed under "ERISA Considerations" herein and
                         in the Prospectus, the Notes may, in general, be
                         purchased by or on behalf of employee benefit
                         plans subject to the Employee Retirement Income
                         Security Act of 1974, as amended ("ERISA"). Any
                         employee benefit plan fiduciary considering a
                         purchase of Notes should, among other things,
                         consult with legal counsel regarding the
                         availability of a statutory or administrative
                         exemption from the prohibited transaction rules of
                         ERISA and the Internal Revenue Code of 1986, as
                         amended (the "Code").

                         The Certificates may not be
                         acquired by an employee benefit plan subject to
                         ERISA or Section 4975 of the Code, or by an
                         individual retirement account. Any investor
                         considering the purchase of Certificates should be
                         aware that such purchase and subsequent holding
                         could, under certain circumstances, be deemed to
                         involve an indirect prohibited transaction if a
                         plan with respect to which the investor is a
                         "party in interest" or "disqualified person"
                         purchases the Certificates without the benefit of
                         an exemption from the prohibited transaction
                         rules. See "ERISA Considerations" herein and in
                         the Prospectus.

[Legal Investment........The [Class A-1] Notes will be
                         eligible securities for purchase by money market
                         funds under paragraph (a)(5) of Rule 2a-7 under
                         the Investment Company Act of 1940, as amended.]

Rating[s] of the Notes...It is a condition to the
                         issuance of the [Class A-1,] [Class A-2] [and
                         Class A-3] Notes that they be rated in the highest
                         investment rating category by at least two
                         nationally recognized rating agencies. [However,
                         the rating agencies do not evaluate, and the
                         rating does not address, the likelihood that the
                         Note Prepayment Premium will be paid.] There can
                         be no assurance that a rating will not be lowered
                         or withdrawn by a rating agency if circumstances
                         so warrant.

Rating of the
Certificates.............It is condition of the issuance
                         of the Certificates that they be rated [at least]
                         "____" or its equivalent by at least two nationally
                         recognized rating agencies. [However, the rating
                         agencies do not evaluate, and the rating does not
                         ad- dress, the likelihood that the Certificate
                         Prepayment Premium will be paid.] There can be no
                         assurance that a rating will not be lowered or
                         withdrawn by a rating agency if circumstances so
                         warrant.

Risk Factors.............Prospective investors should
                         consider the factors set forth under "Risk
                         Factors" on pages S-__ through S-__.

Limited Liquidity

     There is currently no secondary market for the Securities. Each
Underwriter currently intends to make a market in the Securities for which
it is an Underwriter, but it is under no obligation to do so. There can be
no assurance that a secondary market will develop or, if a secondary market
does develop, that it will provide the Securityholders with liquidity of
investment or that it will continue for the life of the Securities.

[The Subsequent Receivables and the Pre-Funding Account

     On the Closing Date, the Sellers will transfer to the Trust the
approximately $____ of Initial Receivables and the approximately $____
Pre-Funded Amount on deposit in the Pre-Funding Account. If the principal
amount of eligible Receivables originated by the Sellers during the Funding
Period is less than the Pre-Funded Amount, the Sellers will have
insufficient Receivables to sell to the Trust on the Subsequent Transfer
Dates, thereby resulting in a prepayment of principal to the Noteholders
and the Certificateholders as described in the following paragraph. See
"Risk Factors--Trust's Relationship to Sellers, NationsBank Corporation and
their Affiliates" in the Prospectus. In addition, any conveyance of
Subsequent Receivables is subject to the satisfaction, on or before the
related Subsequent Transfer Date, of the following conditions precedent,
among others: (i) each such Subsequent Receivable must satisfy the
eligibility criteria specified in the Sale and Servicing Agreement; (ii)
the Sellers will not select such Subsequent Receivables in a manner that it
believes is adverse to the interests of the Noteholders or the
Certificateholders; (iii) as of the related Subsequent Cut-Off Date, the
Receivables in the Trust at that time, including the Subsequent Receivables
to be conveyed by the Sellers as of such Subsequent Cut-Off Date, will
satisfy the parameters described under "The Receivables Pool" herein and
under "The Receivables Pools" in the Prospectus; (iv) the applicable
Additional Reserve Account Deposit [and the applicable Additional Yield
Supplement Amount, if any] for such Subsequent Transfer Date shall have
been made; and (v) the Sellers shall have executed and delivered to the
Trust (with a copy to the Indenture Trustee) a written assignment conveying
such Subsequent Receivables to the Trust (including a schedule identifying
such Subsequent Receivables). Moreover, any such conveyance of Subsequent
Receivables made during any given Collection Period will also be subject to
the satisfaction, on or about the fifteenth day of the month following such
Collection Period, of the following conditions subsequent, among others:
(a) the Sellers will deliver certain opinions of counsel to the Owner
Trustee, Indenture Trustee and the Rating Agencies with respect to the
validity of the conveyance of all such Subsequent Receivables conveyed
during such Collection Period; (b) the Trust and the Indenture Trustee
shall have received written confirmation from a firm of independent
certified public accountants that, as of the end of the preceding
Collection Period, the Receivables in the Trust at that time, including the
Subsequent Receivables conveyed by the Sellers during such Collection
Period, satisfied the parameters described under "The Receivables Pool"
herein and under "The Receivables Pools" in the Prospectus; and (c) the
Rating Agencies shall have each notified the Sellers in writing that,
following the addition of all such Subsequent Receivables, [each class of]
the Notes and the Certificates will be rated in the same rating category as
they were rated by the Rating Agencies on the Closing Date. The Sellers
will immediately repurchase any Subsequent Receivable, at a price equal to
the Purchase Amount thereof, upon the failure of the Sellers to satisfy any
of the foregoing conditions subsequent with respect thereto. Such
confirmation of the ratings of the Notes and the Certificates may depend on
factors other than the characteristics of the Subsequent Receivables,
including the delinquency, repossession and net loss experience on the
automobile and light truck receivables in the portfolio serviced by the
Servicer.

     To the extent that amounts on deposit in the Pre-Funding Account have
not been fully applied to the conveyance of Subsequent Receivables to the
Trust by the end of the Funding Period and such amount exceeds $____, the
Noteholders and the Certificateholders will receive, on the Distribution
Date on or immediately following the last day of the Funding Period, a
prepayment of principal in an amount equal to the applicable Pre-Funded
Percentage, in respect of [a class of] the Notes or the Certificates, of
the Pre-Funded Amount remaining in the Pre-Funding Account following the
purchase of any Subsequent Receivables on such Distribution Date. Otherwise
such remaining Pre-Funded Amount will be paid as principal of the [Class
A-1] Notes [up to an amount not to exceed their outstanding principal
amount, with any remaining amount used to redeem the Class A-2 Notes]. It
is anticipated that the principal balance of Subsequent Receivables sold to
the Trust will not be exactly equal to the amount on deposit in the
Pre-Funding Account and that therefore there will be at least a nominal
amount of principal prepaid to the [Class A-1] Noteholders.

     Each Subsequent Receivable must satisfy the eligibility criteria
specified in the Sale and Servicing Agreement and any additional criteria
specified by the Rating Agencies at the time of its addition. However,
Subsequent Receivables may have been originated by the Sellers at a later
date using credit criteria different from those which were applied to the
Initial Receivables and may be of a different credit quality and seasoning.
[In addition, an increasing percentage of the Subsequent Receivables may be
Balloon Receivables.] Therefore, following the transfer of Subsequent
Receivables to the Trust, the characteristics of the entire Receivables
Pool included in the Trust may vary significantly from those of the Initial
Receivables. See "The Receivables Pool" herein and "The Receivables Pools"
in the Prospectus.

     None of the Sellers is generally obligated to make any payments in
respect of the Notes, the Certificates or the Receivables. [However, the
ability of the Sellers to convey Subsequent Receivables on Subsequent
Transfer Dates is completely dependent upon the generation of additional
receivables by the Sellers. The ability of the Sellers to generate
Subsequent Receivables is largely dependent upon the Sellers' ability to
offer competitive rates of interest on motor vehicle installment sales
contracts to be acquired by the Sellers. In addition, the number of Dealers
from which the Sellers' acquire retail motor vehicle installment sales
contracts may effect the Sellers' ability to generate Subsequent
Receivables. In addition, the level of retail sales of automobiles, vans
and light trucks may change as a result of a variety of social and economic
factors. Economic factors include interest rates, unemployment levels, the
rate of inflation and consumer perceptions of economic conditions
generally. There can be no assurance, therefore, that the Sellers will
continue to generate receivables at the same rate as in prior years. The
Sellers are unable to determine and have no basis to predict to what extent
these factors will affect the Sellers' ability to generate Subsequent
Receivables.] In addition, if NationsBank, N.A. 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
Noteholders and Certificateholders.

     NationsBank Corporation and the Trust are subject to the informational
requirements of the Exchange Act and in accordance therewith file, and will
cause to be filed, reports and other information with the Commission. For
further information regarding NationsBank Corporation, the Sellers and the
Servicer, reference is made to such reports and other information which are
available as described under "Available Information" above.]

Limited Assets

     The Trust will not have, nor is it permitted or expected to have, any
significant assets or sources of funds other than the Receivables[, the
Pre-Funding Account] [, the Yield Supplement Account] and the Reserve
Account [and the payments, if any, received pursuant to the [Interest Rate
Cap,] [the Interest Rate Swap] [and the] [Guaranteed Rate Agreement]].
Holders of the Notes and the Certificates must rely for repayment upon
payments on the Receivables and, if and to the extent available, amounts on
deposit in the [Pre-Funding Account][, the Yield Supplement Account] [and
the] Reserve Account [and the payments, if any, received pursuant to the
[Interest Rate Cap,] [the Interest Rate Swap] [and the] [Guaranteed Rate
Agreement]]. [The Pre-Funding Account will be available only during the
Funding Period and is designed solely to cover obligations of the Trust
relating to a portion of its funds not invested in Receivables and is not
designed to cover losses on the Receivables.] [The Yield Supplement Account
is designed solely to hold funds to be applied to provide payments to the
Securityholders in respect of Receivables the Contract Rate of which is
less than the Required Rate.] Funds in the Reserve Account will be
available on each Distribution Date to cover shortfalls in distributions of
interest and principal on the Notes and the Certificates. However, amounts
to be deposited in the [Pre-Funding Account[, the Yield Supplement Account]
and the] Reserve Account are limited in amount. If the [Pre-Funding
Account[, the Yield Supplement Account] and the] Reserve Account is [are]
exhausted, the Trust will depend solely on current distributions on the
Receivables [and the payments, if any, received pursuant to the [Interest
Rate Cap,] [the Interest Rate Swap] [and the] [Guaranteed Rate Agreement]]
to make payments on the Notes and the Certificates. [Payments under [the
Interest Rate Cap,] [the Interest Rate Swap] [and the Guaranteed Rate
Agreement] will be received only under certain circumstances. See
"Description of the Transfer and Servicing Agreements[--Interest Rate
Cap,"] ["--Interest Rate Swap"] [and "--Guaranteed Rate Agreement."]]

Subordination

     Distributions of interest and principal on the Certificates will be
subordinated in priority of payment to interest and principal due on the
Notes, [and distributions of interest on the [Class Notes] are subordinated
in priority of payment to interest [and principal] due on the [Class Notes]
[and the Class Notes]. Consequently, the Certificateholders will not
receive any distributions on a Distribution Date until the full amount of
interest on and principal of the Notes on such Distribution Date has been
deposited in the Note Payment Account. The Certificateholders will not
receive any distributions of principal until after the later to occur of
(i) the Distribution Date next succeeding the Distribution Date on which
the [Class A-1] Notes were paid in full and (ii) ____ the Distribution Date.
However, upon the occurrence and during the continuation of an Event of
Default which has resulted in an acceleration of the Notes or following an
Insolvency Event or a dissolution with respect to any of the Sellers or
[NB-SPC], distributions of any amounts on the Certificates will be
subordinated in priority of payment to payment in full of principal of the
Notes. [In addition, upon any reduction or withdrawal by any Rating Agency
of its rating of [the] [any class of] Notes (see "--Ratings of the
Securities" below), the Certificateholders will not receive any
distributions of principal until after all the Notes have been paid in full
or until such rating has been restored]. [The [Class ] Noteholders will not
receive any distributions of interest on a [Distribution] [Payment] Date
unless the full amount of interest on the [Class Notes] [and the Class
Notes] due on such [Distribution] [Payment] Date has been or will be paid
on such [Distribution] [Payment] Date.]

     If an Event of Default occurs, the Indenture Trustee or the holders of
a majority of the aggregate principal amount of all the Notes may declare
the principal of the Notes to be immediately due and payable, and the
Indenture Trustee may institute or be required to institute proceedings to
collect amounts due or exercise its remedies as a secured party (including
foreclosure or sale of the Receivables). In the event of a sale of
Receivables by the Inden- ture Trustee following an Event of Default or
following an Insolvency Event or a dissolution with respect to any of the
Sellers or [NB-SPC], there is no assurance that the proceeds of such sale
will be equal to or greater than the aggregate outstanding principal amount
of the Notes and the Certificates plus accrued interest. Because neither
interest nor principal is distributed to Certificateholders upon sale of
the Receivables following an Event of Default and acceleration of the Notes
under the Indenture or following an Insolvency Event or a dissolution with
respect to any of the Sellers or [NB-SPC] until all the Notes have been
paid in full, the interests of Noteholders and the Certificateholders may
conflict, and the exercise by the Indenture Trustee of its right to sell
the Receivables or exercise other remedies under the Indenture and
applicable law may cause the Certificateholders to suffer a loss of all or
part of their investment. See "Description of the Notes--The
Indenture--Events of Default; Rights upon Event of Default" and
"Description of the Transfer and Servicing Agreements--Insolvency Event or
Dissolution" in the Prospectus.

     In general, the Sellers may, and in certain circumstances the
Certificateholders may, direct the Owner Trustee in the administration of
the Trust. However, because the Trust has pledged the Trust Property to the
Indenture Trustee to secure the payment of the Notes, including in such
pledge certain rights of the Trust under the Sale and Servicing Agreement,
the Indenture Trustee and not the Sellers or the Certificateholders has the
power to direct the Trust to take certain actions in connection with the
administration of the Trust Property until the Notes have been paid in full
and the lien of the Indenture has been released. In addition, the Sellers
and Certificateholders are not allowed to direct the Owner Trustee to take
any action which conflicts with the provisions of any of the Basic
Documents. The Indenture specifically prohibits the Owner Trustee from
taking any action which would impair the Indenture Trustee's security
interest in the Trust and requires the Owner Trustee to obtain the consent
of the Indenture Trustee or the holders of a majority of the aggregate
principal amount of the Notes before modifying, amending, supplementing,
waiving or terminating any Basic Document or any provision of any Basic
Document. Therefore, until the Notes have been paid in full, the ability to
direct the Trust with respect to certain actions permitted to be taken by
it under the Basic Documents rests with the Indenture Trustee and the
Noteholders instead of the Sellers or the Certificateholders.

     If an Event of Servicing Termination were to occur, the holders of a
majority of the outstanding principal amount of the Notes, or the Indenture
Trustee acting on behalf of the Noteholders, and not the Sellers or the
Certificateholders, would have the right to terminate the Servicer as the
servicer of the Receivables without consideration of the effect such
termination would have on Certificateholders. In addition, the holders of
not less than a majority of the outstanding principal amount of the Notes
would have the right to waive certain Events of Servicing Termination,
without consideration of the effect such waiver would have on
Certificateholders. After all the Notes have been paid in full and the lien
of the Indenture has been released, upon the occurrence of an Event of
Servicing Termination, the holders of a majority of the outstanding
Certificate Balance, or the Owner Trustee acting on behalf of the
Certificateholders, may terminate the Servicer. See "Description of the
Transfer and Servicing Agreements--Waiver of Past Events of Servicing
Termination" and "--Rights Upon Event of Servicing Termination" in the
Prospectus.

Maturity and Prepayment Considerations

     The [Class A-2 Notes, the Class A-3 Notes and the] Certificates will
not receive any principal payments until the [Class A-1] Notes have been
paid in full[, and the Class A-3 Notes will not receive any principal
payments until the Class A-2 Notes have been paid in full]. In addition, no
principal payments on the Certificates will be made until the later of (i)
the ____199 Distribution Date and (ii) the ____ Distribution Date next
succeeding the Distribution Date on which the [Class A-1] Notes are paid in
full. As the rate of payment of principal of [the] [each class of] Notes
and the Certificates depends on the rate of payment (including prepayments)
of the principal balance of the Receivables, final payment of [the] [any
class of] Notes and the final distribution in respect of the Certificates
could occur significantly earlier than the respective [Final Scheduled
Distribution Dates] [final scheduled Payment Dates or Distribution Date].
In addition, the rate of payment of principal of [the] [each Class of]
Notes and the Certificates will be affected by the application of the
Noteholders' Accelerated Principal to pay the principal of the Notes. It is
expected that final payment of [the] [each class of] Notes and the final
distribution in respect of the Certificates will occur on or prior to the
respective [Final Scheduled Distribution Dates] [final scheduled Payment
Dates or Distribution Date]. However, if sufficient funds are not available
to pay [the] [any class of] Notes or the Certificates in full on or prior
to the respective [Final Scheduled Distribution Dates] [final scheduled
Payment Dates or Distribution Date], final payment of [the] [such class of]
Notes and the final distribution in respect of the Certificates could occur
later than such dates. See "Maturity and Prepayment Considerations" herein
and in the Prospectus.

Geographic Concentration

     Economic conditions in states where Obligors reside may affect the
delinquency, loan loss and repossession experience of the Trust with
respect to the Receivables. As of the Cut-Off Date, the Sellers' records
indicate that the mailing addresses of Obligors with respect to
approximately __%, __%, __%, __% and __% by principal balance of the
Receivables were in [Texas, North Carolina, Florida, Georgia and South
Carolina], respectively. As a result, economic conditions in such states
may have a disproportionate impact on the Trust. In particular, an economic
downturn in one or more of such states could adversely affect the
performance of the Trust (even if national economic conditions remain
unchanged or improve) as Obligors in such state or states experience the
effects of such a downturn and face greater difficulty in making payments
on their Financed Vehicles. See "The Receivables Pool."

Ratings of the Securities

     It is a condition to the issuance of [each class of] the Notes and of
the Certificates that [each class of] the Notes be rated in the highest
rating category, and the Certificates be rated [at least] " " or its
equivalent, by at least two nationally recognized rating agencies (the
"Rating Agencies"). A rating is not a recommendation to purchase, hold or
sell Securities, inasmuch as such rating does not comment as to market
price or suitability for a particular investor. The ratings of the
Securities address the likelihood of the payment of principal and interest
on the Securities pursuant to their terms. [However, the Rating Agencies do
not evaluate, and the ratings of the Securities do not address, the
likelihood that the Note Prepayment Premium or the Certificate Prepayment
Premium will be paid.] There can be 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 a Rating Agency if in its judgment circumstances in
the future so warrant.


                                 THE TRUST

General

     The Issuer, NationsBank Auto Trust 199 - , is a business trust formed
under the laws of the State of Delaware pursuant to the Trust Agreement for
the transactions described in this Prospectus Supplement. After its
formation, the Trust will not engage in any activity other than (i)
acquiring, holding and managing the Receivables and the other assets of the
Trust and proceeds therefrom, (ii) issuing the Notes and the Certificates,
(iii) making payments on the Notes and the Certificates and (iv) engaging
in other activities that are necessary, suitable or convenient to
accomplish the foregoing or are incidental thereto or connected therewith.

     The Trust will initially be capitalized with the Notes and the
Certificates. Certificates with an original principal balance of $____ will
be issued to [NB-SPC] and the remaining Certificates will be sold to third
party investors that are expected to be unaffiliated with the Sellers, the
Servicer or their affiliates or the Trust. The proceeds from the issuance
of the Notes and the Certificates will be used by the Trust to purchase the
[Initial] Receivables from the Sellers pursuant to the Sale and Servicing
Agreement [and to fund the deposit of the Pre-Funded Amount] and to fund
the initial deposit of the Reserve Account.

     If the protection provided to the investment of the Noteholders and
Certificateholders by the [Yield Supplement Account and the] Reserve
Account is insufficient, the Trust would have to look principally to the
Obligors on the Receivables and the proceeds from the repossession and sale
of Financed Vehicles which secure defaulted Receivables [and from the
Pre-Funding Account]. In such event, certain factors, such as the Trust's
not having perfected security interests in the Financed Vehicles in all
states, may affect the Servicer's ability to repossess and sell the
collateral securing the Receivables, and thus may reduce the proceeds to be
distributed to the Noteholders and Certificateholders. See "Description of
the Transfer and Servicing Agreements--Distributions" [, "--Yield
Supplement Account; Yield Supplement Agreement"] and "--Reserve Account"
herein and "Certain Legal Aspects of the Receivables" in the Prospectus.

Capitalization of the Trust

     The following table illustrates the capitalization of the Trust as of
the Closing Date, as if the issuance and sale of the Notes and the
Certificates had taken place on such date:

       [Class A-1] Notes.................          $
       [Class A-2 Notes].................          [   ]
       [Class A-3 Notes].................          [   ]
       Certificates......................          _____________

       Total.............................          $
       ..................................          =============

The Owner Trustee

     ____ is the Owner Trustee under the Trust Agreement. ____is a Delaware
____and its principal offices are located at ____, Delaware. Each of the
Sellers and their affiliates may maintain normal commercial banking
relations with the Owner Trustee and its affiliates.


                            THE RECEIVABLES POOL

     The pool of Receivables (the "Receivables Pool") will include the
[Initial] Receivables purchased as of the [Initial] Cut-Off Date [and will
include any Subsequent Receivables purchased as of any Subsequent Cut-Off
Date (the Initial Cut-Off Date or any Subsequent Cut-Off Date being
individually referred to herein as a "Cut-Off Date")]. The [Initial]
Receivables were purchased[, and the Subsequent Receivables were or will be
purchased,] by the Sellers from Dealers in the ordinary course of business.
The Receivables were randomly selected from among the Motor Vehicle Loans
owned by the Sellers. The Sellers will warrant in the Sale and Servicing
Agreement that all the Receivables have the following individual
characteristics, among others: (i) the obligation of the related Obligor
under each Receivable is secured by a security interest in either a new or
used automobile, van or light-duty truck; (ii) each Receivable has a
contractual interest rate ("Contract Rate") of at least ____% and no more
than ____%]; (iii) each Receivable has a remaining maturity, as of the
Cut-Off Date, of not less than months and not more than months; (iv) no
Receivable was more than days past due as of the Cut-Off Date; (v) each
Receivable is a Simple Interest Receivable (as defined below) that [(except
for those Receivables which are Balloon Receivables)], at origination,
provides for level monthly payments that fully amortize the amount financed
over the original term; (vi) as of the Cut-Off Date, each Receivable has a
remaining principal balance of no less than $____ and no more than $____ ;
(vii) each Receivable is not a Defaulted Receivable; and (viii) each
Receivable is not related to a motor vehicle that is the subject of
forced-placed insurance. "Forced-placed insurance" is insurance placed on a
motor vehicle by the lienholder to protect the motor vehicle as collateral
for a loan when there is evidence that the borrower has neglected to do so
as required by the applicable loan agreement. See " -- Certain
Characteristics of the [Initial] Receivables" below. No selection
procedures believed by the Sellers to be adverse to the Noteholders or
Certificateholders were [or will be] used in selecting the Receivables. [As
of the [Initial] Cut-Off Date, ____% at the [Initial Receivables, by
principal balance, were Balloon Receivables.]

     [The obligation of the Trust to purchase the Subsequent Receivables on
a Subsequent Transfer Date will be subject to the Receivables in the Trust,
including the Subsequent Receivables to be conveyed to the Trust on such
Subsequent Transfer Date, meeting the following criteria: (i) not more than
____% of the principal balance of the Receivables in the Trust will
represent vehicles financed at [less than] [more than ___%]; [and] (ii) the
weighted average Contract Rate of the Receivables in the Trust will not be
less than ____% [and (iii) not more that ____% at the principal balance of
the Receivables in the Trust will be Balloon Receivables], unless the
Sellers increase the Reserve Account Initial Deposit by the amounts, if
any, specified by the Rating Agencies to maintain the ratings of the
Certificates. In addition, such obligation will be subject to the
Receivables, including the Subsequent Receivables to be transferred to the
Trust on such Subsequent Transfer Date, having a weighted average remaining
term not greater than months. Such criteria will be based on the
characteristics of the Initial Receivables on the Initial Cut-Off Date and
any Subsequent Receivables on the related Subsequent Cut-Off Dates.]

     [The Initial Receivables will represent approximately ____% of the
aggregate initial principal balance of the Notes and the Certificates.
However, except for the criteria described in the preceding paragraphs and
the criteria, if any, specified by the Rating Agencies to maintain the
ratings of the Certificates, there will be no required characteristics of
the Subsequent Receivables. Therefore, following the transfer of Subsequent
Receivables to the Trust, the aggregate characteristics of the entire
Receivables Pool, including the composition of the Receivables, the
distribution by Contract Rate and the geographic distribution described in
the following tables, may vary significantly from those of the Initial
Receivables.]

            NationsBank,  N.A., through DFSG and units in predecessor banks
of  NationsBank,  N.A.,  has been  servicing  indirect  motor  vehicle loan
portfolios  since 1970. The indirect motor vehicle loan portfolio  serviced
either  directly  by  NationsBank,  N.A.  or  through  its  affiliates  was
approximately  $5.5 billion as of March 31, 1996.  DFSG also services other
indirect and direct consumer loan  portfolios  totalling over $25.3 billion
(including the indirect motor vehicle loan portfolio) as of March 31, 1996.

Certain Characteristics of the [Initial] Receivables

     As of the Cut-Off Date, the [Initial] Receivables had, in the
aggregate, the following characteristics: (i) approximately [ ]% of the
[Initial] Receivables] was attributable to loans for purchases of new
Financed Vehicles and approximately [ ]% of the [Initial] Pool Balance was
attributable to loans for purchases of used Financed Vehi- cles; (ii) the
weighted average Contract Rate of the [Initial] Receivables was [ ]%; (iii)
there were [ ] [Initial] Receivables being conveyed by the Sellers to the
Trust; (iv) the average principal balance of the [Initial] Receivables, as
of the Cut-Off Date, was $[ ]; and (v) the weighted average original term
and weighted average remaining term of the [Initial] Receivables were [ . ]
months and [ . ] months, respectively. Approximately % of the [Initial]
Receivables by principal balance as of the [Initial] Cut-Off Date were
contributed to the Trust by NationsBank, N.A.

     The Composition of the [Initial] Receivables, Distribution of the
[Initial] Receivables by New/Used Motor Vehicles, Distribution of the
Receivables by Contract Rate, Distribution of the [Initial] Receivables by
Remaining Term, Distribution of the [Initial] Receivables by Principal
Balance and Geographic Distribution of the [Initial] Receivables, each as
of the [Initial] Cut-Off Date, are set forth in the following tables.

                  Composition of the [Initial] Receivables


Weighted Average Contract Rate......................
Range of Contract Rates.............................
Aggregate Principal Balance.........................
Number of Receivables...............................
Weighted Average Remaining Term.....................
Range of Remaining Terms............................
Weighted Average Original Term......................
Range of Original Terms.............................
Average Principal Balance...........................
Average Original Amount Financed....................
Range of Original Amounts Financed..................



    Distribution of the [Initial] Receivables by New/Used Motor Vehicles

                                                                    Weighted
                                           Aggregate    Original    Average
                               Number of   Principal    Principal   Contract
                              Receivables   Balance     Balance     Rate(%)
New Autos, Vans and
  Light-Duty Trucks.........
Used Autos, Vans and
  Light-Duty Trucks.........
All Receivables.............


         Distribution of the [Initial] Receivables by Contract Rate
                                                                     % of
                                                        Aggregate    Aggregate
                          Number of       % of Total    Principal    Principal
                          Receivables     Receivables   Balance      Balance
 7.50 to  7.99%.........
 8.00 to  8.99%.........
 9.00 to  9.99%.........
10.00 to 10.99%.........
11.00 to 11.99%.........
12.00 to 12.99%.........
13.00 to 13.99%.........
14.00 to 14.99%.........
15.00 to 15.99%.........
16.00 to 16.99%.........
17.00 to 17.99%.........
18.00 to 18.99%.........
19.00 to 19.99%.........
20.00 to 21.00%.........
          Total.........


        Distribution of the [Initial] Receivables by Remaining Term

                                                                     % of
                                                        Aggregate    Aggregate
                            Number of      % of         Principal    Principal
                            Receivables    Receivables  Balance      Balance
12 to 18 months.........
19 to 24 months.........
25 to 30 months.........
31 to 36 months.........
37 to 42 months.........
43 to 48 months.........
49 to 54 months.........
55 to 60 months.........
61 to 66 months.........
67 to 72 months.........
          Total.........



       Distribution of the [Initial] Receivables by Principal Balance

                                                                    % of
                                                        Aggregate   Aggregate
                            Number of     % of          Principal   Principal
                            Receivables   Receivables   Balance     Balance
$ 2,000 to $ 9,999......
$10,000 to $19,999......
$20,000 to $29,999......
$30,000 to $39,999......
$40,000 to $49,999......
          Total.........


            Geographic Distribution of the [Initial] Receivables

                                                                    % of
                                                        Aggregate   Aggregate
                            Number of     % of          Principal   Principal
State(1)                    Receivables   Receivables   Balance     Balance
- --------
Florida.................
Georgia.................
North Carolina..........
South Carolina..........
Texas...................
Other(2)................
          Total.........

- ---------
(1)  Receivables are categorized by the Sellers' records of
     the mailing addresses of the Obligors as of the [Initial] Cut-Off Date.
(2)  Each other state represents less than [5]% of the total number of
     Receivables.

Delinquency and Loss Experience

     The tables set forth below indicate the delinquency and credit
loss/repossession experience for each of the last three calendar years and
for the three month periods ending March 31, 1996 and 1995 of the Banks'
portfolio of Motor Vehicle Loans from which the Receivables have been
selected [(which portfolio excludes certain Motor Vehicle Loans acquired by
the Banks in acquisitions)]. No assurance can be made, however, that the
delinquency and loss experience for the Motor Vehicle Loans or the
Receivables in the future will be similar to the historical experience set
forth in the following tables.

<TABLE>
<CAPTION>

                                  Delinquency Experience (Dollars in Thousands)(1)
                                         As of March 31, As of December 31,

                                      1996                1995               1995              1994                1993
                                      ----                ----               ----              ----                ----

<S>                            <C>       <C>       <C>       <C>      <C>      <C>       <C>       <C>       <C>       <C>
                               Number              Number             Number             Number              Number
                                   of                  of                 of                 of                  of
                                Loans    Amount     Loans    Amount    Loans   Amount     Loans    Amount     Loans    Amount
                                -----    ------     -----    ------    -----   ------     -----    ------     -----    ------
Total Serviced Portfolio
  at the Period End...........
Delinquency(2)
    30-59 Days................
    60-89 Days................
    90 Days or More...........
Total Delinquencies...........
Total Delinquencies as a
  Percentage of the Total
  Serviced Portfolio..........

<FN>
- ----------
(1)         Delinquencies shown in dollars include principal amounts only.
(2)         The  period  of  delinquencies  is based on the  number of days
            payments are contractually  past due until the applicable Motor
            Vehicle Loan is charged off.
</TABLE>


<TABLE>
<CAPTION>

                                              Credit Loss/Repossession Experience (Dollars in Thousands)

                                                    Nine Months Ended                  Year Ended
                                                        March 31,                     December 31,

<S>                                                <C>          <C>             <C>       <C>       <C>
                                                   1996         1995            1995      1994      1993
                                                   ----         ----            ----      ----      ----
Period End Outstandings(1)...................
Average Amount Outstanding During
  the Period(2)..............................
Average Number of Loans Outstanding
  During the Period(3).......................
Gross Charge-offs(4).........................
Recoveries on Losses(5)......................
Net Charge-offs..............................
Net Charge-offs as a Percentage of the
  Period End Outstandings(6).................
Net Charge-offs as a Percentage of the
  Average Amount Outstanding(6)..............

<FN>
- ----------
(1)    Amount represents principal amounts only.
(2)    Amount represents principal amounts only and reflects a daily weighted average of such amounts during the
       periods shown.
(3)    Amount based on the average outstanding for the period divided by the average loan amount. the average loan
       amount was derived from the month end outstanding balances divided by month end number of loans.
(4)    Amount of charge-off is the remaining principal balance less the net proceeds from sale of loan collateral.
(5)    Recoveries include post-disposition monies and are net of any related expenses.
(6)    Figures for the nine months ended March 31, 1996 and March 31, 1995 are annualized.
</TABLE>

[Payments on the Receivables

     The entire Initial Pool Balance is attributable to Receivables that
provide for the allocation of payments according to the "Simple Interest"
method (each a "Simple Interest Receivable"). See "The Receivables Pools
- --General" in the Prospectus for a description of the application of
payments received on Simple Interest Receivables.

     The Receivables are prepayable at any time. Prepayments may also
result from liquidations due to default, the receipt of monthly
installments earlier than the scheduled due dates for such installments,
the receipt of proceeds from credit life, disability, theft or physical
damage insurance, repurchases by the Sellers as a result of certain uncured
breaches of the warranties made by them in the Sale and Servicing Agreement
with respect to the Receivables, purchases by the Servicer as a result of
certain uncured breaches of the covenants made by it in the Sale and
Servicing Agreement with respect to the Receivables, or the Servicer
exercising its option to purchase all of the remaining Receivables. The
rate of prepayments on the Receivables may be influenced by a variety of
economic, social and other factors, including Obligor refinancings
resulting from decreases in interest rates and the fact that the Obligor is
generally not permitted to sell or transfer the Financed Vehicle securing a
Receivable without the consent of the relevant Seller.]

     [Neither DFSG, the Servicer, the Sellers nor any of their affiliates
maintains records adequate to provide quantitative data regarding
prepayment experience on the Sellers' portfolio of Motor Vehicle Loans.
However, the Sellers (i) believe that the actual rate of prepayments will
result in a substantially shorter weighted average life than the scheduled
weighted average life and (ii) estimate that the actual weighted average
life of its portfolio of Motor Vehicle Loans ranges between [60% and 70%]
of their scheduled weighted average life. See "Maturity and Prepayment
Considerations" herein and in the Prospectus.]

[Weighted Average Life of the Securities

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

     As the rate of payment of principal of each class of Notes and the
Certificates will depend on the rate of payment (including prepayments) of
the principal balance of the Receivables, final payment of any class of
Notes and the final distribution in respect of the Certificates could occur
significantly earlier than the respective [Final Scheduled Distribution
Dates] [final scheduled Payment Dates or Distribution Date]. Reinvestment
risk associated with early payment of the Notes and the Certificates will
be borne exclusively by the Noteholders and the Certificateholders,
respectively.

     The table captioned "Percent of Initial Note Principal Amount or
Initial Certificate Balance at Various APM Percentages" (the "APM Table")
has been prepared on the basis of the characteristics of the [Initial]
Receivables [and certain assumed characteristics with respect to the
Subsequent Receivables]. The APM Table assumes that (i) the Receivables
prepay in full at the specified constant percentage of APM monthly, with no
defaults, losses or repurchases, (ii) each scheduled monthly payment on the
Receivables is made on the last day of each month and each month has 30
days, (iii) payments on the Notes [are made on each Payment Date] and
distributions on the Certificates are made on each Distribution Date (and
each such date is assumed to be the day of [the month in which such Payment
Date or Distribution Date occurs] [each applicable month]), (iv) the
balance in the Reserve Account on each [Payment Date and] Distribution Date
is equal to the Specified Reserve Account Balance, and (v) the Sellers
exercise their option to purchase the Receivables on the first Distribution
Date on which it is permitted to do so, as described herein. [State assumed
characteristics with respect to the Subsequent Receivables.][And/or, state
other assumptions on which the APM Table is based.] The pools have an
assumed cut-off date of ____, 199 . The APM Table indicates the projected
weighted average life of each class of Notes and the Certificates and sets
forth the percent of the initial principal amount of each class of Notes
and the percent of the initial Certificate Balance that is projected to be
outstanding after each of the [Payment Dates or] Distribution Dates shown
at various constant APM percentages. [State assumed characteristics with
respect to the hypothetical pools of Subsequent Receivables.]

     The APM Table also assumes that the [Initial] Receivables have been
aggregated into hypothetical pools with all of the [Initial] Receivables
within each such pool having the following characteristics and that the
level scheduled monthly payment for each of the pools (which is based on
its aggregate principal balance, Contract Rate, original term to maturity
and remaining term to maturity as of the [Initial] Cut-Off Date) will be
such that each pool will be fully amortized by the end of its remaining
term to maturity.

                                           Original Term     Remaining Term
                Aggregate       Contract     to Maturity        to Maturity
Pool        Principal Balance     Rate       (In Months)        (in Months)


1.........         $                %
2.........
3.........
4.........
              -----------
              ===========


     The actual characteristics and performance of the Receivables will
differ from the assumptions used in constructing the APM Table. The
assumptions used are hypothetical and have been provided only to give a
general sense of how the principal cash flows might behave under varying
prepayment scenarios. For example, it is very unlikely that the Receivables
will prepay at a constant level of APM until maturity or that all of the
Receivables will prepay at the same level of APM. Moreover, the diverse
terms of Receivables within each of the hypothetical pools could produce
slower or faster principal distributions than indicated in the APM Table at
the various constant percentages of APM specified, even if the original and
remaining terms to maturity of the Receivables are as assumed. Any
difference between such assumptions and the actual characteristics and
performance of the Receivables, or actual prepayment experience, will
affect the percentages of initial balances outstanding over time and the
weighted average lives of each class of Notes and the Certificates.

                  [Remainder of page intentionally blank]

<TABLE>
<CAPTION>
                                   Percent of Initial Note Principal Amount or
                              Initial Certificate Balance at Various APM Percentages

                          Class A-1 Notes                     Class A-2 Notes                    Class A-3 Notes
[Payment]         ------------------------------      ------------------------------      ------------------------------
[Distribution]    0.5%     1.0%     1.5%     1.8%     0.5%     1.0%     1.5%     1.8%     0.5%     1.0%     1.5%     1.8%
                  ------------------------------      ------------------------------      ------------------------------
<S>             <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>
Date
06/15/96....... 100.000  100.000  100.000  100.000  100.000  100.000  100.000  100.000  100.000  100.000  100.000  100.000
07/15/96.......
08/15/96.......
09/15/96.......
10/15/96.......
11/15/96.......
12/15/96.......
01/15/97.......
02/15/97.......
03/15/97.......
04/15/97.......
05/15/97.......
06/15/97.......
07/15/97.......
08/15/97.......
09/15/97.......
10/15/97.......
11/15/97.......
12/15/97.......
01/15/98.......
02/15/98.......
03/15/98.......
04/15/98.......
05/15/98.......
06/15/98.......
07/15/98.......
08/15/98.......
09/15/98.......
10/15/98.......
11/15/98.......
12/15/98.......
01/15/99.......
02/15/99.......
03/15/99.......
04/15/99.......
05/15/99.......
06/15/99.......
07/15/99.......

Weighted Average
  Life (years)(1)...................



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

The APM Table has been prepared based on the  assumptions  described  above
(including the assumptions regarding the characteristics and performance of
the [Initial] Receivables which will differ from the actual characteristics
and performance thereof) and should be read in conjunction therewith.


                Percent of Initial Note Principal Balance or
           Initial Certificate Balance at Various APM Percentages

                                      Certificates
                    ------------------------------------------------

Distribution Date     0.5%        1.0%        1.5%        1.8%
- --------------------------------------------------------------------

06/15/96..........  100.000     100.000     100.000     100.000
07/15/96..........
08/15/96..........
09/15/96..........
10/15/96..........
11/15/96..........
12/15/96..........
01/15/97..........
02/15/97..........
03/15/97..........
04/15/97..........
05/15/97..........
06/15/97..........
07/15/97..........
08/15/97..........
09/15/97..........
10/15/97..........
11/15/97..........
12/15/97..........
01/15/98..........
02/15/98..........
03/15/98..........
04/15/98..........
05/15/98..........
06/15/98..........
07/15/98..........
08/15/98..........
09/15/98..........
10/15/98..........
11/15/98..........
12/15/98..........
01/15/99..........
02/15/99..........
03/15/99..........
04/15/99..........
05/15/99..........
06/15/99..........
07/15/99..........

Weighted Average
  Life (years)(1)(2)................



(1)  The weighted average life of a Certificate is determined by (i)
     multiplying the amount of each distribution in respect of the Certificate
     Balance of a Certificate by the number of years from the date of the
     issuance of the Certificate to the related Distribution Date, (ii) adding
     the results and (iii) dividing the sum by the original Certificate
     Balance of the Certificate.

The APM Table has been prepared based on the assumptions described
above (including the assumptions regarding the characteristics and
performance of the [Initial] Receivables which will differ from the actual
characteristics and performance thereof) and should be read in conjunction
therewith.]


                                POOL FACTORS

     The "Note Pool Factor" for [the] [each class of] Notes will be a
seven-digit decimal which the Servicer will compute prior to each
distribution with respect to such [class of] Notes indicating the remaining
outstanding principal amount of such [class of] Notes, as of the applicable
[Distribution] [Payment] Date (after giving effect to payments to be made
on such [Distribution] [Payment] Date), as a fraction of the initial
outstanding principal amount of such [class of] Notes. The "Certificate
Pool Factor" for the Certificates will be a seven-digit decimal which the
Servicer will compute prior to each distribution with respect to the
Certificates indicating the remaining Certificate Balance, as of the
applicable Distribution Date (after giving effect to distributions to be
made on such Distribution Date), as a fraction of the initial Certificate
Balance. [The] [Each] Note Pool Factor and the Certificate Pool Factor will
initially be 1.0000000 and thereafter will decline to reflect reductions in
the outstanding principal amount of the [applicable class of] Notes, or the
reduction of the Certificate Balance, as the case may be, as a result of
scheduled payments, prepayments and liquidations of the Receivables [(and
also as a result of a prepayment arising from application of the
Pre-Funding Account)]. [The] [Each] Note Pool Factor and the Certificate
Pool Factor will not change as a result of the addition of Subsequent
Receivables. A Noteholder's portion of the aggregate outstanding principal
amount of the [related class of] Notes is the product of (i) the original
denomination of such Noteholder's Note and (ii) the [applicable] Note Pool
Factor. A Certificateholder's portion of the aggregate outstanding
Certificate Balance for the Certificates is the product of (a) the original
denomination of such Certificateholder's Certificate and (b) the
Certificate Pool Factor.


                   MATURITY AND PREPAYMENT CONSIDERATIONS

     Information regarding certain maturity and prepayment considerations
with respect to the Securities is set forth under "Maturity and Prepayment
Considerations" in the Prospectus. In addition, the [Class A-2 Notes, the
Class A-3 Notes and the] Certificates will not receive any principal
payments until the [Class A-1] Notes have been paid in full[, and the Class
A-3 Notes will not receive any principal payments until the Class A-2 Notes
have been paid in full]. In addition, no principal payments on the
Certificates will be made until the later of (i) the 199 Distribution Date
and (ii) the _____ Distribution Date next succeeding the Distribution Date on
which the [Class A-1] Notes are paid in full. See "Description of the
Notes--Payments of Principal" and "Description of the
Certificates--Distributions of Principal Payments" herein. As the rate of
payment of principal of [the] [each class of] Notes and the Certificates
depends on the rate of payment (including prepayments) of the principal
balance of the Receivables, final payment of [the] [any class of] Notes and
the final distribution in respect of the Certificates could occur
significantly earlier than the respective [Final Scheduled Distribution
Dates] [final scheduled Payment Dates or Distribution Date]. In addition,
the rate of payment of principal of [the] [each Class of] Notes and the
Certificates will be affected by the application of the Noteholders'
Accelerated Principal to pay principal of the Notes.

     It is expected that final payment of [the] [each class of] Notes and
the final distribution in respect of the Certificates will occur on or
prior to the respective [Final Scheduled Distribution Dates] [final
scheduled Payment Dates or Distribution Date]. Failure to make final
payment of [the] [any class of] Notes on or prior to the respective Final
Scheduled [Payment] [Distribution] Dates would constitute an Event of
Default under the Indenture. See "Description of the Notes--The
Indenture--Events of Default; Rights upon Event of Default". In addition,
the Sale and Servicing Agreement requires that any remaining Certificate
Balance be paid in full on the Final Scheduled Distribution Date. However,
no assurance can be given that sufficient funds will be available to pay
[the] [each class of] Notes and the Certificates in full on or prior to the
respective [Final Scheduled Distribution Dates] [final scheduled Payment
Dates or Distribution Date]. If sufficient funds are not available, final
payment of [the] [any class of] Notes and the final distribution in respect
of the Certificates could occur later than such dates.

     The rate of prepayments of the Receivables may be influenced by a
variety of economic, social and other factors, and under certain
circumstances relating to breaches of representations, warranties or
covenants, the Sellers and/or the Servicer will be obligated to repurchase
Receivables from the Trust. See "The Receivables Pool" herein and
"Description of the Transfer and Servicing Agreements--Sale and Assignment
of Receivables" in the Prospectus. A higher than anticipated rate of
prepayments will reduce the aggregate principal balance of the Receivables
more quickly than expected and thereby reduce anticipated aggregate
interest payments on the Securities. Any reinvestment risks resulting from
a faster or slower incidence of prepayment of Receivables will be borne
entirely by the Noteholders and the Certificateholders as set forth in the
priority of distributions herein. Such reinvestment risks include the risk
that interest rates may be lower at the time such holders received payments
from the Trust than interest rates would otherwise have been had such
prepayments not been made or had such prepayments been made at a different
time.

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


                          DESCRIPTION OF THE NOTES

General

     The Notes will be issued pursuant to the terms of the Indenture, a
form of which has been filed as an exhibit to the Registration Statement. A
copy of the Indenture will be filed with the Commission following the
issuance of the Securities. The following summary describes certain terms
of the Notes and the Indenture. The summary does not purport to be complete
and is subject to, and is qualified in its entirety by reference to, all
the provisions of the Notes and the Indenture, which are hereby
incorporated by reference. The following summary supplements the
description of the general terms and provisions of the Notes of any given
series and the related Indenture set forth under the headings "Description
of the Notes" and "Certain Information Regarding the Securities" in the
Prospectus, to which description reference is hereby made.

Payments of Interest

     [The] [Each class of] Notes [other than the Class A-2 Notes] will
constitute Fixed Rate Securities, as such term is defined under "Certain
Information Regarding the Securities--Fixed Rate Securities" in the
Prospectus. [The Class A-2 Notes will constitute Floating Rate Securities
which are [LIBOR] Securities, as such terms are defined under "Certain
Information Regarding the Securities--Floating Rate Securities" in the
Prospectus.] Interest on the principal amount[s] of the [classes of the]
Notes will accrue at the [respective] per annum Note Interest Rate[s] and
will be payable to the Noteholders [monthly] [quarterly] on each
[Distribution] [Payment] Date commencing ____, 199 . [However, if on any
two consecutive Distribution Dates any amount is withdrawn from the Reserve
Account to cover shortfalls on the Notes or the Certificates, then each
following Distribution Date will constitute a Payment Date, until the
quarterly Payment Date following the first Distribution Date on which (i)
no amount is withdrawn from the Reserve Account to cover shortfalls and
(ii) the amount on deposit in the Reserve Account is equal to the Specified
Reserve Account Balance.] [However, if the commercial paper rating or
certificate of deposit rating of the Investment Provider is at any time
reduced below A-1+ or P1 by the applicable Rating Agency and the Servicer
is unable to obtain a Replacement Guaranteed Rate Agreement or a pledge of
securities or otherwise satisfy the applicable Rating Agency within 60 days
of receiving notice of such decline, then each following Distribution Date
will constitute a Payment Date. See "Description of the Transfer and
Servicing Agree- ments--Guaranteed Rate Agreement" herein.] Interest will
accrue from and including the Closing Date (in the case of the first
[Distribution] [Payment] Date), or from the most recent [Distribution]
[Payment] Date on which interest has been paid to but excluding the
following [Distribution] [Payment] Date (each an "Interest Period").
[Interest on the Class A-1 Notes will be calculated on the basis of actual
days elapsed and a 365- or 366-day year, as applicable.] Interest on the
[Class A-1 Notes and] Class A-3] Notes will be calculated on the basis of a
360-day year of twelve 30-day months. [Interest on the Class A-2 Notes will
be calculated on the basis of actual days elapsed and a 360-day year.]
Interest accrued as of any [Distribution] [Payment] Date but not paid on
such [Distribution] [Payment] Date will be due on the next [Distribution]
[Payment] Date, together with interest on such amount at the [applicable]
Note Interest Rate [plus 2.00%] (to the extent lawful). [With respect to
the Class A-2 Rate, the "Index Maturity" for [LIBOR] will be [one] [three]
month[s] [(in the case of quarterly Payment Dates) and one month (in the
case of monthly Payment Dates)] and the "Interest Reset Period" for such
calculation will be the Interest Period. See "Certain Information Regarding
the Securities--Floating Rate Securities" in the Prospectus.] Interest
payments on the Notes will generally be derived from the Available Funds
remaining after the payment of the Servicing Fee and from the Reserve
Account. See "Description of the Transfer and Servicing
Agreements--Distributions" and "--Reserve Account" herein. [Interest
payments to all classes of Noteholders will have the same priority. Under
certain circumstances, the amount available for interest payments could be
less than the amount of interest payable on the Notes on any [Distribution]
[Payment] Date, in which case each class of Noteholders will receive their
ratable share (based upon the aggregate amount of interest due to such
class of Noteholders) of the aggregate amount avail- able to be distributed
in respect of interest on the Notes.] [The [Class ] Noteholders will not
receive any distributions of interest on a [Distribution] [Payment] Date
unless the full amount of interest on the [Class Notes] [and the Class
Notes] due on such [Distribution] [Payment] Date has been or will be paid
on such [Distribution] [Payment] Date.]

Payments of Principal

     Principal payments will be made [quarterly] to the Noteholders on each
[Distribution] [Payment] Date in an amount generally equal to the sum [,
for each of the three Collection Periods preceding such Payment Date,] of
(i) the Noteholders' Percentage of the amount (such amount, the "Regular
Principal") equal to the sum of (a) the principal portion of all payments
collected, and (b) the principal balance of each Receivable purchased by
the Servicer, repurchased by the Sellers or liquidated by the Servicer,
each with respect to the preceding Collection Period, plus (ii) _____% of
the portion, if any, of the Available Funds for such Collection Period that
remains after payment of (a) the Servicing Fee, (b) the Accrued Note
Interest, (c) the portion of the Regular Principal allocated to the
Noteholders pursuant to clause (i), (d) the Accrued Certificate Interest,
(e) the portion of the Regular Principal distributed to Certificateholders
as described under "Description of the Certificates--Distributions of
Principal Payments" herein, and (f) the amount, if any, required to be
deposited in the Reserve Account on [such] [the related] Distribution Date
[plus the excess of the amount on deposit in the Reserve Account on such
Distribution Date (after giving effect to all deposits or withdrawals
therefrom on such Distribution Date) over the Specified Reserve Account
Balance)] (such percentage of the remaining portion of Available Funds
[plus such excess], the "Noteholders' Accelerated Principal"). [Principal]
[Amounts deposited in the Note Payment Account on each Distribution Date in
respect of principal] payments on the Notes generally will be derived from
the Available Funds and the amount, if any, in the Reserve Account up to
the Available Reserve Amount remaining after the payment of the Servicing
Fee and the Accrued Note Interest and, in the case of the Noteholders'
Accelerated Principal, the Certificateholders' Distribution Amount and the
amount, if any, required to be deposited into the Reserve Account. See
"Description of the Transfer and Servicing Agreements--Distributions" and
"--Reserve Account" herein.

     On the fifth Business Day preceding each Distribution Date (a
"Determination Date") the Indenture Trustee will determine the amount in
the Collection Account allocable to interest and the amount allocable to
principal on the basis described under "Description of the Transfer and
Servicing Agreements--Distributions" in the Prospectus, and payments to
Securityholders on the following Distribution Date will be based on such
allocation.

     [On each Distribution Date, the Indenture Trustee will deposit into
the Note Payment Account amounts set aside for the payment of principal and
interest on the Notes on the related Payment Date, as described under
"Description of the Transfer and Servicing Agreements--Distributions"
herein. Such amounts will be invested from the date of deposit to the
related Payment Date by the Indenture Trustee in [Permitted Investments]
[certain eligible investments pursuant to the Guaranteed Rate Agreement].
[See "Description of the Transfer and Servicing Agree- ments--Guaranteed
Rate Agreement" herein.]]

     Principal payments on the Notes will be applied on each [Distribution]
[Payment] Date [, first,] to the principal amount of the [Class A-1] Notes
until such principal amount is reduced to zero[, then second, to the
principal amount of the Class A-2 Notes until such principal amount is
reduced to zero and then third, to the principal amount of the Class A-3
Notes until such principal amount is reduced to zero]. The principal amount
of the [Class A-1] Notes, to the extent not previously paid, will be due on
the [Class A-1] Final Scheduled [Distribution] [Payment] Date[, the
principal amount of the Class A-2 Notes, to the extent not previously paid,
will be due on the Class A-2 Final Scheduled [Distribution] [Payment] Date,
and the principal amount of the Class A-3 Notes, to the extent not
previously paid, will be due on the Class A-3 Final Scheduled
[Distribution] [Payment] Date]. The actual date on which the aggregate
outstanding principal amount of [the] [any class of] Notes is paid may be
earlier or later than the [respective] Final Scheduled [Distribution]
[Payment] Date[s] set forth above based on a variety of factors, including
those described under "Maturity and Prepayment Considerations" herein and
in the Prospectus.

[Mandatory Redemption

     [The] [A class or classes of] Notes will be redeemed in part on the
Distribution Date on or immediately following the last day of the Funding
Period in the event that amounts remain on deposit in the Pre-Funding
Account after giving effect to the purchase of all Subsequent Receivables,
including any such purchase on such date (a "Mandatory Redemption"). If the
amount on deposit in the Pre-Funding Account is less than or equal to $_____,
then such amount will be used to redeem the [Class A-1] Notes [up to an
amount not to exceed their outstanding principal amount and then to redeem
the Class A-2 Notes]. Otherwise the amount on deposit in the Pre-Funding
Account on such date will be used to redeem [each class of] the Notes and
the Certificates, and the aggregate princi- pal amount of [each class of]
the Notes to be redeemed will be an amount equal to [the Notes'] [such
class'] Pre-Funded Percentage of the amount then on deposit in the
Pre-Funding Account.

     [The Note Prepayment Premium will be payable by the Trust to the
Noteholders pursuant to a Mandatory Redemption if the amount on deposit in
the Pre-Funding Account exceeds $____ . The Note Prepayment Premium [for
each class of Notes] will equal the excess, if any, discounted as described
below, of (i) the amount of interest that would accrue on [the Notes']
[such class'] Pre-Funded Percentage of any remaining Pre-Funded Amount (the
"Note Prepayment Amount") at the Note Interest Rate borne by [the] [such
class of] Notes during the period commencing on and including the
Distribution Date on which such Note Prepayment Amount is required to be
distributed to the Noteholders [of such Class] to but excluding ____[, in the
case of the Class A-1 Notes, ____, in the case of the Class A-2 Notes and
_____, in the case of the Class A-3 Notes], over (ii) the amount of
interest that would have accrued on such Note Prepayment Amount over the
same period at a per annum rate of interest equal to the bond equivalent
yield to maturity on the Determination Date preceding such Distribution
Date on the _____ [, in the case of the Class A-1 Notes, the _____, in the
case of the Class A-2 Notes and the _____, in the case of the Class A-3
Notes]. Such excess shall be discounted to present value to such
Distribution Date at the applicable yield described in clause (ii) above.
Pursuant to the Sale and Servicing Agreement, the Sellers will be obligated
to pay the sum of the Note Prepayment Premium [for each class of Notes] and
the Certificate Prepayment Premium to the Trust as liquidated damages for
the failure to deliver Subsequent Receivables having an aggregate principal
balance equal to the Pre-Funded Amount. The Trust's obligation to pay the
Note Prepayment Premium [for each class of Notes] and the Certificate
Prepayment Premium will be limited to funds received from the Sellers
pursuant to the preceding sentence. In the event that such funds are
insufficient to pay the Note Prepayment Premium [for each class of Notes]
and the Certificate Prepayment Premium in full, Noteholders [of each class
of Notes] will receive their ratable share (based upon the aggregate Note
Prepayment Premium [for such class]) of the aggregate amount available to
be distributed in respect of the Note Prepayment Premium and the
Certificate Prepayment Premium. No other assets of the Sellers or the Trust
will be available for the purpose of making such payment.]]

Optional Redemption

     The [Class A-3] Notes will be redeemed in whole, but not in part, on
any Distribution Date [after all the other classes of Notes have been paid
in full] on which the Servicer exercises its option to purchase the
Receivables. The Servicer may purchase the Receivables when the Pool
Balance shall have declined to 5% or less of the Initial Pool Balance, as
described in the Prospectus under "Description of the Transfer and
Servicing Agreements--Termination." The redemption price will be equal to
the unpaid principal amount of the [Class A-3] Notes plus accrued and
unpaid interest thereon (the "Redemption Price"). No prepayment premium
will be payable to Noteholders in connection with any such optional
redemption.


                      DESCRIPTION OF THE CERTIFICATES

General

     The Certificates will be issued pursuant to the terms of the Trust
Agreement, a form of which has been filed as an exhibit to the Registration
Statement. A copy of the Trust Agreement will be filed with the Commission
following the issuance of the Securities. The following summary describes
certain terms of the Certificates and the Trust Agreement. The summary does
not purport to be complete and is subject to, and qualified in its entirety
by reference to, all the provisions of the Certificates and the Trust
Agreement. The following summary supplements the description of the general
terms and provisions of the Certificates of any given series and the
related Trust Agreement set forth under the headings "Description of the
Certificates," "Certain Information Regarding the Securities" and
"Description of the Transfer and Servicing Agreements" in the Prospectus,
to which description reference is hereby made.

Distributions of Interest Income

     On each Distribution Date, commencing ____, 199 , the
Certificateholders will be entitled to distributions in an amount equal to
the amount of interest that would accrue on the Certificate Balance at the
Certificate Rate. The Certificates will constitute Fixed Rate Securities,
as such term is defined under "Certain Information Regarding the
Securities--Fixed Rate Securities" in the Prospectus. Interest in respect
of a Distribution Date will accrue from and including the Closing Date (in
the case of the first Distribution Date) or from and including the most
recent Distribution Date on which interest has been paid to but excluding
the following Distribution Date, and will be calculated on the basis of a
360-day year of twelve 30-day months. Interest distributions due for any
Distri- bution Date but not distributed on such Distribution Date will be
due on the next Distribution Date increased by an amount equal to interest
on such amount at the Certificate Rate (to the extent lawful). Interest
distributions with respect to the Certificates will generally be funded
from the portion of the Available Funds and the funds in the Reserve
Account remaining after the distribution of the Servicing Fee and the
Noteholders' Payment Amount. Following the occurrence of an Event of
Default resulting in an acceleration of the Notes or following an
Insolvency Event or a dissolution with respect to any of the Sellers or
[NB-SPC], the Noteholders will be entitled to be paid in full before any
distributions may be made on the Certificates. See "Description of the
Transfer and Servicing Agreements--Distributions" and "--Reserve Account"
herein.

Distributions of Principal Payments

     Certificateholders will be entitled to distributions on each
Distribution Date, commencing with the later of (i) the _____ Distribution
Date and (ii) the _____ Distribution Date next succeeding the Distribution Date
on which the [Class A-1] Notes are paid in full, in an amount generally
equal to the Certificateholders' Percentage of the Regular Principal.
Distributions with respect to principal payments will generally be funded
from the portion of the Available Funds and funds in the Reserve Account
remaining after the distribution of the Servicing Fee, the Noteholders'
Payment Amount and the Accrued Certificate Interest. See "Description of
the Transfer and Servicing Agreements--Distributions" and "--Reserve
Account" herein. However, following the occurrence of an Event of Default
resulting in an acceleration of the Notes or following an Insolvency Event
or a dissolution with respect to any of the Sellers or [NB-SPC], the
Noteholders will be entitled to be paid in full before any distributions
may be made on the Certificates. [In addition, upon any reduction or
withdrawal by any Rating Agency of its rating of [any class of] the Notes,
then, with respect to each Distribution Date thereafter, the
Certificateholders will not receive any distributions of principal until
all the Notes have been paid in full or such rating has been restored.
There can be no assurance that a rating will remain for a given period of
time or that a rating will not be lowered or withdrawn entirely by a Rating
Agency if in its judgment circumstances in the future so warrant.]



[Mandatory Repurchase of Certificates

     Cash distributions to Certificateholders will be made, on a pro rata
basis, on the Distribution Date on or immediately following the last day of
the Funding Period in the event that the amount on deposit in the
Pre-Funding Account after giving effect to the purchase of all Subsequent
Receivables, including any such purchase on such date, exceeds $_____ (a
"Mandatory Repurchase"). The aggregate principal balance of the
Certificates to be repurchased will be an amount equal to the Certificates'
Pre-Funded Percentage of the amount then on deposit in the Pre-Funding
Account.

     [The Certificate Prepayment Premium will be payable by the Trust to
the Certificateholders at the time of any prepayment of the Certificates
pursuant to a Mandatory Repurchase. The Certificate Prepayment Premium for
the Certificates will equal the excess, if any, discounted as described
below, of (i) the amount of interest that would accrue on the Certificates'
share of any remaining Pre-Funded Amount (the "Certificate Prepayment
Amount") at the Certificate Rate during the period commencing on and
including the Distribution Date on which such Certificate Prepayment Amount
is required to be distributed to Certificateholders to but excluding _____,
over (ii) the amount of interest that would have accrued on such
Certificate Prepayment Amount over the same period at a per annum rate of
interest equal to the bond equivalent yield to maturity on the
Determination Date preceding such Distribution Date on the _____. Such
excess shall be discounted to present value to such Distribution Date at
the yield de- scribed in clause (ii) above. Pursuant to the Sale and
Servicing Agreement, the Sellers will be obligated to pay the sum of the
Note Prepayment Premium [for each class of Notes] and the Certificate
Prepayment Premium to the Trust as liquidated damages for the failure to
deliver Subsequent Receivables having an aggregate principal balance equal
to the Pre-Funded Amount. The Trust's obligation to pay the Note Prepayment
Premium [for each class of Notes] and the Certificate Prepayment Premium
will be limited to funds received from the Sellers pursuant to the
preceding sentence. In the event that such funds are insufficient to pay
the Note Prepayment Premium [for each class of Notes] and the Certificate
Prepayment Premium in full, Certificateholders will receive their ratable
share (based upon the aggregate Certificate Prepayment Premium) of the
aggregate amount available to be distributed in respect of the Note
Prepayment Premium and the Certificate Prepayment Premium. No other assets
of the Trust will be available for the purpose of making such payment.]]

Optional Prepayment

     If the Servicer exercises its option to purchase the Receivables when
the Pool Balance declines to 5% or less of the Initial Pool Balance,
Certificateholders will receive an amount in respect of the Certificates
equal to the outstanding Certificate Balance together with accrued interest
at the Certificate Rate, which distribution shall effect the early
retirement of the Certificates. See "Description of the Transfer and
Servicing Agreements--Termination" in the Prospectus. No prepayment premium
will be payable to Certificateholders in connection with any such
prepayment.


            DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

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

[Sale and Assignment of Receivables; Subsequent Receivables

     Certain information with respect to the conveyance of the Initial
Receivables from the Sellers to the Trust on the Closing Date pursuant to
the Sale and Servicing Agreement is set forth under "Description of the
Transfer and Servicing Agreements--Sale and Assignment of Receivables" in
the Prospectus. In addition, during the Funding Period, pursuant to the
Sale and Servicing Agreement, the Sellers will be obligated to sell to the
Trust Subsequent Receivables having an aggregate principal balance equal to
approximately $_____ (such amount being equal to the initial Pre-Funded
Amount) to the extent that such Subsequent Receivables are available.

     During the Funding Period on each Subsequent Transfer Date, subject to
the conditions described below, the Sellers will sell and assign to the
Trust, without recourse, the Sellers' entire interest in the Subsequent
Receivables designated by the Sellers as of the related Subsequent Cut-Off
Date and identified in a schedule attached to a subsequent transfer
assignment relating to such Subsequent Receivables executed on such date by
the Seller. It is expected that on the Closing Date, subject to the
conditions described below, certain of the Subsequent Receivables
designated by the Sellers and arising between the Initial Cut-Off Dates and
the Closing Date will be conveyed to the Trust. Upon the conveyance of
Subsequent Receivables to the Trust on a Subsequent Transfer Date, (i) the
Pool Balance will increase in an amount equal to the aggregate principal
balances of the Subsequent Receivables, (ii) an amount equal to % of the
aggregate principal balance of such Subsequent Receivables will be
withdrawn from the Pre-Funding Account and will be deposited in the Reserve
Account and (iii) an amount equal to the excess of the aggregate principal
balances of such Subsequent Receivables over the amount described in clause
(ii) will be withdrawn from the Pre-Funding Account and paid to the
Sellers.] [Coincident with each such transfer of Subsequent Receivables,
the Yield Supplement Agreement will require the Sellers to deposit into the
Yield Supplement Account an amount equal to the Additional Yield Supplement
Amount, if any, in respect of such Subsequent Receivables. See "--Yield
Supplement Account; Yield Supplement Agreement" herein.]

     [Any conveyance of Subsequent Receivables is subject to the
satisfaction, on or before the related Subsequent Transfer Date, of the
following conditions precedent, among others: (i) each such Subsequent
Receivable must satisfy the eligibility criteria specified in the Sale and
Servicing Agreement; (ii) the Sellers will not have selected such
Subsequent Receivables in a manner that they believe is adverse to the
interests of the Noteholders or the Certificateholders; (iii) as of the
related Subsequent Cut-Off Date, the Receivables, including any Subsequent
Receivables conveyed by the Sellers as of such Subsequent Cut-Off Date,
satisfy the criteria described under "The Receivables Pool" herein and "The
Receivables Pools" in the Prospectus; (iv) the applicable Additional
Reserve Account Deposit [and the applicable Additional Yield Supplement
Amount, if any] for such Subsequent Transfer Date shall have been made; and
(v) the Sellers shall have executed and delivered to the Trust (with a copy
to the Indenture Trustee) a written assignment conveying such Subsequent
Receivables to the Trust (including a schedule identifying such Subsequent
Receivables). Moreover, any such conveyance of Subsequent Receivables made
during any given Collection Period will also be subject to the
satisfaction, on or before the fifteenth day of the month following the end
of such Collection Period, of the following conditions subsequent, among
others: (i) the Sellers will have delivered certain opinions of counsel to
the Owner Trustee, the Indenture Trustee and the Rating Agencies with
respect to the validity of the conveyance of all such Subsequent
Receivables conveyed during such Collection Period; (ii) the Trust and the
Indenture Trustee shall have received written confirmation from a firm of
independent certified public accountants that, as of the end of the
preceding Collection Period, the Receivables in the Trust at that time,
including the Subsequent Receivables conveyed by the Sellers during each
Collection Period, satisfied the parameters described under "The
Receivables Pool" herein and under "The Receivables Pools" in the
Prospectus; and (iii) each of the Rating Agencies shall have notified the
Sellers in writing that, following the addition of all such Subsequent
Receivables, each class of the Notes and the Certificates will be rated by
the Rating Agencies in the same rating category as they were rated by the
Rating Agencies on the Closing Date. The Sellers will immediately
repurchase any Subsequent Receivable, at a price equal to the Purchase
Amount thereof, upon the failure of the Sellers to satisfy any of the
foregoing conditions subsequent with respect thereto.]

     [Subsequent Receivables may have been originated by the Sellers at a
later date using credit criteria dif- ferent from those which were applied
to the Initial Receivables. See "Risk Factors--The Subsequent Receivables
and the Pre-Funding Account" and "The Receivables Pool" herein.]]

Accounts

     In addition to the Accounts referred to under "Description of the
Transfer and Servicing Agreements--Accounts" in the Prospectus, the
Servicer will also establish and will maintain with the Indenture Trustee
[the Pre-Funding Account] [the Yield Supplement Account] [and] the Reserve
Account, in the name of the Indenture Trustee on behalf of the Noteholders
and the Certificateholders.

Servicing Compensation and Expenses

     The Servicing Fee Rate with respect to the Servicing Fee for the
Servicer will be [1.00]% per annum of the Pool Balance as of the first day
of the related Collection Period. The Servicing Fee (together with any
portion of the Servicing Fee that remains unpaid from prior Distribution
Dates) will be paid on each Distribution Date solely to the extent of the
Available Interest. The Servicer is also entitled to receive a supplemental
servicing fee (the "Supplemental Servicing Fee") for each Collection Period
equal to any late, prepayment, and other administrative fees and expenses
collected during the Collection Period[, plus any interest earned during
the Collection Period on deposits made with respect to the Receivables].
See "Description of the Transfer and Servicing Agree- ments--Servicing
Compensation and Expenses" in the Prospectus.

[Advances] [Advance Reserve Withdrawals]

     [Servicer Advances. As of the last day of each Collection Period, the
Servicer will, subject to the limitations described in the following
sentence, make a payment (an "Advance") with respect to each Receivable
(other than a Defaulted Receivable) in an amount equal to the excess, if
any, of (x) the amount of interest due on such Receivable at its applicable
Contract Rate, over (y) the interest actually received by the Servicer with
respect to such Receivable (whether from the Obligor, [the Yield Supplement
Agreement] or payments of the Purchase Amount) during or with respect to
such Collection Period. The Servicer may elect not to make an Advance of
due and unpaid interest with respect to a Receivable to the extent that the
Servicer, in its sole discretion, determines that such Advance is not
recoverable from subsequent payments on such Receivable or from funds in
the Reserve Account. 

     To the extent that the amount set forth in clause (y)
above with respect to a Receivable is greater than the amount set forth in
clause (x) above with respect thereto, such amount shall be distributed to
the Servicer on the related Distribution Date. Any such payment will only
be from accrued interest due from the Obligor under such Receivable.

     The Servicer will deposit Advances, if any, into the Collection
Account on the applicable Deposit Date.]

     [Advance Reserve Withdrawals. The Servicer shall, as of the last day
of the Collection Period, withdraw from the Reserve Account funds in an
amount with respect to each Receivable (other than a Defaulted Receivable)
equal to the excess, if any, of (x) the amount of interest due on such
Receivable at its applicable Contract Rate, over (y) the interest actually
received by the Servicer with respect to such Receivable (whether from the
Obligor, [the Yield Supplement Agreement] or payments of the Purchase
Amount) during or with respect to such Collection Period (the "Advance
Reserve Withdrawal"). The Servicer will deposit Advance Reserve
Withdrawals, if any, into the Collection Account on the applicable Deposit
Date.]

Distributions

     Deposits to Collection Account. On or before each Determination Date,
the Servicer will provide the Trust- ee with a certificate (the "Servicer's
Certificate") containing certain information with respect to the preceding
Collection Period, including the amount of aggregate collections on the
Receivables during such Collection Period, the aggregate amount of
Receivables which became Defaulted Receivables during such Collection
Period, [the Yield Supplement Deposit Amount,] the aggregate Purchase
Amounts of Receivables to be repurchased by the Sellers or to be purchased
by the Servicer on the related Deposit Date [and the aggregate amount to be
withdrawn from the Reserve Account].

     On or before each Deposit Date (a) the Servicer will cause all
Collections and Liquidation Proceeds and Recoveries to be deposited into
the Collection Account and will deposit into the Collection Account all
Purchase Amounts of Receivables to be purchased by the Servicer on such
Deposit Date, (b) the Sellers will deposit into the Collection Account all
Purchase Amounts of Receivables to be repurchased by the Sellers on such
Deposit Date, (c) the Servicer will deposit [all Advances for the related
Distribution Date into the Collection Account] [the amount of the Advance
Reserve Withdrawal with respect to the related Distribution Date] [and (d)
the Sellers (or, in certain circumstances, the Collateral Agent) will
deposit the Yield Supplement Deposit Amount for the related Distribution
Date into the Collection Account].

     "Available Funds" means, with respect to a Distribution Date, the sum
of the Available Interest and the Available Principal.

     "Available Interest" means, with respect to any Distribution Date,
[the excess of (a)] the sum of (i) Interest Collections for such
Distribution Date, [(ii) the Yield Supplement Deposit Amount for such
Distribution Date], [(iii) [all Advances][the proceeds of any Advance
Reserve Withdrawal] made by the Servicer with respect to such Distri-
bution Date], [(iv) Investment Earnings for such Distribution Date,] [(v)
the payments, if any, received under the Interest Rate Cap for such
Distribution Date,] [and (vi) the Net Trust Swap Receipt, if any, for such
Distribution Date], [over (b) the amount of certain Advances previously
made but not reimbursed (each, an "Outstanding Advance") to be reimbursed
on or with respect to such Distribution Date].

     "Available Principal" means, with respect to any Distribution Date,
the sum of the following amounts with respect to the preceding Collection
Period: (i) that portion of all Collections on the Receivables allocable to
principal in accordance with the terms of the Receivables and the
Servicer's customary servicing procedures; (ii) to the extent attributable
to principal, the Purchase Amount received with respect to each Receivable
repurchased by the Sellers or purchased by the Servicer under an obligation
which arose during the related Collection Period; and (iii) all Liquidation
Proceeds, to the extent allocable to principal, received during such
Collection Period. "Available Principal" on any Distribution Date shall
exclude all payments and proceeds of any Receivables the Purchase Amount of
which has been distributed on a prior Distribution Date.

     "Collections" mean, with respect to any Distribution Date, all
collections on the Receivables.

     "Defaulted Receivable" means, with respect to any Collection Period, a
Receivable (other than a Purchased Receivable) which the Servicer, on
behalf of the Trust, has determined to charge off during such Collection
Period in accordance with its customary servicing practices.

     "Interest Collections" mean, with respect to any Distribution Date,
the sum of the following amounts with respect to the preceding Collection
Period: (i) that portion of all Collections on the Receivables allocable to
interest in accordance with the terms of the Receivables and the Servicer's
customary servicing procedures; (ii) all Liquidation Proceeds, to the
extent allocable to interest, received during such Collection Period; (iii)
all Recoveries on Receivables which became Defaulted Receivables received
during any Collection Period following the Collection Period in which such
Receivable became a Defaulted Receivable; and (iv) to the extent
attributable to accrued interest, the Purchase Amount with respect to each
Receivable repurchased by the Sellers or purchased by the Servicer under an
obligation which arose during such Collection Period. "Interest
Collections" for any Distribution Date shall exclude all payments and
proceeds of any Receivables the Purchase Amount of which has been
distributed on a prior Distribution Date.

     "Liquidation Proceeds" mean, with respect to any Distribution Date and
a Receivable that has become a Defaulted Receivable during a related
Collection Period, (i) insurance proceeds received during such Collection
Period by the Servicer, with respect to insurance policies relating to the
Financed Vehicle or the Obligor, (ii) amounts received by the Servicer
during such Collection Period from a Dealer in connection with such
Defaulted Receivable pursuant to the exercise of rights under a Dealer
Agreement, and (iii) the monies collected by the Servicer (from whatever
source, including, but not limited to proceeds of a sale of a Financed
Vehicle or deficiency balance recovered after the charge off of the related
Receivable) during such Collection Period on such Defaulted Receivable net
of any fees, costs and expenses incurred by the Servicer in connection
therewith and any payments required by law to be remitted to the Obligor.
Liquidation Proceeds shall be applied first to accrued and unpaid interest
on the Receivable and then to the principal balance thereof.

     "Purchased Receivable" means, at any time, a Receivable as to which
payment of the Purchase Amount has previously been made by the Sellers or
the Servicer pursuant to the Sale and Servicing Agreement.

     "Recoveries" mean, with respect to any Collection Period, all monies
received by the Servicer with respect to any Defaulted Receivable during
any Collection Period following the Collection Period in which such
Receivable became a Defaulted Receivable, net of any fees, costs and
expenses incurred by the Servicer in connection with the collection of such
Receivable and any payments required by law to be remitted to the Obligor.

     [The Available Interest and the Available Principal on any
Distribution Date shall exclude the following: (i) amounts received in
respect of interest on Simple Interest Receivables during the preceding
Collection Period in excess of the amount of interest that would have been
due during the Collection Period on Simple Interest Receiv- ables at their
respective Contract Rates (assuming that a payment is received on each
Simple Interest Receivable on the due date thereof), [and] (ii) Liquidation
Proceeds with respect to a Simple Interest Receivable attributable to
accrued and unpaid interest thereon (but not including interest for the
then current Collection Period) but only to the extent of any unreimbursed
Outstanding Advances[, and (iii) amounts released from the Pre-Funding
Account.]]

     Monthly Withdrawals from Collection Account. On each Distribution
Date, the Servicer will allocate amounts on deposit in the Collection
Account as described under "Description of the Transfer and Servicing
Agree- ments--Distributions--Allocation of Collections on Receivables" in
the Prospectus and will instruct the Indenture Trustee to make the
following deposits and distributions, to the extent of the amount then on
deposit in the Col- lection Account, in the following order of priority:

          (i) to the Servicer, from the Available Interest (as so
     allocated), the Servicing Fee and all unpaid Servicing Fees from prior
     Collection Periods;

          (ii) to the Note Payment Account, from the Available Funds
     remaining after the application of clause (i), the Accrued Note
     Interest [and the Net Trust Swap Payment, if any];

          (iii) to the Note Payment Account, from the Available Funds
     remaining after the application of clauses (i) and (ii), the
     Noteholders' Principal Payment Amount;

          (iv) to the Certificate Distribution Account, from the Available
     Funds remaining after the application of clauses (i) through (iii),
     the Accrued Certificate Interest;

          (v) to the Certificate Distribution Account, from the Available
     Funds remaining after the application of clauses (i) through (iv), the
     Certificateholders' Principal Distribution Amount; and

          (vi) to the Reserve Account, the Available Funds remaining after
     the application of clauses (i) through (v).

     Notwithstanding the foregoing, following the occurrence and during the
continuation of an Event of Default which has resulted in an acceleration
of the Notes or following an Insolvency Event with respect to any of the
Sellers or [NB-SPC], the Available Funds remaining after the application of
clauses (i) and (ii) above will be deposited in the Note Payment Account to
the extent necessary to reduce the principal amount of all the Notes to
zero, and the Certificateholders will not receive any distributions until
the principal amount and accrued interest on the Notes has been paid in
full.

     On each Determination Date (other than the first Determination Date),
the Servicer will provide the Indenture Trustee with certain information
with respect to the Collection Period related to the prior Distribution
Date, including the amount of aggregate collections on the Receivables, the
aggregate amount of Receivables which were written off, the aggregate
Advances to be made by the Servicer and the aggregate Purchase Amount of
Re- ceivables to be repurchased by the Sellers or to be purchased by the
Servicer.

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

     "Accrued Note Interest" means, with respect to any Distribution Date,
the sum of the Noteholders' Monthly Accrued Interest for such Distribution
Date and the Noteholders' Interest Carryover Shortfall for such
Distribution Date.

     "Noteholders' Interest Carryover Shortfall" means, with respect to any
Distribution Date, the excess of the Noteholders' Monthly Accrued Interest
for the preceding Distribution Date and any outstanding Noteholders'
Interest Carryover Shortfall on such preceding Distribution Date, over the
amount in respect of interest that is actually deposited in the Note
Payment Account on such preceding Distribution Date, plus interest on the
amount of interest due but not paid to Noteholders on the preceding
[Distribution] [Payment] Date, to the extent permitted by law, at the
[respective] Note Interest Rate[s] borne by [each class of] the Notes for
the [related Interest Period] [period from and including the prior
Distribution Date to but excluding such Distribution Date] [plus 2.00% per
annum].

     "Noteholders' Monthly Accrued Interest" means, with respect to any
Distribution Date, interest accrued for the [related Interest Period]
[period from and including the Closing Date (in the case of the first
Distribution Date) or from and including the prior Distribution Date to but
excluding such Distribution Date] on [the] [each class of] Notes at the
[respective] Note Interest Rate [for such class] on the outstanding
principal amount of the Notes [of such class] on the immediately preceding
[Distribution] [Payment] Date after giving effect to all payments of
principal to the Noteholders [of such class] on or prior to such
[Distribution] [Payment] Date (or, in the case of the first [Distribution]
[Payment] Date, on the Closing Date).

     "Noteholders' Monthly Principal" means, with respect to any
Distribution Date, the sum of (i) the Noteholders' Percentage of the
Regular Principal and (ii) the Noteholders' Accelerated Principal. [Or,
state other formula for determining the Noteholders' Monthly Principal.]
"Noteholders' Payment Amount" means, with respect to any Distribution Date,
the sum of the Noteholders' Principal Payment Amount and the Accrued Note
Interest. "Noteholders' Percentage" means (i) 100% for each Distribution
Date to and including the later to occur of (x) the Distribution Date next
succeeding the Distribution Date, on which the principal amount of the
[Class A-1] Notes is reduced to zero [and (y) the _____ 199 Distribution
Date], (ii) for each Distribution Date thereafter to and including the
Distribution Date on which the principal amount of the [Class A-3] Notes is
reduced to zero, the percentage equivalent of a fraction, the numerator of
which is the outstanding principal amount of the Notes on the Distribution
Date immediately preceding the Distribution Date for which the Noteholders'
Percentage is being calculated (after giving effect to all distributions
made on such immediately preceding Distribution Date) and the denominator
of which is the Pool[/Pre-Funding] Balance on the last day of the
Collection Period second preceding the Distribution Date for which the
Noteholders' Percentage is being calculated, [unless the Reserve Account
balance is less than [ % of] the Specified Reserve Account Balance, then
the Noteholders' Percentage shall be %,] and (iii) zero for each
Distribution Date thereafter [; provided, however, upon any reduction or
withdrawal by any Rating Agency of its rating of [the] [any class of]
Notes, then, with respect to each Distribution Date thereafter until the
principal amount of all the Notes is paid in full or such rating is
restored, the Noteholders' Percentage shall mean 100%]. [Or, state other
methods for determining the Noteholders' Percentage.]

     "Noteholders' Principal Carryover Shortfall" means, as of the close of
any Distribution Date, the excess of the Noteholders' Monthly Principal and
any outstanding Noteholders' Principal Carryover Shortfall from the
preceding Distribution Date over the amount in respect of principal that is
actually deposited in the Note Payment Account.

     "Noteholders' Principal Payment Amount" means, with respect to any
Distribution Date, the sum of the Noteholders' Monthly Principal for such
Distribution Date and the Noteholders' Principal Carryover Shortfall as of
the close of the preceding Distribution Date; provided, however, that the
Noteholders' Principal Payment Amount shall not exceed the outstanding
principal amount of the Notes; and provided, further, that (i) the
Noteholders' Principal Payment Amount on the [Class A-1] Final Scheduled
[Distribution] [Payment] Date shall not be less than the amount that is
necessary (after giving effect to other amounts [on deposit and] to be
deposited in the Note Payment Account on such Distribution Date and
allocable to principal) to reduce the outstanding principal amount of the
[Class A-1] Notes to zero[; (ii) the Noteholders' Principal Payment Amount
on the Class A-2 Final Scheduled [Distribution] [Payment] Date shall not be
less than the amount that is necessary (after giving effect to other
amounts [on deposit and] to be deposited in the Note Payment Account on
such Distribution Date and allocable to principal) to reduce the
outstanding principal amount of the Class A-2 Notes to zero; and (iii) on
the Class A-3 Final Scheduled [Distribution] [Payment] Date the
Noteholders' Principal Payment Amount shall not be less than the amount
that is necessary (after giving effect to other amounts [on deposit and] to
be deposited in the Note Payment Account on such Distribution Date and
allocable to principal) to reduce the outstanding principal amount of the
Class A-3 Notes to zero].

     "Accrued Certificate Interest" means, with respect to any Distribution
Date, the sum of the Certificateholders' Monthly Accrued Interest for such
Distribution Date and the Certificateholders' Interest Carryover Shortfall
for such Distribution Date.

     "Certificate Balance" equals, initially, $_____ and, thereafter,
equals the initial Certificate Balance, reduced by all amounts allocable to
principal previously distributed to Certificateholders.

     "Certificateholders' Distribution Amount" means, with respect to any
Distribution Date, the sum of the Certificateholders' Principal
Distribution Amount and the Accrued Certificate Interest.

     "Certificateholders' Interest Carryover Shortfall" means, with respect
to any Distribution Date, the excess of the Certificateholders' Monthly
Accrued Interest for the preceding Distribution Date and any outstanding
Certificateholders' Interest Carryover Shortfall on such preceding
Distribution Date, over the amount in respect of interest that is actually
deposited in the Certificate Distribution Account on such preceding
Distribution Date, plus interest on such excess, to the extent permitted by
law, at the Certificate Rate for the related Interest Period.

     "Certificateholders' Monthly Accrued Interest" means, with respect to
any Distribution Date, 30 days of interest (or, in the case of the first
Distribution Date, interest accrued from and including the Closing Date to
but excluding such Distribution Date) at the Certificate Rate on the
Certificate Balance on the immediately preceding Distribution Date, after
giving effect to all payments allocable to the reduction of the Certificate
Balance made on or prior to such Distribution Date (or, in the case of the
first Distribution Date, on the Closing Date).

     "Certificateholders' Monthly Principal" means, with respect to any
Distribution Date, the Certificateholders' Percentage of the Regular
Principal. [Or, state other method for determining the Certificateholders'
Monthly Principal.]

     "Certificateholders' Percentage" means (i) for each Distribution Date
to and including the later to occur of (x) the Distribution Date next
succeeding the Distribution Date on which the principal amount of [all
classes of] the [Class A-1] Notes is reduced to zero [and (y) the _____ 199
Distribution Date], zero, and (ii) for each Distribution Date thereafter to
and including the Distribution Date on which the Certificate Balance is
reduced to zero, the percentage equivalent of a fraction, the numerator of
which is the outstanding Certificate Balance on the Distribution Date
immediately preceding the Distribution Date for which the
Certificateholders' Percentage is being calculated (after giving effect to
all distributions made on such immediately preceding Distribution Date) and
the denominator of which is the Pool[/Pre-Funding] Balance on the last day
of the Collection Period second preceding the Distribution Date for which
the Certificateholders' Percentage is being calculated, [unless the Reserve
Account balance is less than [ % of] the Specified Reserve Account Balance,
then the Certificateholders' Percentage shall be %] [; provided, however,
upon any reduction or withdrawal by any Rating Agency of its rating of
[the] [any class of] Notes, then, with respect to each Distribution Date
thereafter until the principal amount of all the Notes is paid in full or
such rating is restored, the Certificateholders' Percentage shall mean
zero]. [Or, state other methods for determining the Certificateholders'
Percentage.]

     "Certificateholders' Principal Carryover Shortfall" means, as of the
close of any Distribution Date, the excess of the Certificateholders'
Monthly Principal and any outstanding Certificateholders' Principal
Carryover Shortfall from the preceding Distribution Date, over the amount
in respect of principal that is actually deposited in the Certificate
Distribution Account.

     "Certificateholders' Principal Distribution Amount" means, with
respect to any Distribution Date, the sum of the Certificateholders'
Monthly Principal for such Distribution Date and the Certificateholders'
Principal Carryover Shortfall as of the close of the preceding Distribution
Date; provided, however, that the Certificateholders' Principal
Distribution Amount shall not exceed the Certificate Balance. In addition,
on the Final Scheduled Distribution Date, the principal required to be
distributed to Certificateholders will include the lesser of (a) any
principal due and remaining unpaid on each Simple Interest Receivable, in
each case, in the Trust as of the Final Scheduled Maturity Date or (b) the
portion of the amount required to be advanced under clause (a) above that
is necessary (after giving effect to the other amounts to be deposited in
the Certificate Distribution Account on such Distribution Date and
allocable to principal) to reduce the Certificate Balance to zero, and, in
the case of clauses (a) and (b), remaining after any required distribution
in respect of the Notes.

     On each [Distribution] [Payment] Date, all amounts on deposit in the
Note Payment Account [(other than [any] Investment Earnings [in excess of
the weighted average of the Note Interest Rates] [and the Certificate
Rate])] will be paid in the following order of priority:

          (i) to the [applicable] Noteholders, accrued and unpaid interest
     on the outstanding principal amount of the [applicable class of] Notes
     at the [applicable] Note Interest Rate [and to the Swap Counterparty,
     the Net Trust Swap Payment, if any, for such [Distribution] [Payment]
     Date, on a pro rata basis with the amount[s] payable to the
     Noteholders pursuant to this clause (i)]; [and]

          (ii) to the [Class A-1] Noteholders in reduction of principal
     until the principal amount of the [Class A-1] Notes has been reduced
     to zero[;

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

          (iv) to the Class A-3 Noteholders in reduction of principal until
     the principal amount of the Class A-3 Notes has been reduced to zero].

     On each Distribution Date, all amounts on deposit in the Certificate
Distribution Account will be distributed to the Certificateholders.


Reserve Account

     The rights of the Certificateholders to receive distributions with
respect to the Receivables generally will be subordinated to the rights of
the Noteholders in the event of defaults and delinquencies on the
Receivables as provided in the Sale and Servicing Agreement. The protection
afforded to the Noteholders through subordination will be effected both by
the preferential right of the Noteholders to receive current distributions
with respect to the Receivables and by the establishment of the Reserve
Account. The Reserve Account will be created with a deposit initially by
the Sellers on the Closing Date [and thereafter with deposits from funds in
the Pre-Funding Account that would otherwise be payable to the Sellers on
each Subsequent Transfer Date] (such deposit[s, respectively], the "Reserve
Account Initial Deposit" [and the "Additional Reserve Account Deposit."]).
The initial deposit by the Sellers on the Closing Date will also include
the amount specified in clause (b) of the following paragraph.

     Subject to reduction as hereafter described, the "Specified Reserve
Account Balance" with respect to any Distribution Date means the sum of (i)
[the sum of (a)] _____% of the [Initial Pool Balance] [Pool Balance as of
the Initial Cut-Off Date] [, plus (b) an amount related to the difference
between anticipated investment earnings on the remaining Pre-Funded Amount
and the weighted average interest expense on the portion of the Notes and
Certificates represented by the remaining Pre-Funded Amount] and (ii)
_____% of the Pool Balance on the first day of the related Collection
Period. [However, so long as on any Distribution Date (except the first
Distribution Date) the outstanding principal amount of the Securities
(after giving effect to distributions made on the prior Distribution Date)
is less than or equal to _____% of [the sum of] [(a)] the Pool Balance on
the first day of the related Collection Period [and (b) the Pre-Funded
Amount on such date]], then the portion of the Specified Reserve Account
Balance set forth in clause (i) above will be reduced to _____% of the
[Initial Pool Balance] [Pool Balance as of the Initial Cut- Off Date].] [In
addition, so long as on any Distribution Date (except the first
Distribution Date) the outstanding principal amount of the Securities
(after giving effect to distributions made on the prior Distribution Date)
is less than or equal to _____% of [the sum of] [(a)] the Pool Balance on
the first day of the related Collection Period [and (b) the Pre-Funded
Amount on such day]], then such portion of the Specified Reserve Account
Balance set forth in clause (i) above will be reduced to _____% of the
[Initial Pool Balance] [Pool Balance as of the Initial Cut-Off Date].]
[With respect to the portion of the Specified Reserve Account Balance set
forth in clause (ii) above, so long as on any Distribution Date (except the
first Distribution Date) the outstanding principal amount of the Securities
(after giving effect to distributions made on the prior Distribution Date)
is less than or equal to _____% of [the sum of] [(a)] the Pool Balance on
the first day of the related Collection Period [and (b) the Pre-Funded
Amount on such day]], then such portion will be reduced to an amount equal
to the product of (I) the Pool Balance on the first day of the related
Collection Period and (II) the percentage (which shall not be greater than
% or less than zero) equal to (X) the percentage derived from the fraction,
the numerator of which is the outstanding principal amount of the
Securities (after giving effect to distributions made on the prior
Distribution Date) and the denominator of which is such Pool Balance less
(Y) _____%.] The portion of the Specified Reserve Account Balance specified
in clause (ii) above may be invested in motor vehicle sale contracts
originated by the Sellers and secured by motor vehicles financed thereby
that are not included in the Pool Balance. [The Specified Reserve Account
Balance is further subject to adjustment in certain circumstances described
herein.]

     [The Specified Reserve Account Balance would also be increased to the
extent that the Receivables in the Trust on a Subsequent Transfer Date,
including the Subsequent Receivables to be conveyed to the Trust on such
Subsequent Transfer Date, have a weighted average Contract Rate of less
than _____%. See "The Receivables Pool" herein. In addition, subject to
certain limitations, the Sellers have the option to increase the Specified
Reserve Account Balance in connection with the addition of Subsequent
Receivables.]

     If the amount on deposit in the Reserve Account on any Distribution
Date (after giving effect to all deposits or withdrawals therefrom on such
Distribution Date) is greater than the Specified Reserve Account Balance
for such Distribution Date, except as described below and subject to
certain limitations, the Servicer will instruct the Indenture Trustee to
[distribute such excess to the Sellers] [apply such excess as Noteholders'
Accelerated Principal]. Upon any distribution to the Sellers of amounts
from the Reserve Account, neither the Noteholders nor the Certifi-
cateholders will have any rights in, or claims to, such amounts.
[Subsequent to any reduction or withdrawal by any Rating Agency of its
rating of [the] [any class of] Notes, unless such rating has been restored,
any such excess released from the Reserve Account on a Distribution Date
will be deposited in the Note Payment Account for payment to Noteholders as
an accelerated payment of principal on [such Distribution] [the related
Payment] Date.] [Or, state other methods for determining the Specified
Reserve Account Balance and applying such excess amounts.]

     Amounts held from time to time in the Reserve Account will be held for
the benefit of Noteholders and Certificateholders. [On each Distribution
Date, funds will be withdrawn from the Reserve Account up to the Available
Reserve Amount to the extent of the amount of the Advance Reserve
Withdrawal for such Distribution Date.] On each Distribution Date, funds
will be withdrawn from the Reserve Account up to the Available Reserve
Amount to the extent that the [part of the] Available Funds (after the
payment of the Servicing Fee) with respect to any Collection Period is less
than the Noteholders' Payment Amount and will be deposited in the Note
Payment Account. In addition, funds will be withdrawn from the Reserve
Account up to the Available Reserve Amount (as reduced by any withdrawal
pursuant to the [preceding sentence][two preceding sentences]) to the
extent that the Available Funds remaining after the payment of the
Servicing Fee and the deposit of the Noteholders' Payment Amount in the
Note Payment Account is less than the Certificateholders' Distribution
Amount and will be deposited in the Certificate Distribution Account. [If
funds applied in accordance with the preceding sentence are insufficient to
distribute interest due on the Certificates, subject to certain
limitations, funds will be withdrawn from the Reserve Account and applied
to distribute interest due on the Certificates to the extent of the
Certificate Interest Reserve Amount.] On each Distribution Date, the
Reserve Account will be reinstated up to the Specified Reserve Account
Balance to the extent, if any, of the Available Funds remaining after
payment of the Servicing Fee, the deposit of the Noteholders' Payment
Amount into the Note Payment Account and the deposit of the
Certificateholders' Distribution Amount into the Certificate Distribution
Account.

             "Available   Reserve  Amount"  means,   with  respect  to  any
Distribution Date, the amount of funds on deposit in the Reserve Account on
such  Distribution  Date  [(other  than  Investment  Earnings)]  [ less the
Certificate Interest Reserve Amount with respect to such Distribution Date,
in each  case,]  before  giving  effect to any  reduction  thereto  on such
Distribution Date.

     ["Certificate Interest Reserve Amount" means the lesser of (i) $_____
less the amount of any application of the Certificate Interest Reserve
Amount to pay interest on the Certificates on any prior Distribution Date
and (ii) ____% of the Certificate Balance on such Distribution Date (before
giving effect to any reduction thereof on such Distribution Date)[;
provided, however, that the Certificate Interest Reserve Amount shall be
zero subsequent to any reduction by any Rating Agency to less than " " or
its equivalent, or withdrawal by any Rating Agency, of its rating of [the]
[any class of] Notes, unless such rating has been restored].]

     If on any Distribution Date the entire Noteholders' Payment Amount for
such Distribution Date (after giving effect to any amounts withdrawn from
the Reserve Account) is not deposited in the Note Payment Account, the
Certificateholders generally will not receive any distributions.

     After the payment in full, or the provision for such payment, of (i)
all accrued and unpaid interest on the Securities and (ii) the outstanding
principal amount of the Securities, any funds remaining on deposit in the
Reserve Account, subject to certain limitations, will be paid to the
Seller.

     The Reserve Account is intended to enhance the likelihood of receipt
by the Noteholders and the Certificateholders of the full amount of
principal and interest due them and to decrease the likelihood that the
Noteholders and the Certificateholders will experience losses. In addition,
the subordination of the Certificates to the Notes is intended to enhance
further the likelihood of receipt by Noteholders of the full amount of
principal and interest due them and to decrease the likelihood that the
Noteholders will experience losses. However, in certain circumstances, the
Reserve Account could be depleted. If the amount required to be withdrawn
from the Reserve Account to cover shortfalls in collections on the
Receivables exceeds the amount of available cash in the Reserve Account,
Noteholders or Certificateholders could incur losses or a shortfall in the
amounts distributed to the Noteholders or the Certificateholders could
result, which could, in turn, increase the average life of the Notes or the
Certificates.

[Yield Supplement Account; Yield Supplement Agreement

     The Yield Supplement Account will be created with an initial deposit
by the Sellers of the Yield Supplement Initial Deposit. The Yield
Supplement Initial Deposit will equal an amount (which amount may be
discounted at a rate to be specified in the Sale and Servicing Agreement)
equal to the aggregate amount by which (i) interest on the principal
balance of each [Initial] Receivable for the period commencing on the
[Initial] Cut-Off Date and ending with the scheduled maturity of such
Receivable, assuming that payments on such Receivables are made as
scheduled and no prepayments are made) at a rate equal to the Required
Rate, exceeds (ii) interest on such principal balances at the Contract Rate
of such Receivable (the "Yield Supplement Amount" and, with respect to all
of the [Initial] Receivables, the "Required [Initial] Yield Supplement
Amount").

     On each Distribution Date, the Indenture Trustee will transfer to the
Collection Account from monies on deposit in the Yield Supplement Account
an amount equal to the Yield Supplement Deposit Amount in respect of the
Receivables for such Distribution Date. The "Yield Supplement Deposit
Amount" with respect to a Distribution Date is the aggregate Yield
Supplement Amount, if any, in respect of the Receivables for the related
Collection Period. Amounts on deposit on any Distribution Date in the Yield
Supplement Account in excess of the Required Yield Supplement Amount, after
giving effect to all distributions to be made on such Distribution Date,
will be paid to the Sellers. Monies on deposit in the Yield Supplement
Account may be invested in Permitted Investments under the circumstances
and in the manner described in the Sale and Servicing Agreement. Any monies
remaining on deposit in the Yield Supplement Account upon the termination
of the Trust will be paid to the Sellers.

     [Pursuant to the Yield Supplement Agreement, on each Subsequent
Transfer Date, the Sellers will deposit into the Yield Supplement Account
an amount equal to the Additional Yield Supplement Amount. The aggregate of
the Additional Yield Supplement Amounts in respect of Subsequent
Receivables, if any, is referred to herein as the "Required Subsequent
Yield Supplement Amount" and, together with the Required Initial Yield
Supplement Amount, the "Required Yield Supplement Amount."]]

[Interest Rate Cap

     With respect to the Class A-2 Notes, the Sellers will enter into an
Interest Rate Cap, dated as of the Closing Date (the "Interest Rate Cap")
with the Interest Rate Cap Provider. The notional amount of the Interest
Rate Cap on any [Distribution] [Payment] Date (the "Cap Notional Amount")
will be at least equal to the outstanding principal amount of the Class A-2
Notes as of the close of the preceding [Distribution] [Payment] Date.
Pursuant to the Interest Rate Cap, on each [Distribution] [Payment] Date on
which [the Class A-2 Rate] [LIBOR] for the preceding [Distribution]
[Payment] Date exceeds _____% (the "Cap Rate"), the Interest Rate Cap Provider
will make a payment to the Indenture Trustee, on behalf of the Trust, in an
amount equal to the product of (i) the differ- ence between [such Class A-2
Rate] [LIBOR] and the Cap Rate, (ii) the Cap Notional Amount and (iii) the
actual number of days from and including the preceding [Distribution]
[Payment] Date to but excluding such [Distribution] [Payment] Date divided
by 360. The Interest Rate Cap will terminate on the Class A-2 Scheduled
Final [Distribution] [Payment] Date. Payments received by the Indenture
Trustee pursuant to the Interest Rate Cap will be deposited in the
Collection Account for the benefit of all Securityholders.

     The payment obligations of the Interest Rate Cap Provider under the
Interest Rate Cap constitute general unsecured obligations of the Interest
Rate Cap Provider. No assurance can be given that the Trust will receive
the payments due to be received under the Interest Rate Cap when due. A
failure by the Interest Rate Cap Provider to make such payments or to make
such payments on a timely basis would reduce amounts available for
distributions to Securityholders, and in such event Securityholders could
incur a loss on their investment.

     The Interest Rate Cap will be provided by (the "Interest Rate Cap
Provider"). The Interest Rate Cap Provider was incorporated in . The
Interest Rate Cap Provider is engaged in the business of _____. As of
_____, 199 , the Interest Rate Cap Provider had total consolidated assets
of $_____, total consolidated liabilities of $ and total consolidated
stockholders' equity of $_____ .

     The information set forth in the preceding paragraph has been provided
by the Interest Rate Cap Provider. The Sellers make no representations as
to the accuracy or completeness of such information.]

[Interest Rate Swap

     With respect to the Class A-2 Notes, the Indenture Trustee, on behalf
of the Trust, will enter into one or more Interest Rate Swap Agreements,
dated as of the Closing Date (collectively, the "Interest Rate Swap") with
the Swap Counterparty. The notional amount of the Interest Rate Swap on any
[Distribution] [Payment] Date (the "Swap Notional Amount") will equal the
outstanding principal amount of the Class A-2 Notes as of the close of the
preceding [Distribution] [Payment] Date. Pursuant to the terms of the
Interest Rate Swap, the Swap Counterparty will pay to the Trust, on each
[Distribution] [Payment] Date, interest at a per annum rate equal to [the
Class A-2 Rate] [LIBOR] on the Swap Notional Amount. In exchange for such
payments, the Trust will pay to the Swap Counterparty, on each
[Distribution] [Payment] Date, interest at a per annum rate equal to [the
lesser of] [ %] [and] [the Prime Rate less %], on the Swap Notional
Amount[, which rate will be reset [on various dates in] each [month]
[Interest Period]]. With respect to each [Distribution] [Payment] Date, any
difference between the [monthly] [quarterly] payment by the Swap
Counterparty to the Trust and the [monthly] [quarterly] payment by the
Trust to the Swap Counterparty will be referred to herein as the "Net Trust
Swap Receipt," if such difference is a positive number, and the "Net Trust
Swap Payment," if such difference is a negative number. Net Trust Swap
Receipts, if any, will be deposited in the Collection Account for the
benefit of all Securityholders and Net Trust Swap Payments, if any, will be
paid from the Collection Account in the same manner and priority as accrued
and unpaid interest on the Notes on each [Distribution] [Payment] Date.

     The payment obligations of the Swap Counterparty under the Interest
Rate Swap constitute general unsecured obligations of the Swap
Counterparty. No assurance can be given that the Trust will receive the
payments due to be received under the Interest Rate Swap when due. A
failure by the Swap Counterparty to make such payments or to make such
payments on a timely basis would reduce amounts available for distributions
to Securityholders, and in such event Securityholders could incur a loss on
their investment.

     The Interest Rate Swap will be provided by (the "Swap Counterparty").
The Swap Counterparty was incorporated in _____. The Swap Counterparty is
engaged in the business of _____. As of _____, 199 , the Swap Counterparty
had total consolidated assets of $_____, total consolidated liabilities of
$_____ and total consolidated stockholders' equity of $_____ .

     The information set forth in the preceding paragraph has been provided
by the Swap Counterparty. The Sellers make no representations as to the
accuracy or completeness of such information.]

[Guaranteed Rate Agreement

     The Sellers will enter into an Guaranteed Rate Agreement, dated as of
the Closing Date (the "Guaranteed Rate Agreement") with the Investment
Provider. Pursuant to the Guaranteed Rate Agreement, amounts on deposit in
the [Collection] [Note Payment] Account will be invested from the date of
deposit to the related [Distribution] [Payment] Date by the Indenture
Trustee at the direction of the Investment Provider in certain eligible
investments (which are substantially similar to Permitted Investments).
Amounts invested pursuant to the Guaranteed Rate Agreement will continue to
be held in the name of the Indenture Trustee for the benefit of
Securityholders and will remain assets of the Trust for purposes of
bankruptcy, tax and other applicable laws. The Guaranteed Rate Agree- ment
provides that the Investment Provider will guarantee a rate of return on
such amounts equal to the weighted average of the Note Interest Rates [and
the Certificate Rate] and will be entitled to receive any Investment
Earnings in excess of such guaranteed return.

     If the commercial paper rating or certificate of deposit rating of the
Investment Provider is at any time reduced below A-1+ or P1 by the
applicable Rating Agency, within 60 days of receiving notice of such
decline, the Servicer will either (i) with the prior written assurance of
each Rating Agency that such action will not result in a reduction of the
rating of any of the Notes or the Certificates, cause the Investment
Provider to pledge securities, in a manner conferring on the Indenture
Trustee a perfected first lien in such securities, securing the Investment
Provider's performance of its obligations under the Guaranteed Rate
Agreement, (ii) direct the Indenture Trustee to terminate the Guaranteed
Rate Agreement and to obtain a Replacement Guaranteed Rate Agreement or
(iii) establish any other arrangement satisfactory to each Rating Agency
such that such Rating Agency will not reduce the rating of any of the Notes
or the Certificates. A "Replacement Guaranteed Rate Agreement" means an
agree- ment (i) which is substantially similar to the original Guaranteed
Rate Agreement, (ii) the obligor of which is an insurance company, trust
company, commercial bank or other entity which has a commercial paper or
certificate of deposit rating of at least A-1+ or P1 by the applicable
Rating Agency and (iii) which provides for either the payment of interest
on funds invested pursuant thereto at a rate per annum at least equal to
the weighted average of the Note Interest Rates [and the Certificate Rate].
If the Servicer is unable to obtain a Replacement Guaranteed Rate Agreement
or a pledge of securities or otherwise satisfy the applicable Rating Agency
within such 60-day period, then each following Distribution Date will
constitute a Payment Date and distributions in respect of the Notes and the
Certificates will be made monthly. See "Description of the Notes--Payments
of Interest" herein.

     The payment obligations of the Investment Provider under the
Guaranteed Rate Agreement constitute general unsecured obligations of the
Investment Provider. No assurance can be given that the Trust will receive
the payments due to be received under the Guaranteed Rate Agreement when
due. A failure by the Investment Pro- vider to make such payments or to
make such payments on a timely basis would reduce amounts available for
distributions to Securityholders, and in such event Securityholders could
incur a loss on their investment.

     The Guaranteed Rate Agreement will be provided by _____ (the
"Investment Provider"). The Investment Provider was incorporated in . The
Investment Provider is engaged in the business of . As of ____, 199 , the
Investment Provider had total consolidated assets of $_____ , total
consolidated liabilities of $_____ and total consolidated stockholders'
equity of $_____ . The Investment Provider is currently rated / .

     The information set forth in the preceding paragraph has been provided
by the Investment Provider. The Sellers make no representations as to the
accuracy or completeness of such information.]


                  CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

     The following summary is based upon current provisions of the Internal
Revenue Code of 1986, as amended (the "Code"), the Treasury regulations
promulgated thereunder and judicial or ruling authority, all of which are
subject to change, which change may be retroactive. The Trust will be
provided with an opinion of Special Tax Counsel regarding certain federal
income tax matters discussed below. An opinion of Special Tax Counsel,
however, is not binding on the IRS or the courts. No ruling on any of the
issues discussed below will be sought from the IRS.

Scope of the Tax Opinions

     It is expected that Special Tax Counsel, will, upon issuance of the
Notes and Certificates deliver its opinion that the Trust will not be
classified as an association (or publicly traded partnership) taxable as a
corporation for federal income tax purposes. Further, with respect to the
Notes, Special Tax Counsel will advise the Trust that the Notes will be
classified as debt for federal income tax purposes.

     In addition, Special Tax Counsel has prepared or reviewed the
statements under the heading "Summary--Tax Status" relating to federal
income tax matters and under the heading "Certain Federal Income Tax
Consequences" herein and in the Prospectus and is of the opinion that such
statements are correct in all material respects. Such statements are
intended as an explanatory discussion of the possible effects of the
classification of the Trust as a partnership for federal income tax
purposes on investors generally and of related tax matters affecting
investors generally, but do not purport to furnish information in the level
of detail or with the attention to the investor's specific tax
circumstances that would be provided by an investor's own tax adviser.
Accordingly, each investor is advised to consult its own tax advisers with
regard to the tax consequences to it of investing in the certificates.

Tax Characterization of the Trust

     As set forth above, it is the opinion of Special Tax Counsel that the
Trust will not be classified as an association (or publicly traded
partnership) taxable as a corporation for federal income tax purposes. This
opin- ion is based on the assumption that the terms of the Trust Agreement
and related documents will be complied with, and on counsel's conclusions
that (1) the Trust does not have certain characteristics necessary for a
business trust to be classified as an association taxable as a corporation
and (2) either the nature of the income of the Trust will exempt it from
the provisions of the Code requiring certain publicly traded partnerships
to be taxed as corporations or the Trust will otherwise qualify for an
exemption from the rules governing publicly traded partnerships.

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

Tax Consequences to Holders of the Notes

     Treatment of the Notes as Indebtedness. The Noteholders will agree by
their purchase of the Notes, to treat the Notes as debt for federal income
tax purposes. The discussion below assumes that this characterization of
the Notes is correct.

     OID, Indexed Securities, etc.

     Original Issue Discount, Indexed Securities, etc. A Note will be
treated as issued with Original Issue Discount ("OID") if the excess of the
Note's "stated redemption price at maturity" over the issue price equals or
exceeds a de minimis amount equal to 1/4 of 1 percent of the Note's stated
redemption price at maturity multiplied by the number of complete years
(based on the anticipated weighted average life of a Note) to its maturity.

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

     However, the amount of any de minimis OID must be included in income
as principal payments are received on a Note, in the proportion that each
such payment bears to the original principal amount of the Note. The issue
price of a Note will generally be the initial offering price at which a
substantial amount of the Notes are sold. The Trust intends to treat the
issue price as including, in addition, the amount paid by the Noteholder
for accrued interest that relates to a period prior to the Closing Date of
such Note. Under applicable Treasury regulations governing the accrual of
OID (the "OID Regulations"), the stated redemption price at maturity is the
sum of all payments on the Note other than any "qualified stated interest"
payments. Qualified stated interest is defined as any one of a series of
payments equal to the product of the outstanding principal balance of the
Note and a single fixed rate, or certain variable rates of interest that is
unconditionally payable at least annually.

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

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

     A holder of a Note that acquires the Note for an amount that exceeds
its stated redemption price will not include any OID in gross income. A
subsequent holder of a Note which acquires the Notes for an amount that is
less than its stated redemption price will be required to include OID in
gross income, but such a holder who purchases such Note for an amount that
exceeds its adjusted issue price will be entitled (as will an initial
holder who pays more than a Note's issue price) to reduce the amount of OID
included in income in each period by the amount of OID multiplied by a
fraction, the numerator of which is the excess of (w) the purchaser's
adjusted basis in the Note immediately after purchase thereof over (x) the
adjusted issue price of the Note, and the denominator of which is the
excess of (y) all amounts remaining to be paid on the Note after the
purchase date, other than qualified stated interest, over (z) the adjusted
issue price of the Note.

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

     Market Discount. The Notes, whether or not issued with original issue
discount, will be subject to the "market discount rules" of section 1276 of
the Code. In general, these rules provide that if the Note Owner purchases
a Note at a market discount (that is, a discount from its stated redemption
price at maturity or, if the Notes were issued with OID, its original issue
price plus any accrued original issue discount that exceeds a de minimis
amount specified in the Code) and thereafter (a) recognizes gain upon a
disposition, or (b) receives payments of principal, the lesser of (i) such
gain or principal payment or (ii) the accrued market discount will be taxed
as ordinary interest income. Generally, the accrued market discount will be
the total market discount on the Note multiplied by a fraction, the
numerator of which is the number of days the Note Owner held the Note and
the denominator of which is the number of days from the date the Note Owner
acquired the Note until its maturity date. The Note Owner may elect,
however, to determine accrued market discount under the constant-yield
method.

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

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

     Short-Term Obligations. Under the Code, special rules apply to Notes
that have a maturity of one year or less from their date of original
issuance ("Short-Term Notes"). Such Notes are treated as issued with
"acquisition discount" which is calculated and included in income under
principles similar to those governing OID except that "acquisition
discount" is equal to the excess of all payments of principal and interest
on the Short-Term Notes over their issue price. In general, an individual
or other cash basis holder of a short-term obligation is not required to
accrue acquisition discount for federal income tax purposes unless it
elects to do so. Accrual basis Noteholders and certain other Noteholders,
including banks, regulated investment companies, dealers in securities and
cash basis Noteholders who so elect, are required to accrue acquisition
discount on Short-Term Notes on either a straight-line basis or under a
constant yield method (based on daily compounding), at the election of the
Noteholder. In the case of a Noteholder not required and not electing to
include acquisition discount in income currently, any gain realized on the
sale or retirement of the Short-Term Notes will be ordinary income to the
extent of the acquisition discount accrued on a straight-line basis (unless
an election is made to accrue the acquisition discount under the constant
yield method) through the date of sale or retirement. Noteholders who are
not required and do not elect to accrue acquisition discount on Short-Term
Notes will be required to defer deductions for interest on borrowings
allocable to short term obligations in an amount not exceeding the deferred
income until the deferred income is realized.

     Sale or Other Disposition. If a Noteholder sells a Note, the holder
will recognize gain or loss in an amount equal to the difference between
the amount realized on the sale and the holder's adjusted tax basis in the
Note. The adjusted tax basis of a Note to a particular Noteholder generally
will equal the holder's cost for the Note, increased by any market
discount, acquisition discount, OID and gain previously included by such
Noteholder in income with respect to the Note and decreased by any bond
premium previously amortized and principal payments previously received by
such Noteholder with respect to such Note. Any such gain or loss will be
capital gain or loss if the Note was held as a capital asset, except for
gain representing accrued interest, accrued market discount or OID that has
not previously accrued, in each case to the extent not previously included
in income. Capital losses incurred on sale or disposition of a Note
generally may be used only to offset capital gains.

     Non-U.S. Note Owners. In general, a non-U.S. Note Owner will not be
subject to U.S. federal income tax on interest (including OID) on a
beneficial interest in a Note unless (i) the non-U.S. Note Owner actually
or constructively owns 10 percent or more of the total combined voting
power of all classes of stock of the Sellers (or affiliate of the Seller)
entitled to vote (or of a profits or capital interest of the Trust), (ii)
the non-U.S. Note Owner is a controlled foreign corporation that is related
to the Sellers (or the Trust) through stock ownership, (iii) the non-U.S.
Note Owner is a bank receiving interest described in Code Section
881(c)(3)(A), (iv) such interest is contingent interest described in Code
Section 871(h)(4), or (v) the non-U.S. Note Owner bears certain
relationships to any Certificate Owner. To qualify for the exemption from
taxation, the Note Owner must comply with applicable certification
requirements, which will be described in the Prospectus Supplement.

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

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

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

Tax Consequences to Holders of Offered Certificates

     Treatment of the Trust as a Partnership. The Sellers and the Servicer
will agree, and the Certificateholders of the Trust will agree by their
purchase of Certificates, to treat the Trust as a partnership for purposes
of federal and state income tax, franchise tax and any other tax measured
in whole or in part by income, with the assets of the partnership being the
assets held by the Trust, the partners of the partnership being the
Certificateholders of the Trust (including the Sellers and NB-SPC), and the
Notes being debt of the partnership. However, the proper characterization
of the arrangement involving the Trust, the Certificates evidencing
interests in the Trust, the Notes, the Sellers and the Servicer is not
clear because there is no authority on transactions closely comparable to
those contemplated herein.

     A variety of alternative characterizations of the Certificates are
possible. For example, because the Certificates of beneficial interest in
the Trust generally will have certain features characteristic of debt, the
Certificates issued by the Trust might be considered debt of the Sellers[,
NB-SPC] or the Trust. Any such characterization would not result in
materially adverse tax consequences to Certificateholders as compared to
the consequences from treatment of the Certificates as equity in a
partnership, described below. The following discussion assumes that the
Certificates represent equity interests in a partnership.

     Indexed Securities, etc. The following discussion assumes that all
payments on the Certificates are denominated in U.S. dollars, the
Certificates are not Indexed Securities or Strip Certificates, and that a
Series of Securities includes a single class of Certificates.

     Partnership Taxation. Assuming that the Trust is classified as a
partnership, the Trust will not be subject to federal income tax, but each
Certificateholder will be required to take into account separately such
holder's allocated share of income, gains, losses, deductions and credits
of the Trust. The Trust's income will consist primarily of interest accrued
on the Receivables (including appropriate adjustments for market discount
(as discussed below), and any OID and bond premium), investment income from
investments of collections held between Distribution Dates, any gain upon,
or with respect to, collection or disposition of the Receivables and any
income earned on any notional principal contracts. The Trust's deductions
will consist primarily of interest accruing on the Notes, servicing and
other fees and losses or deductions upon, or with respect to, collection or
the disposition of the Receivables.

     The tax items of a partnership are allocable to the partners in
accordance with the Code, Treasury regulations and the partnership
agreement. In the Trust Agreement, the Certificateholders of the Trust will
agree that the yield on a Certificate is intended to qualify as a
"guaranteed payment" and not as a distributive share of partnership income.
A guaranteed payment would be treated by a Certificateholder as ordinary
income, but may well not be treated as interest income. The Trust Agreement
will provide that, to the extent that such treatment is not respected, the
Certificateholders will be allocated ordinary gross income of the Trust for
each interest period equal to the sum of (i) the amount of interest that
accrues on the Certificates for such interest period based on the
Certificate Rate; (ii) an amount equivalent to interest that accrues during
such interest period on amounts previously due on the Certificates but not
yet distributed; and (iii) any Trust income attributable to discount on the
Receivables that corresponds to any excess of the principal amount of the
Certificates over their initial issue price. All remaining taxable income
of the Trust generally will be allocated to the [Sellers,] as "general
partners" of the Trust.

     Except as set forth below, losses and deductions generally will not be
allocated to the Certificateholders of the Trust except to the extent the
Certificateholders of the Trust are reasonably expected to bear the
economic burden of such losses or deductions. Any such losses could be
characterized as capital losses, and the Certificateholder generally would
only be able to deduct such losses against capital gain income.
Accordingly, a Certificateholder's taxable income from the Trust could
exceed the cash it receives from the Trust.

     Although the allocation of gross income to Certificateholders
described above is intended to comply with applicable Treasury regulations
and other authorities, no assurance can be given that the IRS would not
instead require that Certificateholders be allocated a distributive share
of partnership net income or loss. Moreover, if losses or deductions were
allocated to Certificateholders, such losses or deductions would, to the
extent that funds were available therefor, later be reimbursed through
allocations of ordinary income.

     It is believed that allocating partnership income on the foregoing
basis should comport with the partners' economic interests in the
partnership, although no assurance can be given that the IRS would not
require a greater amount of income to be allocated to Certificateholders of
the Trust. Moreover, under the foregoing method of allocation,
Certificateholders may be allocated income equal to the amount of interest
accruing on the Certificates based on the Certificate Rate even though the
Trust might not have sufficient cash to make current cash distributions of
such amount or Certificateholders may have no right to cash equal to such
amount. Thus, cash basis Certificateholders will in effect be required to
report income from the Certificates on the accrual basis and
Certificateholders may become liable for taxes on Trust income even if they
have not received cash from the Trust to pay such taxes. In addition,
because tax allocation and tax reporting will be done on a uniform basis
for all Certificateholders of the Trust but Certificateholders of the Trust
may be pur- chasing Certificates at different times and at different
prices, Certificateholders may be required to report on their tax returns
taxable income that is greater or less than the amount reported to them by
the Trust.

     Certificateholders will be required to report items of income, loss
and deduction allocated to them by the Trust in the taxable year in which
or with which the taxable year of the Trust to which such allocations
relate ends. The Code prescribes certain rules for determining the taxable
year of the Trust. It is likely that, under these rules, the taxable year
of the Trust will be the calendar year. However, in the event that all of
the Certificateholders possessing a 5 percent or greater interest in the
equity or the profits of the Trust share a taxable year that is other
than the calendar year, the Trust would be required to use that year as its
taxable year.

     All of the taxable income allocated to a Certificateholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) will constitute "unrelated
business taxable income" generally taxable to such a holder under the Code.
The characterization under the Trust Agreement of yield on the Certificates
as a guaranteed payment could adversely affect taxpayers, such as RICs and
REITs, that expect to earn "interest" income.

     Limitations on Losses. Under the "passive activity" rules of the Code,
any loss allocated to a Certificateholder who is a natural person, estate,
trust, closely held "C" corporation or personal service corporation would
be a passive activity loss while, for purposes of those rules, income
allocated to such a Certificateholder would be "portfolio income."

     In addition a taxpayer that is an individual, trust or estate may
generally deduct miscellaneous itemized deductions (which do not include
interest expense) only to the extent they exceed two percent of the
individual's adjusted gross income. Those limitations would apply to an
individual Certificateholder's share of expenses of the Trust (including
fees paid to the Servicer) and might result in such holder having net
taxable income that exceeds the amount of cash actually distributed to such
holder over the life of the Trust.

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

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

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

     Section 708 Termination. Under Section 708 of the Code, the Trust will
be deemed to terminate for federal income tax purposes if 50% or more of
the capital and profits interests in the Trust are sold or exchanged within
a 12-month period. If such a termination occurs, the Trust will be
considered to distribute its assets to the partners, who would then be
treated as recontributing those assets to the Trust, as a new part-
nership. The Trust will not comply with certain technical requirements that
might apply when such a constructive termination occurs. As a result, the
Trust may be subject to certain tax penalties and may incur additional
expenses if it is required to comply with those requirements. Furthermore,
the Trust might not be able to comply due to lack of data.

     Distributions to Certificateholders. Certificateholders generally will
not recognize gain or loss with respect to distributions from the Trust. A
Certificateholder will, however, recognize gain to the extent any money
distributed exceeds the Certificateholder's adjusted basis in the
Certificates (as described below under "Disposition of Certificates")
immediately before distribution, and a Certificateholder will recognize
loss upon termination of the Trust or termination of the
Certificateholder's interest in the Trust if the Trust only distributes
money to the Certificateholder and the amount distributed is less than the
Certificateholder's adjusted basis in the Certificates. Any such gain or
loss would be long-term capital gain or loss if the holding period of the
Certificates were more than one year, assuming that the Certificates are
held as capital assets.

     Disposition of Certificates. Generally, capital gain or loss will be
recognized on a sale of Certificates in an amount equal to the difference
between the amount realized and the seller's tax basis in the Certificates
sold. A Certificateholder's tax basis in a Certificate will generally equal
the holder's cost increased by the holder's share of Trust income
(includible in income) and decreased by any distributions received with
respect to such Certificate. In addition, both the tax basis in the
Certificates and the amount realized on a sale of a Certificate would
include the holder's share of the Notes and other liabilities of the Trust.
A holder acquiring Certificates at different prices may be required to
maintain a single aggregate adjusted tax basis in such Certificates, and,
upon sale or other disposition of some of the Certificates, allocate a
portion of such aggregate tax basis to the Certificates sold (rather than
maintaining a separate tax basis in each Certificate for purposes of
computing gain or loss on a sale of that Certificate).

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

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

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

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

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

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

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

     The general partner will be designated as the "tax matters partner" in
the Trust Agreement and, as such, will be responsible for representing the
Certificateholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on
which the partnership information return is filed. Any adverse
determination following an audit of the return of the Trust by the
appropriate taxing authorities could result in an adjustment of the returns
of the Certificateholders, and, while a Certificateholder may participate
in any adjudicative process that is undergone in arriving at such a
determination, in most cases such Certificateholders will be precluded from
separately litigating a proposed adjustment to the items of the Trust. An
adjustment could also result in an audit of a Certificateholder's returns
and adjustments of items not related to the income and losses of the Trust.

     Backup Withholding. Distributions made on the Certificates and
proceeds from the sale of the Certificates will not be subject to a
"backup" withholding tax of 31% unless, in general, the Certificateholder
fails to comply with certain identification procedure and is not an exempt
recipient under applicable provisions of the Code.

Tax Consequences to Non-U.S. Certificateholders

     The Certificates may not be purchased by persons other than U.S.
persons and non-U.S. persons who will satisfy the Sellers and the Trustee
of the Trust that such non-U.S. person will be taxed with respect to its
ownership of Certificates as if it were a U.S. person. However, in the case
of such a non-U.S. person, the Trust will withhold U.S. income tax at the
highest marginal rate.


     THE FEDERAL TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR GENERAL
INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A NOTEHOLDER'S OR
CERTIFICATEHOLDER'S PARTICULAR TAX SITUATION. PROSPECTIVE PURCHASERS SHOULD
CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF
THE PURCHASE, OWNERSHIP AND DISPOSITION OF NOTES AND CERTIFICATES,
INCLUDING THE TAX CONSEQUENCES UNDER STATE, LOCAL, FOREIGN AND OTHER TAX
LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL OR OTHER TAX LAWS.


                            ERISA CONSIDERATIONS

The Notes

     The Notes may, in general, be purchased by or on behalf of (i)
"employee benefit plans" (as defined in Section 3(3) of ERISA), (ii)
"plans" described in Section 4975(e)(1) of the Code, including individual
retirement accounts and Keogh Plans, or (iii) entities whose underlying
assets include plan assets by reason of a plan's investment in such entity
(each, a "Plan"). However, the acquisition and holding of Notes by or on
behalf of a Plan could be considered to give rise to a prohibited
transaction under ERISA and the Code if the Trust, the Owner Trustee, the
Indenture Trustee, any holder of the Certificates or any of their
respective affiliates, is or becomes a "party in interest" or a
"disqualified person" (as defined in ERISA and the Code, respectively) with
respect to such Plan. In such case, certain exemptions from the prohibited
transaction rules could be applicable to such acquisition and holding by a
Plan depending on the type and circumstances of the Plan fiduciary making
the decision to acquire a Note. For additional information regarding
treatment of the Notes under ERISA, see "ERISA Considerations" in the
Prospectus.

The Certificates

     The Certificates may not be acquired by a Plan or a person investing
"plan assets" of a Plan (exclud- ing, for this purpose, any entity
registered under the Investment Company Act of 1940, as amended) (each, a
"Plan Investor"). In addition, investors other than Plan Investors should
be aware that a prohibited transaction under ERISA and the Code could be
deemed to occur if any holder of the Certificates or any of their
respective affiliates, is or becomes a party in interest or a disqualified
person with respect to any Plan that acquires and holds the Notes without
such Plan being covered by one or more exemptions from the prohibited
transaction rules. For additional information regarding treatment of the
Certificates under ERISA, see "ERISA Considerations" in the Prospectus.


                                UNDERWRITING

     Subject to the terms and conditions set forth in an Underwriting
Agreement (the "Note Underwriting Agreement"), the Sellers have agreed to
cause the Trust to sell to each of the Note Underwriters named below
(collectively, the "Note Underwriters"), and each of the Note Underwriters
has severally agreed to purchase, the initial principal amount of Notes set
forth opposite its name below:

                                          PRINCIPAL   [PRINCIPAL  [PRINCIPAL
                                          AMOUNT OF    AMOUNT OF   AMOUNT OF
                                         [CLASS A-1]   CLASS A-2   CLASS A-3
          NOTE UNDERWRITERS                 NOTES       NOTES]      NOTES]

    NationsBanc Capital Markets, Inc...       $         $[  ]        $[  ]

    ...................................                  [  ]         [  ]

    ...................................                  [  ]         [  ]

                                                         [  ]         [  ]

Total..................................       $         $[  ]        $[  ]




     The Sellers have been advised by the Note Underwriters that they
propose initially to offer the Notes to the public at the prices set forth
herein, and to certain dealers at such prices less the initial concession
not in excess of ____% per [Class A-1] Note[, ____% per Class A-2 Note and
____% per Class A-3 Note]. The Note Underwriters may allow, and such
dealers may reallow, a concession not in excess of _____% per [Class A-1]
Note[, % per Class A-2 Note and ____% per Class A-3 Note] to certain other
dealers. After the initial public offering of the Notes, the public
offering price and such concessions may be changed.

     Subject to the terms and conditions set forth in an Underwriting
Agreement (the "Certificate Underwriting Agreement"), the Sellers have
agreed to cause the Trust to sell to each of the Certificate Underwriters
named below (the "Certificate Underwriters" and, together with the Note
Underwriters, the "Underwriters"), and each of the Certificate Underwriters
has severally agreed to purchase, the initial Certificate Balance of
Certificates set forth opposite its name below:

                                                                CERTIFICATE
                                                                 BALANCE OF
                  CERTIFICATE UNDERWRITERS                      CERTIFICATES

         NationsBanc Capital Markets, Inc........    $

         ........................................



     Total.......................................    $




     The Sellers have been advised by the Certificate Underwriters that
they propose initially to offer the Certificates to the public at the price
set forth herein, and to certain dealers at such price less the initial
concession not in excess of _____% per Certificate. The Certificate
Underwriters may allow, and such dealers may reallow, a concession not in
excess of _____% per Certificate to certain other dealers. After the
initial public offering of the Certificates, the public offering price and
such concessions may be changed.

     NationsBanc Capital Markets, Inc. ("NCMI") is a separate subsidiary of
NationsBank Corporation. NCMI is a registered broker-dealer and not a bank.
Any obligations of NCMI are the sole responsibility of NCMI and do not
create any obligation or guarantee on the part of any affiliate of NCMI.


                               LEGAL OPINIONS

     In addition to the legal opinions described in the Prospectus, certain
legal matters relating to the Notes and the Certificates will be passed
upon for the Underwriters and certain federal income tax and other matters
will be passed upon for the Trust by [ ].

ANNEX I

                      GLOBAL CLEARANCE, SETTLEMENT AND
                        TAX DOCUMENTATION PROCEDURES

     Except in certain limited circumstances, the globally offered
NationsBank Auto Owner Trust % [Class A-1] Asset Backed Notes[, Floating
Rate Class A-2 Asset Backed Notes and % Class A-3 Asset Backed Notes]
(collectively, [the "Global Notes") and % Asset Backed Certificates (the
"Global Certificates" and together with the Global Notes,] the "Global
Securities") will be available only in book-entry form. Investors in the
Global Securities may hold such Global Securities through any of The
Depository Trust Company ("DTC"), Cedel Bank, societe anonyme ("Cedel") or
the Euroclear System ("Euroclear"). The Global Securities will be tradeable
as home market instruments in both the European and U.S. domestic markets.
Initial settlement and all secondary trades will settle in same-day funds.

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

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

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

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

Initial Settlement

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

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

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

Secondary Market Trading

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

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

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

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

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

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

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

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

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

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

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

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

Certain U.S. Federal Income Tax Documentation Requirements

[Global Notes]

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

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

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

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

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

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

[Global Certificates

     The Global Certificates may not be purchased by persons other than
U.S. Persons and non-U.S. Persons who will have satisfied the Sellers and
the Owner Trustee that such non-U.S. Person will be taxed with respect to
its beneficial ownership of Global Certificates as if it were a U.S.
Person.]

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


                               INDEX OF TERMS

     Set forth below is a list of the defined terms used in this Prospectus
Supplement and defined herein and the pages on which the definitions of
such terms may be found herein. Certain defined terms used in this
Prospectus Supplement are defined in the Prospectus. See "Index of Terms"
in the Prospectus.

Accrued Certificate Interest...........................................S-45
Accrued Note Interest..................................................S-44
Additional Yield Supplement Amount.....................................S-15
Additional Reserve Account Deposit.....................................S-13
APM....................................................................S-30
APM Table..............................................................S-30
Available Funds........................................................S-42
Available Interest.....................................................S-42
Available Principal....................................................S-42
Available Reserve Amount...............................................S-48
Bank, Banks........................................................S-1, S-4
Business Day............................................................S-7
Cap Notional Amount....................................................S-49
Cap Rate...............................................................S-49
Cede....................................................................S-2
CEDEL...................................................................I-1
Certificate Balance....................................................S-45
Certificate Interest Reserve Amount....................................S-48
Certificate Pool Factor................................................S-34
Certificate Prepayment Amount....................................S-11, S-39
Certificate Prepayment Premium.........................................S-11
Certificate Rate.......................................................S-10
Certificate Underwriters...............................................S-61
Certificate Underwriting Agreement.....................................S-61
Certificateholders.....................................................S-10
Certificateholders' Distribution Amount................................S-45
Certificateholders' Interest Carryover Shortfall.......................S-45
Certificateholders' Monthly Accrued Interest...........................S-45
Certificateholders' Monthly Principal..................................S-45
Certificateholders' Percentage.........................................S-45
Certificateholders' Principal Carryover Shortfall......................S-45
Certificateholders' Principal Distribution Amount......................S-45
Certificates.......................................................S-1, S-4
[Class A-1] Final Scheduled [Distribution] [Payment] Date...............S-8
Class A-1 Notes.........................................................S-4
[Class A-1] Notes.......................................................S-1
[Class A-1 Rate]........................................................S-7
Class A-2 Final Scheduled [Distribution] [Payment] Date.................S-8
Class A-2 Notes....................................................S-1, S-4
Class A-2 Rate..........................................................S-7
Class A-3 Final Scheduled [Distribution] [Payment] Date.................S-8
Class A-3 Notes....................................................S-1, S-4
Class A-3 Rate..........................................................S-7
Closing Date............................................................S-5
Code.............................................................S-18, S-51
Collateral Agent........................................................S-5
Collection Account.....................................................S-16
Collection Period.......................................................S-8
Collections............................................................S-42
Commission..............................................................S-3
Contract Rate....................................................S-15, S-25
Cut-Off Date...........................................................S-25
Date....................................................................S-9
Dealer Agreements.......................................................S-5
Dealers.................................................................S-5
Defaulted Receivable...................................................S-42
Determination Date................................................S-8, S-36
Disposition of Certificates............................................S-58
Distribution Date.................................................S-3, S-10
[Distribution] [Payment] Date......................................S-2, S-7
DTC................................................................S-3, I-1
ERISA..................................................................S-18
Euroclear...............................................................I-1
Exchange Act............................................................S-3
Final Scheduled Distribution Date......................................S-11
Final Scheduled Maturity Date...........................................S-6
Financed Vehicles.......................................................S-5
Forced-Placed Insurance................................................S-25
Funding Period.........................................................S-13
Global Certificates.....................................................I-1
Global Notes............................................................I-1
Global Securities.......................................................I-1
Guaranteed Rate Agreement..............................................S-50
Indenture...............................................................S-4
Indenture Trustee.......................................................S-4
Index Maturity....................................................S-2, S-36
[Initial] Cut-Off Date..................................................S-5
Initial Pool Balance....................................................S-9
[Initial] Pool Balance..................................................S-5
[Initial] Receivables...................................................S-5
Interest Collections...................................................S-42
Interest Period..............................................S-2, S-7, S-35
Interest Rate Cap......................................................S-49
Interest Rate Cap Provider.......................................S-12, S-49
Interest Rate Swap...............................................S-12, S-50
Interest Reset Period.............................................S-2, S-36
Investment Provider..............................................S-16, S-51
IRS....................................................................S-51
Issuer..................................................................S-4
Liquidation Proceeds...................................................S-43
Mandatory Redemption..............................................S-9, S-37
Mandatory Repurchase.............................................S-11, S-39
NationsBank South.......................................................S-4
NationsBank Texas.......................................................S-4
Net Trust Swap Payment...........................................S-13, S-50
Net Trust Swap Receipt...........................................S-13, S-50
Note Interest Rate[s]...................................................S-7
Note Pool Factor.......................................................S-34
Note Prepayment Amount............................................S-9, S-37
Note Prepayment Premium.................................................S-9
Note Underwriters......................................................S-61
Note Underwriting Agreement............................................S-61
Noteholders.............................................................S-7
Noteholders' Accelerated Principal................................S-8, S-36
Noteholders' Interest Carryover Shortfall..............................S-44
Noteholders' Monthly Accrued Interest..................................S-44
Noteholders' Monthly Principal.........................................S-44
Noteholders' Payment Amount............................................S-44
Noteholders' Percentage................................................S-44
Noteholders' Principal Carryover Shortfall.............................S-44
Noteholders' Principal Payment Amount.............................S-8, S-44
Notes..............................................................S-1, S-4
Obligor.................................................................S-5
OID....................................................................S-52
OID Regulations........................................................S-52
Owner Trustee...........................................................S-4
Payment Date.....................................................S-35, S-50
Plan...................................................................S-60
Plan Investor..........................................................S-61
Pool Balance............................................................S-7
Pool [/Prefunding] Balance..............................................S-6
Pre-Funded Amount.......................................................S-6
Pre-Funded Percentage...................................................S-9
Pre-Funding Account...............................................S-2, S-13
Prepayable Obligation..................................................S-53
Prepayment Assumption..................................................S-53
Prospectus..............................................................S-2
Purchase Receivable....................................................S-43
Rating Agencies........................................................S-24
Receivables........................................................S-1, S-5
Receivables Pool.......................................................S-25
Record Date.............................................................S-7
Recoveries.............................................................S-43
Redemption Price.......................................................S-38
Regular Principal.................................................S-8, S-36
Replacement Guaranteed Rate Agreement..................................S-51
Required Rate..........................................................S-15
Required Subsequent Yield Supplement Amount......................S-16, S-49
Required Yield Supplement Amount.................................S-16, S-49
Required [Initial] Yield Supplement Amount.......................S-15, S-49
Reserve Account........................................................S-13
Reserve Account Initial Deposit..................................S-13, S-47
Sale and Servicing Agreement............................................S-5
Securities.........................................................S-1, S-4
Securities Act..........................................................S-3
Securityholders........................................................S-10
Seller, Sellers....................................................S-1, S-4
Servicer................................................................S-4
Servicer's Certificate.................................................S-41
Servicing Fee Rate.....................................................S-16
Short-Term Notes.......................................................S-54
Simple Interest Receivable.............................................S-29
Special Tax Counsel....................................................S-17
Specified Reserve Account Balance................................S-14, S-47
Subsequent Cut-Off Date.................................................S-6
Subsequent Receivables.............................................S-2, S-6
Subsequent Transfer Date................................................S-6
Supplemental Servicing Fee.............................................S-41
Swap Counterparty................................................S-12, S-50
Swap Notional Amount...................................................S-50
Transfer and Servicing Agreements......................................S-39
Trust..............................................................S-1, S-4
Trust Agreement.........................................................S-4
Trust Property..........................................................S-5
U.S. Person.............................................................I-4
Underwriters...........................................................S-61
Yield Supplement Account...............................................S-15
Yield Supplement Agreement.............................................S-15
Yield Supplement Amount..........................................S-15, S-49
Yield Supplement Deposit Amount........................................S-49
Yield Supplement Initial Deposit.......................................S-15



   No dealer, salesman or other
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 and,             NationsBank 199 -
if given or made, such information
or representations must not be relied         Auto Owner Trust
upon.  This Prospectus Supplement and
the Prospectus do not constitute an
offer to sell or a solicitation of an
offer to buy any securities other than                $
the securities offered hereby, nor an
offer of the securities in any state or         % Asset Backed
jurisdiction in which, or to any person
to whom, such offer would be unlawful.         Notes[, Class A-1]
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 its date.             Floating Rate Asset Backed
       ____________________                       Notes, Class A-2]

           TABLE OF CONTENTS                           [$
                                      Page         % Asset Backed
         PROSPECTUS SUPPLEMENT                    Notes, Class A-3]
Reports to Securityholders.............S-2 
Summary................................S-4
Risk Factors...........................S-20
The Trust..............................S-24             $
The Receivables Pool...................S-25        % Asset Backed
Pool Factors...........................S-34         Certificates
Maturity and Prepayment Considerations.S-34
Description of the Notes...............S-35
Description of the Certificates........S-38        NationsBank, N.A.
Description of the Transfer and                 NationsBank, N.A. (South)
 Servicing Agreements..................S-39     NationsBank of Texas, N.A.
Certain Federal Income Tax                               Sellers
 Consequences..........................S-51              _______
ERISA Considerations...................S-60         NationsBank, N.A.
Underwriting...........................S-61             Servicer
Legal Opinions.........................S-62             ________
Annex I--Global Clearance, Settlement
 and Tax Documentation Procedures......I-1
Index of Terms

                 PROSPECTUS
Reports to Securityholders... ...........3
Available Information....................3
Incorporation of Certain Documents
 by Reference...........................3              PROSPECTUS
Summary.................................4              SUPPLEMENT
Risk Factors............................13
The Trusts..............................17
The Receivables Pools...................19
Maturity and Prepayment Considerations..21
Pool Factors and Trading Information....22
Use of Proceeds.........................22
The Banks, NationsBank Corporation
 and [NB-SPC]...........................23
The Servicer............................23
Description of the Notes................24
Description of the Certificates.........28
Certain Information Regarding the
 Securities.............................30
Description of the Transfer and
 Servicing Agreements...................40
Certain Legal Aspects of the
 Receivables............................53
Certain Federal Income Tax
 Consequences...........................57
ERISA Considerations....................58
Plan of Distribution....................63
Legal Opinions..........................64
Index of Terms

      Until ____, 199_ (90 days after
   the date of this Prospectus
   Supplement), all dealers
   effecting transactions in the
   Notes or the Certificates,
   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 Pro-
   spectus Supplement and a
   Prospectus when acting as
   underwriters and with respect
   to their unsold allotments or
   subscriptions.

The information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor
may offers to buy be accepted prior to the time the registration statement
becomes effective. This prospectus supplement and the accompanying
prospectus shall not constitute an offer to sell or the solicitation of an
offer to buy nor shall there be any sale of these securities in any State
in which such offer, solicitation or sale would be unlawful prior to
registration or qualification under the securities laws of any such State.

                   SUBJECT TO COMPLETION, DATED _____ __, 1996
     Prospectus Supplement
     (To Prospectus dated         , 1996)
                                            $     
                        NationsBank Auto Grantor Trust 199_

                        $        % Asset Backed Certificates, Class A
                       [$        % Asset Backed Certificates, Class B]

                               [NationsBank Logo]

                                NationsBank, N.A.
                             NationsBank, N.A. (South)
                             NationsBank of Texas, N.A.
                                      Sellers
                                  NationsBank, N.A.
                                     Servicer

          The NationsBank Auto Grantor Trust 199 - (the "Trust") will be
     formed pursuant to a Pooling and Servicing Agreement (the "Agreement"),
     to be dated as of           , 199 , among NationsBank, N.A.,
     NationsBank, N.A. (South) and NationsBank of Texas, N.A. (each,
     "Seller" and collectively, the "Sellers"), NationsBank, N.A. (the
     "Servicer") and           , as Trustee, and will issue $
     aggregate initial principal balance of    % Asset Backed Certificates,
     Class A (the "Class A Certificates") and $          aggregate initial
     principal balance of     % Asset Backed Certificates, Class B (the
     "Class B Certificates" and, together with the Class A Certificates, the
     "Certificates").  [Only the Class A Certificates are being offered
     hereby.] The Class A Certificates will evidence in the aggregate an
     undivided ownership interest of approximately    % in the Trust.  The
     Class B Certificates will evidence in the aggregate an undivided
     ownership interest of approximately    % in the Trust.  The rights of
     the Class B Certificateholders to receive distributions with respect to
     the Receivables are subordinated to the rights of the Class A
     Certificateholders to the extent described herein.  The Trust property
     will include a pool of fixed rate simple interest retail motor vehicle
     installment sales contracts indirectly originated by the Sellers (the
     "Receivables") secured by security interests in the motor vehicles
     financed thereby,  including certain monies due or received thereunder
     on       , 199  (the "Cut-Off Date"), other than the portion thereof
     payable to the Servicer as its Servicing Fee as described herein and
     certain other property, as more fully described herein.  See
     "Summary The Trust Property" herein.  [The Trustee also will hold
     monies on deposit in a trust account (the "Pre-Funding Account").
     Additional retail motor vehicle installment sales contracts (the
     "Subsequent Receivables") will be purchased by the Trust from the
     Seller from time to time on or before             , 199  out of funds
     on deposit in the Pre-Funding Account.]

          Principal and interest to the extent of the [applicable]
     Certificate Rate generally will be distributed on the    day of each
     month (the "Distribution Date"), commencing             , 199 .  The
     final scheduled Distribution Date on the [Class A] Certificates will be
               , 199   (the "Final Scheduled Distribution Date").

     Prospective investors should consider, among other things, the
     information set forth in "Risk Factors" on page S-__ herein and
     on page    of the accompanying Prospectus.

     THE CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND
     DO NOT REPRESENT OBLIGATIONS OF OR INTERESTS IN, AND ARE NOT GUARANTEED
     OR INSURED BY, NATIONSBANK, N.A., NATIONSBANK, N.A. (SOUTH),
     NATIONSBANK OF TEXAS, N.A. OR NATIONSBANK CORPORATION OR ANY OF THEIR
     RESPECTIVE AFFILIATES.

     A CERTIFICATE IS NOT A DEPOSIT AND NEITHER THE CERTIFICATES NOR THE
     RECEIVABLES ARE INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE
     CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

     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
     SUPPLEMENT OR THE PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY
     IS A CRIMINAL OFFENSE.

     =======================================================================
                                                                 Proceeds to
                                  Price to     Underwriting      the Seller
                                 Public (1)     Discount           (1)(2)
     _______________________________________________________________________
      Per Class A Certificate ...   %              %             %
      [Per Class B Certificate ...  %              %             %
      Total ......................  $              $             $]
     =======================================================================
     (1) Plus accrued interest, if any, from           , 199 .
     (2) Before deducting expenses, estimated to be $          .

          The [Class A] Certificates are offered by the Underwriters when,
     as and if issued and accepted by the Underwriters and subject to their
     right to reject orders in whole or in part.  It is expected that
     delivery of the [Class A] Certificates will be made in book-entry form
     only through the Same Day Funds Settlement System of The Depository
     Trust Company, or through Cedel Bank, societe anonyme or the Euroclear
     System on or about the Closing Date.

     The date of this Prospectus Supplement is           , 199 .


          THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN COMPLETE
     INFORMATION ABOUT THE OFFERING OF THE [CLASS A] CERTIFICATES.
     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]
     CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS
     RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

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

                     REPORTS TO CERTIFICATEHOLDERS

          Unless and until Definitive Certificates are issued, monthly
     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 & Co. ("Cede"), as nominee of
     The Depository Trust Company ("DTC") and registered holder of the
     [Class A] Certificates.  See "Certain Information Regarding the
     Securities Book-Entry Registration" and " 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 Seller, as originator of the Trust,
     will file with the Securities and Exchange Commission (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 of the Commission thereunder.

          The Sellers have filed with the Commission, on behalf of the
     Trust, a Registration Statement under the Securities Act of 1933,
     as amended (the "Securities Act"), with respect to the
     Certificates offered pursuant to this Prospectus. For further
     information, reference is made to such Registration Statement,
     and the exhibits thereto, which are available for inspection
     without charge at the public reference facilities of the
     Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, as
     well as the Regional Offices of the Commission at 500 West
     Madison Street, Suite 1400, Chicago, Illinois 60661, and 7 World
     Trade Center, Suite 1300, New York, New York 10048. Copies of
     such information can be obtained from the Public Reference
     Section of the Commission at 450 Fifth Street, N.W., Washington,
     D.C. 20549, at prescribed rates. The Servicer, on behalf of the
     Trust, will also file or cause to be filed with the Commission
     such periodic reports as may be required under the Exchange Act,
     and the rules and regulations of the Commission thereunder. The
     Servicer intends to cause the Trust to suspend the filing of such
     periodic reports if such periodic reports are no longer required
     by the Exchange Act.

                                 SUMMARY

          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.

     ISSUER  . . . . .   NationsBank Auto Grantor Trust 199 - (the
                          "Trust" or the "Issuer"), a trust to be
                          formed by the Sellers and the Trustee
                          pursuant to the Agreement.

     SELLERS . . . . .   NationsBank, N.A., NationsBank, N.A. (South)
                          ("NationsBank South"), and NationsBank of
                          Texas, N.A. ("NationsBank Texas") (each a
                          "Seller" and a "Bank" and, collectively,
                          the "Sellers" and the "Banks").

     SERVICER  . . . .   NationsBank, N.A., in its capacity as
                          servicer (the "Servicer").

     TRUSTEE . . . . .           , a               , as trustee under
                          the Agreement (the "Trustee").

     COLLATERAL AGENT . .        , a               , in its capacity
                          as collateral agent (the "Collateral Agent").

     THE TRUST PROPERTY.  The property of the Trust (the "Trust
                           Property") includes a pool of fixed rate
                           simple interest retail motor vehicle
                           installment sales contracts purchased by
                           the Sellers from motor vehicle dealers
                           (the "Dealers") that provide for the
                           allocation of payments between principal
                           and interest according to the simple
                           interest method (collectively, the
                           "Receivables"), all monies received
                           under the [Initial] Receivables after
                           the close of business of the Servicer on
                                     , 1996 (the "[Initial] Cut-Off
                           Date") [and all monies received under
                           the Subsequent Receivables after the
                           close of business of the Servicer on
                           each applicable Subsequent Transfer
                           Date] and will also include: (i) such
                           amounts as from time to time are on
                           deposit in one or more accounts
                           maintained pursuant to the Pooling and
                           Servicing Agreement to be dated as of
                                  , 199_ (as amended and supplemented
                           from time to time, the "Agreement")
                           among the Banks, as Sellers, the
                           Servicer, the Trustee and the Collateral
                           Agent, as described herein[, including
                           the Yield Supplement Account][and the
                           Pre-Funding Account]; (ii) security
                           interests in the new and used
                           automobiles, vans and light-duty trucks
                           financed thereby (collectively, the
                           "Financed Vehicles") and any accessions
                           thereto; (iii) the Sellers' rights (if
                           any) to receive proceeds from claims
                           under certain insurance policies
                           covering the Financed Vehicles or the
                           obligors under the Receivables (each, an
                           "Obligor"), as the case may be; (iv)
                           certain rights of the Trust to receive
                           payments from the Reserve Account [and
                           pursuant to the Yield Supplement
                           Agreement] as described below; (v) any
                           property that shall have secured a
                           Receivable and shall have been acquired
                           by the Trust; (vi) each Seller's rights
                           relating to the repurchase of
                           Receivables under agreements between
                           each Seller and the Dealers that sold
                           the Financed Vehicles to the Obligors
                           and any assignments and other documents
                           related thereto (collectively, the
                           "Dealer Agreements") and under the
                           documents and instruments contained in
                           the Receivable Files; (vii) certain
                           rebates of premiums and other amounts
                           relating to certain insurance policies
                           and other items financed under the
                           Receivables;  (viii) all other rights of
                           the Trust under the Agreement; and (ix)
                           any and  all proceeds of the foregoing.
                           The Reserve Account [and the Yield
                           Supplement Account,] and any amounts
                           therein, will not be property of the
                           Trust, but such accounts will be pledged
                           to and held by ________ acting in its
                           capacity as property-holding agent for
                           the benefit of the Certificateholders
                           (the "Collateral Agent").

     THE CERTIFICATES. . The Trust will issue Asset Backed
                          Certificates (the "Certificates") in an
                          aggregate initial balance of $          .
                          The Certificates represent fractional
                          undivided interests in the Trust and will
                          be issued pursuant to the Agreement.

                         The Certificates will consist of $  
                           aggregate initial principal amount
                           of      % Asset Backed Certificates, Class
                           A (the "Class A Certificates") [and $
                           aggregate initial principal amount
                           of      % Asset Backed Certificates, Class
                           B (the "Class B Certificates")].  [Only the
                           Class A Certificates are being offered
                           hereby.]  Each Certificate will represent a
                           fractional undivided ownership interest in
                           the Trust.

                         The [Class A] Certificates will be available
                          for purchase in book entry form only in
                          minimum denominations of $1,000 and
                          integral multiples thereof.  The [Class A]
                          Certificateholders will not be entitled to
                          receive Definitive Certificates except in
                          the limited circumstances described herein.
                          See "Certain Information Regarding the
                          Securities Definitive Securities" in the
                          Prospectus.

                         [The Class A Certificates will evidence in
                          the aggregate an undivided ownership
                          interest (the "Class A Percentage") of
                          approximately      % in the Trust
                          (initially representing $              )
                          and the Class B Certificates will evidence
                          in the aggregate an undivided ownership
                          interest (the "Class B Percentage") of
                          approximately      % in the Trust
                          (initially representing $             ).
                          The Class B Certificates are subordinated
                          to the Class A Certificates to the extent
                          described herein.]  [The Class B
                          Certificates are not being offered hereby.]

     REGISTRATION OF
     CERTIFICATES  . .   Except in certain limited circumstances, the
                          Certificates will be available only in
                          book-entry form and will each be
                          represented initially by global
                          certificates registered in the name of Cede
                          & Co. ("Cede"), as nominee of The
                          Depository Trust Company ("DTC")(for
                          Certificates held in the United States),
                          [Cedel Bank, societe anonyme ("Cedel") or
                          the Euroclear System ("Euroclear")(for
                          Certificates held in Europe). No person
                          acquiring a beneficial ownership interest
                          in the Certificates (a "Certificate Owner")
                          will be entitled to receive a Definitive
                          Certificate representing such person's
                          interest in the Trust except under certain
                          limited circumstances. Under the terms of
                          the Agreement, Certificate Owners will not
                          be recognized as Certificateholders and
                          will be permitted to exercise the rights of
                          the Certificateholders only indirectly
                          through DTC. See "Risk Factors   Form of
                          Certificates; Certificate Owners Not
                          Recognized as Certificateholders" and
                          "Description of the Certificates   Book-
                          Entry Registration," "   Definitive
                          Certificates" and Annex I to this
                          Prospectus Supplement, "Global Clearance,
                          Settlement and Tax Documentation
                          Procedures."

     THE RECEIVABLES .   On           , 199  (the "Closing Date"), the
                          Trust will purchase Receivables (the
                          "[Initial] Receivables") having an
                          aggregate principal balance of
                          approximately $          as of           ,
                          199  (the "[Initial] Cut-Off Date"), from
                          the Sellers pursuant to the Agreement.  As
                          of the [Initial] Cut-Off Date, the weighted
                          average annual percentage rate of the
                          [Initial] Receivables was approximately
                               %, the weighted average remaining
                          maturity of the [Initial] Receivables was
                          approximately    months and the weighted
                          average original maturity of the [Initial]
                          Receivables was approximately    months.

                         [On and following the Closing Date, pursuant
                          to the Agreement, the Sellers will be
                          obligated, subject only to the availability
                          thereof, to sell, and the Trust will be
                          obligated to purchase, subject to the
                          satisfaction of certain conditions set
                          forth therein, additional Receivables (the
                          "Subsequent Receivables") from time to time
                          during the Funding Period having an
                          aggregate principal balance equal to
                          approximately $            (such amount
                          being equal to an amount on deposit in the
                          Pre-Funding Account (the "Pre-Funded
                          Amount") on the Closing Date).  The Sellers
                          will designate as a Cut-Off Date (each a
                          "Subsequent Cut-Off Date") the date as of
                          which Subsequent Receivables are conveyed
                          to the Trust.  It is expected that certain
                          of the Subsequent Receivables arising
                          between the Initial Cut-Off Date and the
                          Closing Date will be conveyed to the Trust
                          on the Closing Date and that other
                          Subsequent Receivables will be conveyed to
                          the Trust as frequently as daily thereafter
                          on dates specified by the Sellers (each
                          date on which Subsequent Receivables are
                          conveyed to the Trust being referred to as
                          a "Subsequent Transfer Date") occurring
                          during the Funding Period.  See
                          "Description of the Certificates Sale and
                          Assignment of Receivables; Subsequent
                          Receivables" herein.]

                         The [Initial] Receivables [and the Subsequent
                          Receivables] arise or will arise from loans
                          originated by Dealers and purchased by the
                          Sellers pursuant to Dealer Agreements.  The
                          [Initial] Receivables have been selected[,
                          and the Subsequent Receivables will be
                          selected,] from the contracts owned by
                          Sellers based on the criteria specified in
                          the Agreement and described herein and in
                          the Prospectus.  No Initial Receivable
                          has[, and no Subsequent Receivable will
                          have,] a scheduled maturity later than
                          _______ (the "Final Scheduled Maturity
                          Date").

                         [Subsequent Receivables may be originated by
                          the Dealers and purchased by the Sellers at
                          a later date using credit criteria
                          different from those which were applied to
                          the Initial Receivables and may be of a
                          different credit quality and seasoning.  In
                          addition, following the transfer of
                          Subsequent Receivables to the Trust, the
                          characteristics of the entire pool of
                          Receivables included in the Trust may vary
                          significantly from those of the Initial
                          Receivables.  See "Risk Factors The
                          Subsequent Receivables and the Pre-Funding
                          Account" and "The Receivables Pool"
                          herein.]

                         The "Pool[/Pre-Funding] Balance" at any time
                          [will represent] [is the sum of (i)] the
                          aggregate principal balance of the
                          Receivables at the end of the preceding
                          Collection Period, after giving effect to
                          all payments received from Obligors,
                          Liquidation Proceeds and Purchase Amounts
                          to be remitted by the Servicer or the
                          Sellers, as the case may be, all for such
                          Collection Period and all Realized Losses
                          during such Collection Period [(such
                          amount, the "Pool Balance") and (ii) the
                          amount on deposit in the Pre-Funding
                          Account (excluding any Investment
                          Earnings)].

     DISTRIBUTION DATES. Distributions with respect to the
                          Certificates will be made on the
                          day of each month or, if any such day is
                          not a Business Day, on the next
                          succeeding Business Day (each, a
                          "Distribution Date") commencing
                              , 199 .  Distributions will be made to
                          holders of the [Class A] Certificates
                          (the "[Class A] Certificateholders") of
                          record as of the day immediately
                          preceding such Distribution Date or, if
                          Definitive Certificates are issued, as
                          of the      day of the preceding month
                          (a "Record Date").  A "Business Day" is
                          a day that in The City of New York or in
                          the city in which the corporate trust
                          office of the Trustee is located is
                          neither a legal holiday nor a day on
                          which banking institutions are
                          authorized by law, regulation or
                          executive order to be closed.

     CERTIFICATE RATE. .      % per annum with respect to the Class A
                         certificates (the "[Class A] Certificate
                         Rate"), [and      % per annum with respect to
                         the Class B Certificates (the "[Class B]
                         Certificate Rate"), in each case] calculated
                         on the basis of a 360-day year consisting of
                         twelve 30-day months.  [The Class A
                         Certificate Rate and the Class B Certificate
                         Rate are both sometimes referred to as the
                         applicable "Pass-Through Rate."]

     INTEREST  . . . .   On each Distribution Date, interest at one-
                         twelfth of the applicable Pass-Through Rate,
                         calculated on the basis of a 360-day year
                         consisting of twelve 30-day months, on the
                         Class A Certificate Balance [and the Class B
                         Certificate Balance, respectively, in each
                         case] as of the preceding Distribution Date
                         (after giving effect to all payments of
                         principal made on such preceding Distribution
                         Date) or, in the case of the first
                         Distribution Date, as of the Closing Date,
                         will be distributed to the registered holders
                         of the Class A Certificates (the "Class A
                         Certificateholders") [and the registered
                         holders of the Class B Certificates (the
                         "Class B Certificateholders" and, together
                         with the Class A Certificateholders,] the
                         "Certificateholders") as of the day
                         immediately preceding such Distribution Date
                         (or, if Definitive Certificates are issued,
                         the last day of the related Collection
                         Period) (in each case, the "Record Date"), to
                         the extent that sufficient funds are on
                         deposit in the Certificate Account or
                         available in the Reserve Account to make such
                         distribution. A "Collection Period" means the
                         calendar month preceding each Distribution
                         Date. See "Description of the Certificates
                         Distributions on Certificates" and "  Reserve
                         Account." [The rights of the Class B
                         Certificateholders to receive distributions
                         of interest will be subordinated to the
                         rights of the Class A Certificateholders to
                         receive distributions of interest to the
                         extent described herein. See "Risk Factors
                         Limited Assets" and "  Subordination of Class
                         B Certificates."]

     PRINCIPAL . . . .   On each Distribution Date, as described more
                         fully herein, all payments of principal on
                         the Receivables received by the Servicer
                         during the preceding Collection Period, plus
                         an amount equal to the principal balance of
                         any Receivables which became Defaulted
                         Receivables during the preceding Collection
                         Period, will be distributed by the Trustee to
                         the Class A Certificateholders [and to the
                         Class B Certificateholders] of record on the
                         preceding Record Date, to the extent that
                         sufficient funds are available therefor on
                         deposit in the Certificate Account or
                         available in the Reserve Account to make such
                         distribution. See "The Certificates
                         Distributions on Certificates" and "  Reserve
                         Account."  [The rights of the Class B
                         Certificateholders to receive distributions
                         of principal will be subordinated to the
                         rights of the Class A Certificateholders to
                         receive distributions of interest and
                         principal to the extent described herein.]

     [SUBORDINATION OF
     CLASS B
     CERTIFICATES. . .   Distributions of interest on the Class B
                          Certificates will be subordinated in
                          priority of payment to distributions of
                          interest (but not principal) due on the
                          Class A Certificates, and distributions of
                          principal on the Class B Certificates will
                          be subordinated in priority of payment to
                          distributions of interest and principal due
                          on the Class A Certificates, in the event
                          of defaults on the Receivables to the
                          extent described herein. The Class B
                          Certificateholders will not receive any
                          distributions of interest with respect to a
                          Collection Period until the full amount of
                          interest on the Class A Certificates
                          relating to such Collection Period has been
                          deposited in the Distribution Account. The
                          Class B Certificateholders will not receive
                          any distributions of principal with respect
                          to a Collection Period until the full
                          amount of interest on and principal of the
                          Class A Certificates relating to such
                          Collection Period has been deposited in the
                          Distribution Account. See "Risk Factors
                          Limited Assets" and "  Subordination of the
                          Class B Certificates" herein.]

     OPTIONAL PURCHASE   If the Servicer exercises its option to
                          purchase the Receivables, which can occur
                          after the Pool Balance declines to 5% or
                          less of the Initial Pool Balance, the Class
                          A Certificateholders will receive an amount
                          equal to the Class A Certificate Balance
                          together with accrued interest at the
                          [Class A] Certificate Rate, [the Class B
                          Certificateholders will receive and amount
                          equal to the Class B Certificate Balance
                          together with accrued interest at the Class
                          B Certificate Rate] and the [Class A]
                          Certificates will be retired.  The "Initial
                          Pool Balance" will equal [the sum of (i)]
                          the Pool Balance as of the [Initial] Cut-
                          Off Date [plus (ii) the aggregate principal
                          balances of all Subsequent Receivables
                          added to the Trust as of their respective
                          Subsequent Cut-Off Dates].  See
                          "Description of the Certificates Optional
                          Purchase" herein.

     [MANDATORY RE-
     PURCHASE FROM
     PRE-FUNDING
     ACCOUNT. . . . . .   The [Class A] Certificates will be prepaid,
                           in part, on the Distribution Date on or
                           immediately following the last day of
                           the Funding Period in the event that any
                           amount remains on deposit in the
                           Pre-Funding Account after giving effect
                           to the purchase of all Subsequent
                           Receivables, including any such purchase
                           on such date (a "Mandatory Repurchase").
                           The aggregate principal balance of
                           [Class A] Certificates to be prepaid
                           will be an amount equal to the amount
                           then on deposit in the Pre-Funding
                           Account.

                         A limited recourse mandatory prepayment
                          premium (the "Certificate Prepayment
                          Premium") will be payable by the Trust to
                          the [Class A] Certificateholders if the
                          aggregate principal balance of [Class A]
                          Certificates to be prepaid pursuant to a
                          Mandatory Repurchase exceeds $          .
                          The Certificate Prepayment Premium will
                          equal the excess, if any, discounted as
                          described below, of (i) the amount of
                          interest that would accrue on the remaining
                          Pre-Funded Amount (the "Certificate
                          Prepayment Amount") at the related
                          Certificate Rate during the period
                          commencing on and including the
                          Distribution Date on which such Certificate
                          Prepayment Amount is required to be
                          distributed to Certificateholders to but
                          excluding           , over (ii) the amount
                          of interest that would have accrued on such
                          Certificate Prepayment Amount over the same
                          period at a per annum rate of interest
                          equal to the bond equivalent yield to
                          maturity on the Determination Date
                          preceding such Distribution Date on the
                               , in the case of a Class A
                          Certificate, and on the        , in the
                          case of a Class B Certificate.  Such excess
                          shall be discounted to present value to
                          such Distribution Date at the applicable
                          yield described in clause (ii) above.
                          Pursuant to the Agreement, the Sellers will
                          be obligated to pay the Certificate
                          Prepayment Premium to the Trust as
                          liquidated damages for the failure to
                          deliver Subsequent Receivables having an
                          aggregate principal balance equal to the
                          Pre-Funded Amount.  The Trust's obligation
                          to pay the Certificate Prepayment Premium
                          will be limited to funds received from the
                          Sellers pursuant to the preceding sentence.
                          In the event that such funds are
                          insufficient to pay the aggregate
                          Certificate Prepayment Premium in full,
                          [Class A] Certificateholders [of each class
                          of Certificates] will receive their ratable
                          share [(based upon the Certificate
                          Prepayment Premium for each class of
                          Certificates)] of the aggregate amount
                          available to be distributed in respect of
                          the Certificate Prepayment Premium.  No
                          other assets of the Trust will be available
                          for the purpose of making such payment.]

     [PRE-FUNDING
     ACCOUNT. . . . .    During the period (the "Funding Period")
                          from and including the Closing Date
                          until the earliest of (i) the date
                          on which (a) the amount on deposit
                          in the Pre-Funding Account is less
                          than $          , (b) an Event of
                          Default occurs under the Agreement
                          or (c) certain events of insolvency
                          occur with respect to any of the
                          Sellers or the Servicer or (ii) the
                          close of business on the  
                          Distribution Date, the Pre-Funded
                          Amount will be maintained as an
                          account in the name of the Trustee
                          (the "Pre-Funding Account").  The
                          Pre-Funded Amount will initially
                          equal approximately $          ,
                          and, during the Funding Period,
                          will be reduced by the amount
                          thereof used to purchase Subsequent
                          Receivables in accordance with the
                          Agreement and the amount thereof
                          deposited in the Reserve Account in
                          connection with the purchase of
                          such Subsequent Receivables.  The
                          Sellers expect that the Pre-Funded
                          Amount will be reduced to less than
                          $          by the
                          Distribution Date.  Any Pre-Funded
                          Amount remaining at the end of the
                          Funding Period will be payable to
                          the Certificateholders pro rata in
                          proportion to their initial
                          principal balances.]

     [YIELD SUPPLEMENT
     ACCOUNT; YIELD
     SUPPLEMENT
     AGREEMENT . . . .   The Sellers will establish a yield supplement
                          account with the Trustee for the benefit of
                          the Certificateholders (the "Yield
                          Supplement Account").  The Yield Supplement
                          Account is designed solely to hold funds to
                          be applied by the Trustee to provide
                          payments to the Certificateholders in
                          respect of Receivables the Contract Rate of
                          which is less than the sum of (i) the
                          weighted average of the Class A Certificate
                          Rate and the Class B Certificate Rate and
                          (ii) the Servicing Fee Rate (the "Required
                          Rate").  The Yield Supplement Account will
                          be created with an initial deposit by the
                          Sellers (the "Yield Supplement Initial
                          Deposit") in an amount (which amount may be
                          discounted at a rate to be specified in the
                          Agreement) equal to the aggregate amount by
                          which (i) interest on the principal balance
                          of each [Initial] Receivable for the period
                          commencing on the [Initial] Cut-Off Date
                          and ending with the scheduled maturity of
                          such Receivable, assuming that payments on
                          such Receivables are made as scheduled and
                          no prepayments are made, at a rate equal to
                          the Required Rate, exceeds (ii) interest on
                          such principal balances at the Contract
                          Rate of such Receivable (the "Yield
                          Supplement Amount" [and, with respect to
                          all of the [Initial] Receivables, the
                          "Required [Initial] Yield Supplement
                          Amount")].

                         The Sellers, the Servicer and the Trustee
                          will enter into a Yield Supplement
                          Agreement (as amended and supplemented from
                          time to time, the "Yield Supplement
                          Agreement") pursuant to which, on each
                          Subsequent Transfer Date, the Sellers will
                          deposit an amount (which amount may be
                          discounted at a rate to be specified in the
                          Agreement), if any, into the Yield
                          Supplement Account (the "Additional Yield
                          Supplement Amount") equal to the aggregate
                          Yield Supplement Amounts in respect of the
                          related Subsequent Receivables for the
                          period commencing with the related
                          Subsequent Cut-Off Date and ending with the
                          scheduled maturity of each such Subsequent
                          Receivable, assuming that payments on such
                          Receivables are made as scheduled and no
                          prepayments are made.  The aggregate of the
                          Additional Yield Supplement Amounts in
                          respect of the Subsequent Receivables is
                          referred to herein as the "Required
                          Subsequent Yield Supplement Amount" and,
                          together with the Required Initial Yield
                          Supplement Amount, the "Required Yield
                          Supplement Amount."  See "Description of
                          the Certificates Yield Supplement Account;
                          Yield Supplement Agreement" herein.]

     RESERVE ACCOUNT .   A reserve account (the "Reserve Account")
                          will be established by the Sellers and
                          maintained by the Collateral Agent with an
                          initial deposit (the "Reserve Account
                          Initial Deposit") of cash of at least $
                          [plus an amount attributable to the
                          difference between the anticipated
                          investment earnings on the Pre-Funded
                          Amount and the weighted average interest
                          expense on the portion of the Certificates
                          represented by the Pre-Funded Amount].  [On
                          each Subsequent Transfer Date, cash or
                          Permitted Investments having a value
                          approximately equal to    % of the
                          aggregate principal balance of the
                          Subsequent Receivables conveyed to the
                          Trust on such Subsequent Transfer Date will
                          be withdrawn from the Pre-Funding Account
                          from amounts otherwise distributable to the
                          Sellers in connection with the sale of
                          Subsequent Receivables and shall be
                          deposited in the Reserve Account. The
                          aggregate amount transferred from the Pre-
                          Funding Account to the Reserve Account on
                          each Subsequent Transfer Date is referred
                          to as the "Additional Reserve Account
                          Deposit."] On each Distribution Date, any
                          amounts on deposit in the Certificate
                          Account with respect to the related
                          Collection Period after all payments to the
                          Certificateholders and the Servicer have
                          been made will be deposited into the
                          Reserve Account until the amount on deposit
                          in the Reserve Account is equal to the
                          Specified Reserve Account Balance.

                         On each Distribution Date, the Collateral
                          Agent will withdraw funds from the Reserve
                          Account, to the extent of the funds therein
                          (exclusive of any investment earnings on
                          such funds), [(i) first to reimburse the
                          Servicer for certain Advances previously
                          made but not reimbursed ("Outstanding
                          Advances") and (ii) second] to make
                          available to Certificateholders the excess,
                          if any, of (x) the sum of the amounts
                          required to be distributed to
                          Certificateholders and the Servicer on the
                          related Distribution Date over (y) the
                          amount to be deposited in the Certificate
                          Account with respect to the preceding
                          Collection Period (exclusive of investment
                          earnings thereon). If the amount in the
                          Reserve Account is reduced to zero,
                          Certificateholders will bear directly the
                          credit and other risks associated with
                          ownership of the Receivables, including the
                          risk that the Trust may not have a
                          perfected security interest in the Financed
                          Vehicles. See "Risk Factors" herein and in
                          the Prospectus, "The Certificates   Reserve
                          Account" herein and "Certain Legal Aspects
                          of the Receivables; Repurchase Obligations"
                          in the Prospectus.

     SPECIFIED RESERVE
     ACCOUNT BALANCE .   On any Distribution Date, the "Specified
                          Reserve Account Balance" will equal   % (or
                          % under certain circumstances described
                          herein) of the Pool Balance as of the last
                          day of the preceding Collection Period, but
                          in any event not less than the lesser of
                          (i) $              and (ii) the sum of the
                          Pool Balance and an amount sufficient to
                          pay interest on such Pool Balance at a rate
                          equal to the weighted average Pass-Through
                          Rate plus the Servicing Fee Rate through
                          the Final Scheduled Distribution Date. The
                          Specified Reserve Account Balance may be
                          reduced to a lesser amount as determined by
                          the Sellers, provided that each Rating
                          Agency shall have confirmed in writing that
                          such action will not result in a withdrawal
                          or reduction in its rating of the
                          Certificates (the "Rating Agency
                          Condition"). Amounts in the Reserve Account
                          on any Distribution Date (after giving
                          effect to all distributions made on that
                          date) in excess of the Specified Reserve
                          Account Balance will be paid to the
                          Servicer on behalf of the Sellers.

     SERVICER FEE  . .   The Servicer will receive each month a fee
                          for servicing the Receivables equal to (a)
                          the product of one-twelfth of [1.00]% (the
                          "Servicing Fee Rate") and the Pool Balance
                          outstanding at the beginning of the
                          previous month, plus (b) any late,
                          prepayment, and other administrative fees
                          and expenses collected during such month
                          [plus reinvestment proceeds on any payments
                          received in respect of the Receivables].

     PREPAYMENT
     CONSIDERATIONS. .   The weighted average life of the Certificates
                          may be reduced by full or partial
                          prepayments on the Receivables. The
                          Receivables are prepayable at any time.
                          Prepayments may also result from
                          liquidations due to default, the receipt of
                          monthly installments earlier than the
                          scheduled due dates for such installments,
                          the receipt of proceeds from credit life,
                          credit disability, theft or physical damage
                          insurance, repurchases by the Sellers as a
                          result of certain uncured breaches of the
                          warranties made by them in the Agreement
                          with respect to the Receivables, purchases
                          by the Servicer as a result of certain
                          uncured breaches of the covenants made by
                          it in the Agreement with respect to the
                          Receivables, or the Servicer exercising its
                          option to purchase all of the remaining
                          Receivables. The rate of prepayments on the
                          Receivables may be influenced by a variety
                          of economic, social and other factors,
                          including Obligor refinancings resulting
                          from decreases in interest rates and the
                          fact that the Obligor is generally not
                          permitted to sell or transfer the Financed
                          Vehicle securing a Receivable without the
                          consent of the relevant Seller. No
                          prediction can be made as to the actual
                          prepayment rates which will be experienced
                          on the Receivables. If prepayments were to
                          occur after a decline in interest rates,
                          investors seeking to reinvest their
                          distributed funds might be required to
                          invest at a rate of return lower than the
                          applicable Pass-Through Rate. Certificate
                          Owners will bear all reinvestment risk
                          resulting from prepayment of the
                          Receivables. See "Risk Factors   Effects of
                          Prepayments of Receivables" herein and
                          "Maturity and Prepayment Considerations"
                          herein.

     CLEARANCE AND
     SETTLEMENT . . .   [Class A] Certificateholders may
                          elect to hold their [Class A]
                          Certificates through any of
                          DTC (in the United States) or
                          Cedel or Euroclear (in
                          Europe).  Transfers within
                          DTC, Cedel or Euroclear, as
                          the case may be, will be in
                          accordance with the usual
                          rules and operation procedures
                          of the relevant system.
                          Cross-market transfers between
                          persons holding directly or
                          indirectly through DTC, on the
                          one hand, and counterparties
                          holding directly or indirectly
                          through Cedel or Euroclear, on
                          the other, will be effected in
                          DTC through the relevant
                          Depositaries of Cedel or
                          Euroclear.  See "Certain
                          Information Regarding the
                          Securities Book-Entry
                          Registration" in the
                          Prospectus and Annex I to this
                          Prospectus Supplement, "Global
                          Clearance, Settlement and Tax
                          Documentation Procedures."

     TAX STATUS  . . .   In the opinion of [Skadden, Arps, Slate,
                          Meagher & Flom, special tax counsel to the
                          Sellers] ("Special Tax Counsel"), the Trust
                          will be treated as a grantor trust for
                          federal income tax purposes and will not be
                          subject to federal income tax.  Certificate
                          Owners will report their pro rata share of
                          all income earned on the Receivables (other
                          than amounts, if any, treated as "stripped
                          coupons") and, subject to certain
                          limitations in the case of Certificate
                          Owners who are individuals, trusts, or
                          estates, may deduct their pro rata share of
                          reasonable servicing and other fees paid or
                          incurred by the Trust.  See "Certain
                          Federal Income Tax Consequences" herein and
                          in the Prospectus for additional
                          information concerning the application of
                          federal income tax laws, respectively, to
                          the Trust and the Certificates.

     ERISA
     CONSIDERATIONS. .   The Class A Certificates may, in
                          general, be purchased by employee
                          benefit plans that are subject to
                          the Employee Retirement Income
                          Security Act of 1974, as amended
                          ("ERISA"), upon satisfaction of
                          certain conditions described under
                          "ERISA Considerations" herein and
                          in the Prospectus with respect to
                          the Exemption.  [However, as set
                          forth in "ERISA Considerations" in
                          the Prospectus, certain special
                          considerations may apply with
                          respect to the Pre-Funding
                          Account.]

                         [The Exemption does not apply to the Class B
                          Certificates, which may be purchased by
                          employee benefit plans subject to ERISA
                          only if some other statutory or
                          administrative exemption from the
                          prohibited transaction rules of ERISA and
                          the Internal Revenue Code of 1986, as
                          amended (the "Code") applies to such
                          purchases.  These exemptions may apply with
                          respect to, inter alia, purchases by
                          certain insurance company general accounts,
                          insurance company pooled separate accounts,
                          and bank collective investment funds, and
                          on behalf of employee benefit plans by
                          certain qualified professional asset
                          managers.]

                         Any benefit plan fiduciary considering a
                          purchase of [Class A] Certificates should,
                          among other things, consult with legal
                          counsel in determining whether all required
                          conditions with respect to the various
                          exemptions have been satisfied.  See "ERISA
                          Considerations" herein and in the
                          Prospectus.

     RATINGS OF THE
     CERTIFICATES . .    It is a condition to the
                          issuance of the Class A
                          Certificates that they be
                          rated in the highest
                          investment rating
                          category by at least two
                          nationally recognized
                          rating agencies[, and it
                          is a condition to the
                          issuance of the Class B
                          Certificates that they be
                          rated by at least two
                          nationally recognized
                          rating agencies [at
                          least] "   " or its
                          equivalent].  [However,
                          the rating agencies do
                          not evaluate, and the
                          ratings do not address,
                          the likelihood that the
                          Certificate Prepayment
                          Premium will be paid.]
                          There can be no assurance
                          that a rating will not be
                          lowered or withdrawn by a
                          rating agency if
                          circumstances so warrant.

     RISK FACTORS . .    Prospective investors should consider the
                          factors set forth under "Risk Factors" on
                          pages S-__ through S-__.


                                RISK FACTORS

     LIMITED LIQUIDITY

          There is currently no secondary market for the Class A
     Certificates [or the Class B Certificates].  The Underwriters
     currently intend to make a market in the Class A Certificates
     [and the Class B Certificates], but they are under no obligation
     to do so.  There can be no assurance that a secondary market will
     develop or, if a secondary market does develop, that it will
     provide the [Class A] Certificateholders with liquidity of
     investment or that it will continue for the life of the Class A
     Certificates [or the Class B Certificates].

     [THE SUBSEQUENT RECEIVABLES AND THE PRE-FUNDING ACCOUNT

          On the Closing Date, the Sellers will transfer to the Trust
     the approximately $          of Initial Receivables and
     approximately $          Pre-Funded Amount on deposit in the
     Pre-Funding Account.  If the principal balance of eligible
     Receivables originated by the Sellers during the Funding Period
     is less than the Pre-Funded Amount, the Sellers will have
     insufficient Receivables to sell to the Trust on the Subsequent
     Transfer Dates, thereby resulting in a prepayment of principal to
     the Certificateholders as described in the following paragraph.
     See "Risk Factors  Trust's Relationship to Sellers, NationsBank
     Corporation and their Affiliates" in the Prospectus.  In
     addition, any conveyance of Subsequent Receivables is subject to
     the satisfaction, on or before the related Subsequent Transfer
     Date, of the following conditions precedent, among others: (i)
     each such Subsequent Receivable must satisfy the eligibility
     criteria specified in the Agreement; (ii) the Sellers will not
     select such Subsequent Receivables in a manner believed by the
     Sellers to be adverse to the interests of the Certificateholders;
     (iii) as of the related Subsequent Cut-Off Date, the Receivables
     in the Trust at that time, including the Subsequent Receivables
     to be conveyed by the Sellers as of such Subsequent Cut-Off Date,
     will satisfy the parameters described under "The Receivables
     Pool" herein and under "The Receivables Pools" in the Prospectus;
     (iv) the applicable Additional Reserve Account Deposit [and any
     applicable Additional Yield Supplement Amount] for such
     Subsequent Transfer Date shall have been made; and (v) the
     Sellers shall have executed and delivered to the Trustee a
     written assignment conveying such Subsequent Receivables to the
     Trustee (including a schedule identifying such Subsequent
     Receivables).  Moreover, any such conveyance of Subsequent
     Receivables made during any given Collection Period will also be
     subject to the satisfaction, on or about the fifteenth day of the
     month following the end of such Collection Period, of the
     following conditions subsequent, among others: (a) the Sellers
     will deliver certain opinions of counsel to the Trustee and the
     Rating Agencies with respect to the validity of the conveyance of
     all such Subsequent Receivables conveyed during such Collection
     Period; (b) the Trustee shall have received written confirmation
     from a firm of independent certified public accountants that, as
     of the end of the preceding Collection Period, the Receivables in
     the Trust at that time, including the Subsequent Receivables
     conveyed by the Sellers during such Collection Period, satisfied
     the parameters described under "The Receivables Pool" herein and
     under "The Receivables Pools" in the Prospectus; and (c) the
     Rating Agencies shall have each notified the Sellers in writing
     that, following the addition of all such Subsequent Receivables,
     the Certificates will be rated by the Rating Agencies in the same
     respective rating categories in which they were rated on the
     Closing Date.  The Sellers will immediately repurchase any
     Subsequent Receivable, at a price equal to the Purchase Amount
     thereof, upon the failure of the Sellers to satisfy any of the
     foregoing conditions subsequent with respect thereto.  Such
     confirmation of the ratings of the Certificates may depend on
     factors other than the characteristics of the Subsequent
     Receivables, including the delinquency, repossession and net loss
     experience on the automobile and light truck receivables in the
     portfolio serviced by the Servicer.

          To the extent that amounts on deposit in the Pre-Funding
     Account have not been fully applied to the conveyance of
     Subsequent Receivables to the Trust by the end of the Funding
     Period, the Certificateholders will receive, on the Distribution
     Date on or immediately following the last day of the Funding
     Period, a prepayment of principal in an amount equal to the
     Pre-Funded Amount remaining in the Pre-Funding Account following
     the purchase of any Subsequent Receivables on such Distribution
     Date.  It is anticipated that the principal balance of Subsequent
     Receivables sold to the Trust will not be exactly equal to the
     amount on deposit in the Pre-Funding Account and that therefore
     there will be at least a nominal amount of principal prepaid to
     the Certificateholders.

          Each Subsequent Receivable must satisfy the eligibility
     criteria specified in the Agreement and any additional criteria
     specified by the Rating Agencies at the time of its addition.
     However, Subsequent Receivables may have been originated by the
     Sellers at a later date using credit criteria different from
     those which were applied to the Initial Receivables and may be of
     a different credit quality and seasoning.  [In addition, an
     increasing percentage of the Subsequent Receivables may be
     Balloon Receivables.] Therefore, following the transfer of
     Subsequent Receivables to the Trust, the characteristics of the
     entire Receivables Pool included in the Trust may vary
     significantly from those of the Initial Receivables.  See "The
     Receivables Pool" herein and "The Receivables Pools" in the
     Prospectus.   The ability of the Sellers to generate Subsequent
     Receivables is largely dependent upon the Sellers' ability to
     offer competitive rates of interest on motor vehicle installment
     sales contracts to be acquired by the Sellers.  In addition, the
     number of Dealers from which the Sellers acquire motor vehicle
     installment sales contracts may effect the Sellers' ability to
     generate Subsequent Receivables.  In addition, the level of
     retail sales of automobiles, vans and light-duty trucks may
     change as a result of a variety of social and economic factors.
     Economic factors include interest rates, unemployment levels, the
     rate of inflation and consumer perceptions of economic conditions
     generally.  There can be no assurance, therefore, that the
     Sellers will be able to generate receivables at the same rate as
     in prior years.  The Sellers are unable to determine and have no
     basis to predict to what extent these factors will affect the
     Sellers' ability to generate Subsequent Receivables.

     LIMITED ASSETS

          The Trust will not have, nor is it permitted or expected to
     have, any significant assets or sources of funds other than the
     Receivables[, the Pre-Funding Account] [, the Yield Supplement
     Account] and the Reserve Account.  Holders of the Certificates
     must rely for repayment upon payments on the Receivables and, if
     and to the extent available, amounts on deposit in the
     [Pre-Funding Account[, the Yield Supplement Account] and the]
     Reserve Account.  [The Pre-Funding Account will be available only
     during the Funding Period and is designed solely to cover
     obligations of the Trust relating to a portion of its funds not
     invested in Receivables and is not designed to cover losses on
     the Receivables.]  [The Yield Supplement Account is designed
     solely to hold funds to be applied to provide payments to the
     Securityholders in respect of Receivables the Contract Rate of
     which is less than the Required Rate.]  Funds in the Reserve
     Account will be available on each Distribution Date to cover
     shortfalls in distributions of interest and principal on the
     Certificates.  However, amounts to be deposited in the [Pre-
     Funding Account[, the Yield Supplement Account] and the] Reserve
     Account are limited in amount.  If the [Pre-Funding Account[, the
     Yield Supplement Account] and the] Reserve Account is [are]
     exhausted[, and in the case of the Reserve Account,] and not
     replenished, the Trust will depend solely on current
     distributions on the Receivables to make distributions on the
     Certificates, and Certificateholders will bear directly, without
     any additional credit enhancement (except to the extent that the
     Reserve Account is replenished from Collections on Receivables),
     the risk of delinquencies, loan losses and repossessions with
     respect to the Receivables. There can be no assurance that the
     future delinquency, loan loss and repossession experience of the
     Trust with respect to the Receivables will be better or worse
     than that set forth herein with respect to the total portfolio of
     Motor Vehicle Loans currently and historically owned and serviced
     by the Banks and thus whether the credit enhancement available to
     Certificateholders will be sufficient.  See "The Receivables Pool
       Delinquency and Loss Experience," "Description of the
     Certificates   Reserve Account" and "  Distributions on
     Certificates."

     SUBORDINATION OF THE CLASS B CERTIFICATES

          Distributions of interest on the Class B Certificates will
     be subordinated in priority of payment to distributions of
     interest on the Class A Certificates, and distributions of
     principal on the Class B Certificates will be subordinated to
     distributions of interest and principal on the Class A
     Certificates, to the extent described herein. In particular, the
     Class B Certificateholders will not receive any distributions of
     interest with respect to a Collection Period until the full
     amount of interest on the Class A Certificates relating to such
     Collection Period has been deposited in the Class A Distribution
     Account. Class B Certificateholders will not receive any
     distributions of principal with respect to a Collection Period
     until the full amount of interest on and principal of the Class A
     Certificates relating to such Collection Period has been
     deposited in the Class A Distribution Account. However,
     distributions of interest on the Class B Certificates, to the
     extent of collections on the Receivables allocable to interest
     and the amounts on deposit in the Reserve Account available after
     the distribution of interest on the Class A Certificates has been
     made, will not be subordinated to the distribution of principal
     of the Class A Certificates. See "Description of the Certificates
       Distributions on Certificates."

     EFFECTS OF PREPAYMENTS OF RECEIVABLES

          The weighted average life of the Certificates may be reduced
     by full or partial prepayments on the Receivables. Such a
     reduction in the weighted average life of the Certificates would
     mean that Certificateholders would not receive the benefit of the
     applicable Pass-Through Rate for the period of time originally
     expected. The Receivables are prepayable at any time. Prepayments
     may also result from liquidations due to default, the receipt of
     monthly installments earlier than the scheduled due dates for
     such installments, the receipt of proceeds from credit life,
     credit disability, theft or physical damage insurance,
     repurchases by the Sellers as a result of certain uncured
     breaches of the warranties made by them in the Agreement with
     respect to the Receivables, purchases by the Servicer as a result
     of certain uncured breaches of the covenants made by it in the
     Agreement with respect to the Receivables, or the Servicer
     exercising its option to purchase all of the remaining
     Receivables. The rate of prepayments on the Receivables may be
     influenced by a variety of economic, social and other factors,
     including changes in interest rates, general or regional economic
     conditions, the conditions of the resale market for motor
     vehicles and the fact that the Obligor is generally not permitted
     to sell or transfer the Financed Vehicle securing a Receivable
     without the consent of the relevant Seller. The Sellers have no
     basis on which to assess the specific effects of the foregoing
     factors (or the magnitude of such effects) on the rate of
     prepayment on the Banks' portfolio of Motor Vehicle Loans
     generally or on the Receivables. No prediction can be made as to
     the actual prepayment rates which will be experienced on the
     Receivables. If prepayments were to occur after a decline in
     interest rates, investors seeking to reinvest their funds might
     be required to invest their distributed funds at a rate of return
     lower than the applicable Pass-Through Rate. Certificate Owners
     will bear all reinvestment risk resulting from prepayment of the
     Receivables. See "Maturity and Prepayment Considerations" herein
     and in the Prospectus.

     GEOGRAPHIC CONCENTRATION

          Economic conditions in states where Obligors reside may
     affect the delinquency, loan loss and repossession experience of
     the Trust with respect to the Receivables. As of the Cut-Off
     Date, the Sellers' records indicate that the mailing addresses of
     Obligors with respect to approximately __%, __%, __%, __% and __%
     by principal balance of the Receivables were in [Texas, North
     Carolina, Florida, Georgia and South Carolina], respectively. As
     a result, economic conditions in such states may have a
     disproportionate impact on the Trust. In particular, an economic
     downturn in one or more of such states could adversely affect the
     performance of the Trust (even if national economic conditions
     remain unchanged or improve) as Obligors in such state or states
     experience the effects of such a downturn and face greater
     difficulty in making payments on their Financed Vehicles. See
     "The Receivables Pool."

     [FEDERAL INCOME TAX; EFFECTS OF SUBORDINATION ON CLASS B
     CERTIFICATEHOLDERS

          It is expected that, for federal income tax purposes,
     amounts otherwise distributable to the Class B Certificate Owners
     that are paid to the Class A Certificate Owners pursuant to the
     subordination provisions described above under "  Subordination
     of Class B Certificates" will be deemed to have been received by
     the Class B Certificate Owners and then paid by them to the Class
     A Certificate Owners pursuant to a guaranty. See generally
     "Certain Federal Income Tax Consequences   Tax Characterization
     of the Trust as a Grantor Trust" herein.

          If the Class B Certificate Owners received distributions of
     less than their share of the Trust's receipts of principal or
     interest (the "Shortfall Amount") because of the subordination of
     the Class B Certificates, holders of Class B Certificates would
     probably be treated for federal income tax purposes as if they
     had (1) received as distributions their full share of such
     receipts, (2) paid over to the Class A Certificate Owners an
     amount equal to such Shortfall Amount and (3) retained the right
     to reimbursement of such amounts to the extent of future
     collections otherwise available for deposit in the Reserve
     Account.

          Under this analysis (1) Class B Certificate Owners would be
     required to accrue as current income any interest or OID income
     of the Trust that was a component of the Shortfall Amount, even
     though such amount was in fact paid to the Class A Certificate
     Owners, (2) a loss would only be allowed to the Class B
     Certificate Owners when their right to receive reimbursement of
     such Shortfall Amount became worthless (i.e., when it becomes
     clear that such Shortfall Amount will not be reimbursed from any
     source) and (3) reimbursement of such Shortfall Amount prior to
     such a claim of worthlessness would not be taxable income to
     Class B Certificate Owners because such amount was previously
     included in income. Those results should not significantly affect
     the inclusion of income for Class B Certificate Owners on the
     accrual method of accounting, but could accelerate inclusion of
     income to Class B Certificate Owners on the cash method of
     accounting by, in effect, placing them on the accrual method.
     Moreover, the character and timing of loss deductions is
     unclear.]

     FEDERAL INCOME TAX; TAX ACCOUNTING ISSUES

          There is uncertainty regarding a number of issues that could
     affect the amount, character, and timing of income required to be
     reported by Certificateholders because there are no judicial or
     administrative authorities addressing substantially similar
     facts. Such issues, in general, include: the possibility that the
     Trust could be treated as holding a debt obligation of the
     Sellers rather than an ownership interest in the Receivables; the
     allocation of basis among the assets of the Trust; the method
     (including assumptions) of calculating original issue discount;
     whether any portion of the Servicing Fee exceeds reasonable
     compensation for the services performed by the Servicer and thus
     would be treated as additional "stripped coupons" under Section
     1286 of the Code; the interaction of the "imputed interest" and
     market discount rules of the Code; [accounting for the Class B
     Certificates (see "Federal Income Tax; Effects of Subordination
     of the Class B Certificateholders" above);][ and the proper
     manner of allocating basis to, amortizing basis in, and
     calculating income attributable to the Yield Supplement
     Agreement.] Furthermore, for administrative convenience the
     Servicer has adopted certain conventions for calculating income
     on the Receivables, which include estimation of accrued amounts
     and aggregation of all of the Receivables and the Yield
     Supplement Agreement, if applicable. The use of such methods
     could result in the income reported to Certificateholders for any
     period being different from the income that would be reported if
     income were reported on a Receivable-by-Receivable basis over the
     period during which income accrues on each Receivable. If
     reporting on such basis resulted in under-reporting of income, or
     if the Internal Revenue Service were to take a position different
     from that adopted by the Trust with respect to any issue, a
     Certificate Owner could be required to pay interest on overdue
     amounts and could be subject to penalties for under-reporting of
     income. For a further discussion of the foregoing, see "Certain
     Federal Income Tax Consequences" herein and in the Prospectus.

     FORM OF CERTIFICATES; CERTIFICATE OWNERS NOT RECOGNIZED AS
     CERTIFICATEHOLDERS

          The Class A Certificates [and the Class B Certificates] will
     [each] be represented initially by global certificates registered
     in the name of Cede, as nominee of DTC (for Certificates held in
     the United States), [Cedel Bank, societe anonyme ("Cedel") or the
     Euroclear System ("Euroclear")(for Certificates held in Europe)].
     No Certificate Owner will be entitled to receive a Definitive
     Certificate representing such person's interest in the Trust
     except in certain limited circumstances. Under the terms of the
     Agreement, Certificate Owners will not be recognized as
     Certificateholders, and will be permitted to exercise the rights
     of the Certificateholders only indirectly through DTC. See
     "Description of the Certificates   Book-Entry Registration" and
     "Definitive Certificates" herein and in the Prospectus and
     Annex I to this Prospectus Supplement, "Global Clearance,
     Settlement and Tax Documentation Procedures."

     RATINGS

          It is a condition to the issuance of the [Class A]
     Certificates that the Class A Certificates be rated in the
     highest rating category [and the Class B Certificates be rated
     [at least] "   " or its equivalent] by at least two nationally
     recognized rating agencies (the "Rating Agencies").  A rating is
     not a recommendation to purchase, hold or sell Certificates,
     inasmuch as such rating does not comment as to market price or
     suitability for a particular investor.  The ratings of the
     Certificates address the likelihood of the payment of principal
     and interest on the Certificates pursuant to their terms.
     [However, the Rating Agencies do not evaluate, and the ratings of
     the Certificates do not address, the likelihood that the
     Certificate Prepayment Premium will be paid.]  There can be 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 a
     Rating Agency if in its judgment circumstances in the future so
     warrant.

                                 THE TRUST

     GENERAL

          The Sellers will establish the Trust by selling and
     assigning the Trust property, as described below, to the Trustee
     in exchange for the Certificates.  Prior to such sale and
     assignment, the Trust will have no assets or obligations or any
     operating history.  The Servicer will service the Receivables,
     either directly or through subservicers, pursuant to the
     Agreement and will be compensated for acting as the Servicer.
     See "Description of the Certificates Servicing Compensation and
     Expenses" herein.  The Servicer will hold or appoint its
     affiliate, NSI, to hold the Receivables and Receivable Files as
     custodian for the Trustee. Although the Receivables will not be
     marked or stamped to indicate that they have been sold to the
     Trust, and the certificates of title or ownership for the
     Financed Vehicles will not be endorsed or otherwise amended to
     identify the Trust as the new secured party, the Servicer and the
     Sellers will indicate in their computer records that the
     Receivables have been sold to the Trust. Under such circumstances
     and in certain jurisdictions, the Trust's interest in the
     Receivables and the Financed Vehicles may be defeated.  See
     "Certain Legal Aspects of the Receivables" in the Prospectus.

          If the protection provided to the [Class A]
     Certificateholders by the [Yield Supplement Account and the]
     Reserve Account and[, in the case of the Class A
     Certificateholders,] the subordination of the Class B
     Certificates is insufficient, the Trust would have to look to the
     Obligors on the Receivables, the proceeds from the repossession
     and sale of Financed Vehicles which secure defaulted Receivables
     [and from the Pre-Funding Account].  In such event, certain
     factors, such as the Trust's not having perfected security
     interests in the Financed Vehicles in all states, may affect the
     Servicer's ability to repossess and sell the collateral securing
     the Receivables, and thus may reduce the proceeds to be
     distributed to the Certificateholders.  See "Description of the
     Certificates Distributions on Certificates" [, " Yield Supplement
     Account; Yield Supplement Agreement"] and "   Reserve Account"
     herein and "Certain Legal Aspects of the Receivables" in the
     Prospectus.

          Each [Class A] Certificate represents a fractional undivided
     ownership interest in the Trust.  The Trust property includes the
     Receivables and all monies received under the [Initial]
     Receivables after the [Initial] Cut-Off Date [and all monies
     received under the Subsequent Receivables after the close of
     business of the Servicer on each applicable Subsequent Transfer
     Date] and also includes (i) such amounts as from time to time may
     be held in one or more accounts maintained pursuant to the
     Agreement [and the Yield Supplement Agreement], as described
     herein[, including the Yield Supplement Account] [and the Pre-
     Funding Account]; (ii) security interests in the Financed
     Vehicles and any accessions thereto; (iii) the rights to proceeds
     from claims on certain physical damage, credit life, credit
     disability or other insurance policies, if any, covering the
     Financed Vehicles or the Obligors; (iv) certain rights under the
     Agreement, including the right to receive payments from the
     Reserve Account [and pursuant to the Yield Supplement Agreement];
     (v) any property that shall have secured a Receivable and shall
     have been acquired by the Trust; (vi) certain rights of each of
     the Sellers relating to the repurchase of Receivables under each
     Dealer Agreement and under the documents and instruments
     contained in the Receivable Files; (vii) certain rebates of
     premiums and other amounts relating to certain insurance policies
     and other items financed under the Receivables; (viii) all other
     rights of the Trust under the Agreement; and (ix) any and all
     proceeds of the foregoing.  The property of the Trust does not
     include [the Yield Supplement Account] and the Reserve Account[,
     but such account[s] will be pledged to and held by the Collateral
     Agent, as secured party for the benefit of the
     Certificateholders].

                            THE RECEIVABLES POOL

          The pool of Receivables (the "Receivables Pool") will
     include the [Initial] Receivables purchased as of the [Initial]
     Cut-Off Date [and will include any Subsequent Receivables
     purchased as of any Subsequent Cut-Off Date (the Initial Cut-Off
     Date or any Subsequent Cut-Off Date being individually referred
     to herein as a "Cut-Off Date")].  The [Initial] Receivables were
     purchased[, and the Subsequent Receivables were or will be
     purchased,] by the Sellers from Dealers in the ordinary course of
     business.  The Receivables were randomly selected from among the
     Motor Vehicle Loans owned by the Sellers. The Sellers will
     warrant in the Agreement that all the Receivables have the
     following individual characteristics, among others: (i) the
     obligation of the related Obligor under each Receivable is
     secured by a security interest in either a new or used
     automobile, van or light-duty truck; (ii) each Receivable has a
     contractual interest rate ("Contract Rate") of at least    % and
     no more than     %; (iii) each Receivable has a remaining
     maturity, as of the Cut-Off Date, of not less than     months and
     not more than    months]; (iv) no Receivable was more than    __
     days past due as of the Cut-Off Date; (v) each Receivable is a
     Simple Interest Receivable (as defined below) that [(except for
     those Receivables which are Balloon Receivables)], at
     origination, provides for level monthly payments that fully
     amortize the amount financed over the original term; (vi) as of
     the Cut-Off Date, each Receivable has a remaining principal
     balance of no less than $      and no more than $      ; (vii)
     each Receivable is not a Defaulted Receivable; and (viii) each
     Receivable is not related to a motor vehicle that is the subject
     of forced-placed insurance. "Forced-placed insurance" is
     insurance placed on a motor vehicle by the lienholder to protect
     the motor vehicle as collateral for a loan when there is evidence
     that the borrower has neglected to do so as required by the
     applicable loan agreement.  See "   Certain Characteristics of
     the [Initial] Receivables" below.  No selection procedures
     believed by the Sellers to be adverse to the Certificateholders
     were [or will be] used in selecting the Receivables. [As of the
     [Initial] Cut-Off Date,    % of the [Initial] Receivables, by
     aggregate principal balance, were Balloon Receivables.]

          [The obligation of the Trust to purchase the Subsequent
     Receivables on a Subsequent Transfer Date will be subject to the
     Receivables in the Trust, including the Subsequent Receivables to
     be conveyed to the Trust on such Subsequent Transfer Date,
     meeting the following criteria: (i) not more than    % of the
     principal balances of the Receivables in the Trust will represent
     vehicles financed at [less than] [more than ___%]; and (ii) the
     weighted average Contract Rate of the Receivables in the Trust
     will not be less than    %, [and (iii) not more than    % of the
     aggregate principal balance of the Receivables in the Trust will
     be Balloon Receivables] unless the Sellers increase the Reserve
     Account Initial Deposit by the amounts, if any, specified by the
     Rating Agencies to maintain the ratings of the Certificates.  In
     addition, such obligation will be subject to the Receivables,
     including the Subsequent Receivables to be transferred to the
     Trust on such Subsequent Transfer Date, having a weighted average
     remaining term not greater than           months.  Such criteria
     will be based on the characteristics of the Initial Receivables
     on the Initial Cut-Off Date and any Subsequent Receivables on the
     related Subsequent Cut-Off Dates.]

          [The Initial Receivables will represent approximately    %
     of the aggregate initial principal balance of the Certificates.
     However, except for the criteria described in the preceding
     paragraphs and the criteria, if any, specified by the Rating
     Agencies to maintain the ratings of the Certificates, there will
     be no required characteristics of the Subsequent Receivables.
     Therefore, following the transfer of Subsequent Receivables to
     the Trust, the aggregate characteristics of the entire
     Receivables Pool, including the composition of the Receivables,
     the distribution by Contract Rate and the geographic distribution
     described in the following tables, may vary significantly from
     those of the Initial Receivables.]

     THE SERVICER

          NationsBank, N.A., through DFSG and units in predecessor
     banks of NationsBank, N.A., has been servicing indirect motor
     vehicle loan portfolios since 1970. The indirect motor vehicle
     loan portfolio serviced either directly by NationsBank, N.A. or
     through its affiliates was approximately $5.5 billion as of March
     31, 1996. DFSG also services other indirect and direct consumer
     loan portfolios totalling over $25.3 billion (including the
     indirect motor vehicle loan portfolio) as of March 31, 1996.

     CERTAIN CHARACTERISTICS OF THE [INITIAL] RECEIVABLES

          As of the [Initial] Cut-Off Date, the [Initial] Receivables
     had, in the aggregate, the following characteristics: (i)
     approximately [  ]% of the [Initial] Receivables was attributable
     to loans for purchases of new Financed Vehicles and approximately
     [  ]% of the Initial Pool Balance was attributable to loans for
     purchases of used Financed Vehicles; (ii) the weighted average
     Contract Rate of the [Initial] Receivables was [   ]%; (iii)
     there were [     ] [Initial] Receivables being conveyed by the
     Sellers to the Trust; (iv) the average principal balance of the
     [Initial] Receivables, as of the [Initial] Cut-Off Date, was $[
      ]; and (v) the weighted average original term and weighted
     average remaining term of the [Initial] Receivables were [  . ]
     months and [  . ] months, respectively.  Approximately  % of the
     [Initial] Receivables by principal balance as of the [Initial]
     Cut-Off Date were contributed to the Trust by NationsBank, N.A.

          The Composition of the [Initial] Receivables, Distribution
     of the [Initial] Receivables by New/Used Motor Vehicles,
     Distribution of the [Initial] Receivables by Contract Rate,
     Distribution of the [Initial] Receivables by Remaining Term,
     Distribution of the [Initial] Receivables by Principal Balance
     and Geographic Distribution of the [Initial] Receivables, each as
     of the Cut-Off Date, are set forth in the following tables.

                  COMPOSITION OF THE [INITIAL] RECEIVABLES

      Weighted Average Contract Rate  . . . . . . .
      Range of Contract Rates . . . . . . . . . . .
      Aggregate Principal Balance . . . . . . . . .
      Number of [Initial] Receivables . . . . . . .
      Weighted Average Remaining Term . . . . . . .
      Range of Remaining Terms  . . . . . . . . . .
      Weighted Average Original Term  . . . . . . .
      Range of Original Terms . . . . . . . . . . .
      Average Principal Balance . . . . . . . . . .
      Average Original Amount Financed  . . . . . .
      Range of Original Amounts Financed  . . . . .

       DISTRIBUTION OF THE [INITIAL] RECEIVABLES BY NEW/USED MOTOR VEHICLES

                                 NUMBER                          WEIGHTED
                                   OF      AGGREGATE  ORIGINAL   AVERAGE
                                RECEIV-    PRINCIPAL  PRINCIPAL  CONTRACT
                                 ABLES      BALANCE     BALANCE   RATE(%)
                                -------    --------   ---------  --------
      New Autos, Vans and
        Light-Duty Trucks...
      Used Autos, Vans and
        Light-Duty Trucks...
      All [Initial]
        Receivables.........

         DISTRIBUTION OF THE [INITIAL] RECEIVABLES BY CONTRACT RATE
                   
                                 NUMBER     % OF               % OF
                                   OF      TOTAL  AGGREGATE  AGGREGATE
                                 RECEIV-  RECEIV- PRINCIPAL  PRINCIPAL
                                  ABLES    ABLES   BALANCE    BALANCE
                                 -------  ------- --------   ---------

       7.50 to  7.99% . . . .
       8.00 to  8.99% . . . .
       9.00 to  9.99% . . . .
      10.00 to 10.99% . . . .
      11.00 to 11.99% . . . .
      12.00 to 12.99% . . . .
      13.00 to 13.99% . . . .
      14.00 to 14.99% . . . .
      15.00 to 15.99% . . . .
      16.00 to 16.99% . . . .
      17.00 to 17.99% . . . .
      18.00 to 18.99% . . . .
      19.00 to 19.99% . . . .
      20.00 to 21.00% . . . .
                Total . . . .

        DISTRIBUTION OF THE [INITIAL] RECEIVABLES BY REMAINING TERM

                                 NUMBER                        % OF
                                   OF      % OF   AGGREGATE  AGGREGATE
                                 RECEIV-  RECEIV- PRINCIPAL  PRINCIPAL
                                  ABLES    ABLES   BALANCE    BALANCE
                                 -------  ------- --------   ---------

      12 to 18 months . . . .
      19 to 24 months . . . .
      25 to 30 months . . . .
      31 to 36 months . . . .
      37 to 42 months . . . .
      43 to 48 months . . . .
      49 to 54 months . . . .
      55 to 60 months . . . .
      61 to 66 months . . . .
      67 to 72 months . . . .
               Total  . . . .

       DISTRIBUTION OF THE [INITIAL] RECEIVABLES BY PRINCIPAL BALANCE

                                 NUMBER                        % OF
                                   OF      % OF   AGGREGATE  AGGREGATE
                                 RECEIV-  RECEIV- PRINCIPAL  PRINCIPAL
                                  ABLES    ABLES   BALANCE    BALANCE
                                 -------  ------- --------   ---------

      $ 2,000 to $ 9,999 ...
      $10,000 to $19,999 ...
      $20,000 to $29,999 ...
      $30,000 to $39,999 ...
      $40,000 to $49,999 ...
                Total ......

            GEOGRAPHIC DISTRIBUTION OF THE [INITIAL] RECEIVABLES

                                 NUMBER                        % OF
                                   OF      % OF   AGGREGATE  AGGREGATE
                                 RECEIV-  RECEIV- PRINCIPAL  PRINCIPAL
       STATE(1)                   ABLES    ABLES   BALANCE    BALANCE
       ---------                 -------  ------- --------   ---------
      Florida . . . . . . . . .
      Georgia . . . . . . . . .
      North Carolina  . . . . .
      South Carolina  . . . . .
      Texas . . . . . . . . . .
      Other(2)  . . . . . . . .
                Total . . . . .
     _________
     (1)  Receivables are categorized by the Sellers' records of the
          mailing addresses of the Obligors as of the Cut-Off Date.
     (2)  Each other state represents less than [5]% of the total
          number of Receivables.

     DELINQUENCY AND LOSS EXPERIENCE

          The tables set forth below indicate the delinquency and
     credit loss/repossession experience for each of the last three
     calendar years and for the three month periods ending March 31,
     1996 and 1995 of the Banks' portfolio of Motor Vehicle Loans from
     which the Receivables have been selected (which portfolio
     excludes certain Motor Vehicle Loans acquired by the Banks in
     acquisitions). No assurance can be made, however, that the
     delinquency and loss experience for the Motor Vehicle Loans or
     the Receivables in the future will be similar to the historical
     experience set forth in the following tables.

<TABLE>
<CAPTION>
                  DELINQUENCY EXPERIENCE (DOLLARS IN THOUSANDS)(1)

                                      As of March 31,                   As of December 31,
                                      ---------------                  ------------------
                          1996           1995            1995        1994                1993
                          ----           ----            ----        ----                ----
                  Number           Number         Number          Number           Number
                    of              of             of              of               of
                  Loans   Amount   Loans  Amount  Loans   Amount  Loans   Amount   Loans   Amount
                  -----   ------   -----  ------  -----   ------  -----   ------   ------  ------
<S>               <C>     <C>      <C>    <C>     <C>     <C>     <C>     <C>      <C>     <C>

Total Serviced
 Portfolio at
 the Period
 End............
Delinquency(2)
 30-59 Days ....
 60-89 Days ....
 90 Days or More..
Total
 Delinquencies....
Total Delin-
 quencies as a
 Percentage
 of the
 Total
 Serviced
 Portfolio ........

<FN>
     __________
     (1)  Delinquencies shown in dollars include principal amounts only.
     (2)  The period of delinquencies is based on the number of days
          payments are contractually past due until the applicable
          Motor Vehicle Loan is charged off.
</TABLE>



         CREDIT LOSS/REPOSSESSION EXPERIENCE (DOLLARS IN THOUSANDS)

                                      NINE MONTHS ENDED      YEAR ENDED
                                           MARCH 31,       DECEMBER 31,
                                           ---------       ------------
                                     1996      1995    1995     1994   1993
                                     ----      ----    ----     ----   ----
      Period End
        Outstandings(1) .........
      Average Amount Outstanding
        During the Period(2) ....
      Average Number of Loans
        Outstanding During
        the Period(3) ...........
      Gross Charge-offs(4).......
      Recoveries on Losses(5) ...
      Net Charge-offs ...........
      Net Charge-offs as a
        Percentage of the
        Period End
        Outstanding(6) ..........
      Net Charge-offs as a
        Percentage of the
        Average Amount
        Outstanding(6) ..........
     __________
     (1)  Amount represents principal amounts only.
     (2)  Amount represents principal amounts only and reflects a
          daily weighted average of such amounts during the periods
          shown.
     (3)  Amount based on the average outstanding for the period
          divided by the average loan amount. the average loan amount
          was derived from the month end outstanding balances divided
          by month end number of loans.
     (4)  Amount of charge-off is the remaining principal balance
          less the net proceeds from sale of loan collateral.
     (5)  Recoveries include post-disposition monies and are net of
          any related expenses.
     (6)  Figures for the nine months ended March 31, 1996 and March
          31, 1995 are annualized.

     PAYMENTS ON THE RECEIVABLES

          [The entire Initial Pool Balance is attributable to
     Receivables that provide for the allocation of payments according
     to the "Simple Interest" method (each a "Simple Interest
     Receivable"). See "The Receivables Pool  General" in the
     Prospectus for a description of the application of payments
     received on Simple Interest Receivables.]

          [The Receivables are prepayable at any time. Prepayments may
     also result from liquidations due to default, the receipt of
     monthly installments earlier than the scheduled due dates for
     such installments, the receipt of proceeds from credit life,
     credit disability, theft or physical damage insurance,
     repurchases by the Sellers as a result of certain uncured
     breaches of the warranties made by them in the Agreement with
     respect to the Receivables, purchases by the Servicer as a result
     of certain uncured breaches of the covenants made by it in the
     Agreement with respect to the Receivables, or the Servicer
     exercising its option to purchase all of the remaining
     Receivables. The rate of prepayments on the Receivables may be
     influenced by a variety of economic, social and other factors,
     including Obligor refinancings resulting from decreases in
     interest rates and the fact that the Obligor is generally not
     permitted to sell or transfer the Financed Vehicle securing a
     Receivable without the consent of the relevant Seller.]

          [Neither DFSG, the Servicer, the Sellers nor any of their
     affiliates maintain records adequate to provide quantitative data
     regarding prepayment experience on the Sellers' portfolio of
     Motor Vehicle Loans.  However, the Sellers (i) believe that the
     actual rate of prepayments will result in a substantially shorter
     weighted average life than the scheduled weighted average life
     and (ii) estimate that the actual weighted average life of its
     portfolio of Motor Vehicle Loans ranges between [60% and 70%] of
     their scheduled weighted average life.  See "Maturity and
     Prepayment Considerations" herein and in the Prospectus.]

                                POOL FACTORS

          The "Certificate Pool Factor" for [the Class A] [each class
     of] Certificates will be a seven-digit decimal which the Servicer
     will compute prior to each distribution with respect to such
     [class of] Certificates indicating the remaining Certificate
     Balance of such [class of] Certificates, as of the applicable
     Distribution Date (after giving effect to distributions to be
     made on such Distribution Date), as a fraction of the initial
     Certificate Balance of such [class of] Certificates.  [The]
     [Each] Certificate Pool Factor will initially be 1.0000000 and
     thereafter will decline to reflect reductions of the Certificate
     Balance of the [Class A] [applicable class of] Certificates as a
     result of scheduled payments, prepayments and liquidations of the
     Receivables [(and also as a result of a prepayment arising from
     application of the Pre-Funding Account)].   [[The] [Each]
     Certificate Pool Factor will not change as a result of the
     addition of Subsequent Receivables.]  A Certificateholder's
     portion of the aggregate outstanding Certificate Balance for the
     [Class A] [related class of] Certificates is the product of (a)
     the original denomination of such Certificateholder's Certificate
     and (b) the [applicable] Certificate Pool Factor.

                   MATURITY AND PREPAYMENT CONSIDERATIONS

          Information regarding certain maturity and prepayment
     considerations with respect to the Certificates is set forth
     under "Maturity and Prepayment Considerations" in the Prospectus.
     It is expected that the final distribution in respect of the
     Certificates will occur on or prior to the Final Scheduled
     Distribution Date.  However, if sufficient funds are not
     available to reduce the aggregate Certificate Balance of [either
     class of] the Certificates to zero on or prior to the Final
     Scheduled Distribution Date, the final distribution in respect of
     [such class of] the Certificates could occur later than such
     date.  In addition, full or partial prepayments on the
     Receivables will have the effect of reducing the weighted average
     life of the Certificates, while delinquencies by Obligors under
     the Receivables, as well as extensions and deferrals on the
     Receivables, will have the effect of increasing the weighted
     average life of the Certificates. The Receivables may be prepaid
     at any time and mandatory prepayments of a Receivable may result
     from, among other things, the sale, insured loss or other
     disposition of the Financed Vehicle or the Receivable becoming a
     Defaulted Receivable.

          No prediction can be made as to the prepayment rates that
     will be experienced on the Receivables.  The rate of prepayments
     of the Receivables may be influenced by a variety of economic,
     social and other factors, and under certain circumstances
     relating to breaches of representations, warranties or covenants,
     the Sellers and/or the Servicer will be obligated to repurchase
     Receivables from the Trust.  See "The Receivables Pool" herein
     and "Description of the Transfer and Servicing Agreements Sale
     and Assignment of Receivables" in the Prospectus.  A higher than
     anticipated rate of prepayments will reduce the aggregate
     principal balance of the Receivables more quickly than expected
     and thereby reduce anticipated aggregate distributions of
     interest on the Certificates.  Any reinvestment risks resulting
     from a faster or slower incidence of prepayment of Receivables
     will be borne entirely by the Certificateholders.  Such
     reinvestment risks include the risk that interest rates may be
     lower at the time such holders received payments from the Trust
     than interest rates would otherwise have been had such
     prepayments not been made or had such prepayments been made at a
     different time.

          Holders of Certificates should consider, in the case of
     Certificates purchased at a discount, the risk that a slower than
     anticipated rate of principal payments on the Receivables could
     result in an actual yield that is less than the anticipated yield
     and, in the case of Certificates purchased at a premium, the risk
     that a faster than anticipated rate of principal payments on the
     Receivables could result in an actual yield that is less than the
     anticipated yield.

                            YIELD CONSIDERATIONS

          On each Distribution Date, interest on the Certificates will
     be distributed at the applicable Pass-Through Rate on the Class A
     Certificate Balance and the Class B Certificate Balance,
     respectively, as of the preceding Distribution Date (after giving
     effect to all distributions made on such preceding Distribution
     Date) or, in the case of the first Distribution Date, as of the
     Closing Date. In the event of a principal prepayment on a
     Receivable during a Collection Period, Certificateholders will
     receive their pro rata share of interest for the full Collection
     Period with respect to the unpaid principal balance of such
     Receivable as of the first day of such Collection Period to the
     extent that amounts on deposit in the Certificate Account and in
     the Reserve Account are available for such purpose. The
     Receivables are Simple Interest Receivables and, to the extent
     that payments of the fixed monthly installments thereunder are
     received prior to the scheduled due dates for such installments,
     the portions of such installments allocable to interest will be
     less than they would be if the payments were received as
     scheduled [(although the Servicer will make an advance for the
     shortfall)][(although an Advance Reserve Withdrawal may be made
     for the shortfall)]. If the Reserve Account is exhausted, the
     amount of interest distributed to the Class B Certificateholders
     and, in certain circumstances, the Class A Certificateholders,
     may be less than that described above. See "Description of the
     Certificates - Distributions on Certificates."

          [Although the Receivables have different Contract Rates,
     disproportionate rates of prepayments between Receivables with
     Contract Rates greater than or less than a rate equal to the sum
     of the highest Pass-Through Rate and the Servicing Fee Rate
     should generally not affect the yield to Certificateholders
     because the Sellers will, if there are any Receivables having a
     Contact Rate, as of the [Initial] Cut-Off Date, below the sum of
     the highest Pass-Through Rate and the Servicing Fee Rate, enter
     into the Yield Supplement Agreement with the Trust. Pursuant to
     the Yield Supplement Agreement the Sellers will be obligated to
     pay to the Trust an amount equal to the excess of (i) interest on
     the affected Receivable's principal balance at a rate equal to
     the sum of the highest Pass-Through Rate and the Servicing Fee
     Rate over (ii) interest on such Receivable's principal balance at
     its Contract Rate. Thus, even a Receivable with a Contract Rate
     below the sum of the highest Pass-Through Rate and the Servicing
     Fee Rate will, when payments with respect to such Receivable are
     made by the Obligor under the Receivable and by the applicable
     Seller under the Yield Supplement Agreement, yield enough to
     support payments on the Certificates. However, higher rates of
     prepayments of Receivables with higher Contract Rates will
     decrease the amount available to cover delinquencies and defaults
     on the Receivables. See "Description of the Certificates
     Distributions on Certificates."]

                              USE OF PROCEEDS

          The Sellers will receive the Certificates in exchange for
     the contribution to the Trust of the Receivables and the other
     Trust Property.  The net proceeds to be received by the Sellers
     from the sale of the Certificates will be added to their general
     corporate funds and will be used [to purchase additional Motor
     Vehicle Loans and] for general corporate purposes.

                      DESCRIPTION OF THE CERTIFICATES

          The [Class A] Certificates will be issued pursuant to the
     terms of the Agreement, a form of which has been filed as an
     exhibit to the Registration Statement.  Copies of the Agreement
     may be obtained free of charge (except for copying and postage
     costs) by the Certificateholders and Certificate Owners upon
     written request to the Trustee at [                    , New
     York, New York 100__, Attention:                 .]  A copy of
     the Agreement will be filed with the Commission following the
     issuance of the [Class A] Certificates.  The following summary
     describes certain terms of the [Class A] Certificates and the
     Agreement.  The summary does not purport to be complete and is
     subject to, and qualified in its entirety by reference to, all
     the provisions of the [Class A] Certificates and the Agreement.
     The following summary supplements the description of the general
     terms and provisions of the [Class A] Certificates of any given
     series and the related Agreement set forth in the Prospectus, to
     which description reference is hereby made.

     GENERAL

          The Certificates will evidence interests in the Trust
     created pursuant to the Agreement.  The Class A Certificates will
     evidence in the aggregate an undivided fractional ownership
     interest (the "Class A Percentage") of approximately   % in the
     Trust [and the Class B Certificates will evidence in the
     aggregate an undivided  fractional ownership interest (the "Class
     B Percentage") of approximately    % in the Trust.]

          The Certificates will be offered for purchase in
     denominations of $1,000 and integral multiples thereof and will
     be represented initially by global certificates registered in the
     name of Cede, as nominee of DTC. No Certificate Owner will be
     entitled to receive a Definitive Certificate representing such
     person's interest in the Trust unless Definitive Certificates are
     issued under the limited circumstances described herein. Unless
     and until Definitive Certificates are issued, all references to
     actions by Certificateholders shall refer to actions taken by DTC
     upon instructions from its Direct Participants and all references
     to distributions, notices, reports and statements to
     Certificateholders shall refer to distributions, notices, reports
     and statements to DTC. See "   Definitive Certificates."

     [MANDATORY REPURCHASE OF CERTIFICATES

          Cash distributions to Certificateholders will be made, on a
     pro rata basis, on the Distribution Date on or immediately
     following the last day of the Funding Period in the event that
     the amount on deposit in the Pre-Funding Account after giving
     effect to the purchase of all Subsequent Receivables, including
     any such purchase on such date, exceeds $        (a "Mandatory
     Repurchase").

          [The Certificate Prepayment Premium will be payable by the
     Trust to the Certificateholders pursuant to a Mandatory
     Repurchase if the amount on deposit in the Pre-Funding Account
     exceeds $        .  The Certificate Prepayment Premium will equal
     the excess, if any, discounted as described below, of (i) the
     amount of interest that would accrue on the remaining Pre-Funded
     Amount (the "Certificate Prepayment Amount") at the Class A
     Certificate Rate or Class B Certificate Rate, as applicable,
     during the period commencing on and including the Distribution
     Date on which such Certificate Prepayment Amount is required to
     be distributed to Certificateholders to but excluding  
     over (ii) the amount of interest that would have accrued on such
     Certificate Prepayment Amount over the same period at a per annum
     rate of interest equal to the bond equivalent yield to maturity
     on the Determination Date preceding such Distribution Date on the
                , in the case of a Class A Certificate, and on the
          , in the case of a Class B Certificate.  Such excess shall be
     discounted to present value to such Distribution Date at the
     applicable yield described in clause (ii) above.  Pursuant to the
     Agreement, the Sellers will be obligated to pay the Certificate
     Prepayment Premium to the Trust as liquidated damages for the
     failure to deliver Subsequent Receivables having an aggregate
     principal balance equal to the Pre-Funded Amount.  The Trust's
     obligation to pay the Certificate Prepayment Premium will be
     limited to funds received from the Sellers pursuant to the
     preceding sentence.  In the event that such funds are
     insufficient to pay the aggregate Certificate Prepayment Premium
     in full, [Class A] Certificateholders [of each class of
     Certificates] will receive their ratable share [(based upon the
     Certificate Prepayment Premium for each class of Certificates)]
     of the aggregate amount available to be distributed in respect of
     the Certificate Prepayment Premium.  No other assets of the Trust
     will be available for the purpose of making such payment.]]

     OPTIONAL PURCHASE

          If the Servicer exercises its option to purchase the
     Receivables when the Pool Balance declines to [5]% or less of the
     Initial Pool Balance, the Class A Certificateholders will receive
     an amount in respect of the Class A Certificates equal to the
     outstanding Class A Certificate Balance together with accrued
     interest at the [Class A] Certificate Rate, [the Class B
     Certificateholders will receive an amount in respect of the Class
     B Certificates equal to the outstanding Class B Certificate
     Balance together with accrued interest at the Class B Certificate
     Rate,] which distributions shall effect early retirement of the
     Certificates.  See "Description of the Transfer and Servicing
     Agreements Termination" in the Prospectus.

     BOOK-ENTRY REGISTRATION

          For information related to the settlement and clearance
     procedures for the Certificates, investors should refer to Annex
     I to this Prospectus Supplement, "Global Clearance, Settlement
     and Tax Documentation Procedures and "Certain Information
     Regarding the Securities -- Book-Entry Registration" in the
     Prospectus.

     DEFINITIVE CERTIFICATES

          The Certificates will be issued in fully registered,
     certificated form ("Definitive Certificates") to Certificate
     Owners or their nominees, rather than to DTC or its nominee, only
     if (i) the Sellers advise the Trustee in writing that DTC is no
     longer willing or able to discharge properly its responsibilities
     as depository with respect to the Certificates and the Trustee or
     the Sellers are unable to locate a qualified successor, (ii) the
     Sellers, at their option, elect to terminate the book-entry
     system through DTC or (iii) after the occurrence of an Event of
     Servicing Termination, Certificate Owners representing in the
     aggregate not less than a majority of the aggregate outstanding
     principal balance of the Certificates advise the Trustee and DTC
     through Direct Participants in writing that the continuation of a
     book-entry system through DTC (or a successor thereto) is no
     longer in the Certificate Owners' best interests.

          Upon the occurrence of any event described in the
     immediately preceding paragraph, DTC is required to notify all
     Direct Participants of the availability through DTC of Definitive
     Certificates. Upon surrender by DTC to the Trustee of the global
     certificates representing the Certificates and receipt by the
     Trustee of instructions for re-registration, the Trustee will
     reissue the Certificates as Definitive Certificates and
     thereafter the Trustee will recognize the holders of such
     Definitive Certificates as Certificateholders under the Agreement
     ("Holders").

     [SALE AND ASSIGNMENT OF RECEIVABLES; SUBSEQUENT RECEIVABLES

          Certain information with respect to the conveyance of the
     Initial Receivables from the Sellers to the Trust on the Closing
     Date pursuant to the Agreement is set forth under "Description of
     the Transfer and Servicing Agreements Sale and Assignment of
     Receivables" in the Prospectus.  In addition, during the Funding
     Period, pursuant to the Agreement, the Sellers will be obligated
     to sell to the Trust Subsequent Receivables having an aggregate
     principal balance equal to approximately $          (such amount
     being equal to the initial Pre-Funded Amount) to the extent that
     such Subsequent Receivables are available.

          During the Funding Period on each Subsequent Transfer Date,
     subject to the conditions described below, the Sellers will sell
     and assign to the Trust, without recourse, the Sellers' entire
     interest in the Subsequent Receivables designated by the Sellers
     as of the related Subsequent Cut-Off Date and identified in a
     schedule attached to a subsequent transfer assignment relating to
     such Subsequent Receivables executed on such date by the Sellers.
     It is expected that on the Closing Date, subject to the
     conditions described below, certain of the Subsequent Receivables
     designated by the Sellers and arising between the Initial Cut-Off
     Date and the Closing Date will be conveyed to the Trust.  Upon
     the conveyance of Subsequent Receivables to the Trust on a
     Subsequent Transfer Date, (i) the Pool Balance will increase in
     an amount equal to the aggregate principal balance of the
     Subsequent Receivables, (ii) an amount equal to    % of the
     aggregate principal balance of such Subsequent Receivables will
     be withdrawn from the Pre-Funding Account and will be deposited
     in the Reserve Account (each, an "Additional Reserve Account
     Deposit") and (iii) an amount equal to the excess of the
     aggregate principal balance of such Subsequent Receivables over
     the amount described in clause (ii) will be withdrawn from the
     Pre-Funding Account and paid to the Sellers.  [Coincident with
     each such transfer of Subsequent Receivables, the Yield
     Supplement Agreement will require the Sellers to deposit into the
     Yield Supplement Account an amount equal to the Additional Yield
     Supplement Amount, if any, in respect of such Subsequent
     Receivables.  See " Yield Supplement Account; Yield Supplement
     Agreement" herein.]

          [Any conveyance of Subsequent Receivables is subject to the
     satisfaction, on or before the related Subsequent Transfer Date,
     of the following conditions precedent, among others: (i) each
     such Subsequent Receivable must satisfy the eligibility criteria
     specified in the Agreement; (ii) the Sellers will not have
     selected such Subsequent Receivables in a manner that they
     believe is adverse to the interests of the Certificateholders;
     (iii) as of the related Subsequent Cut-Off Date, the Receivables,
     including any Subsequent Receivables conveyed by the Sellers as
     of such Subsequent Cut-Off Date, satisfy the criteria described
     under "The Receivables Pool" herein and "The Receivables Pools"
     in the Prospectus; (iv) the applicable Additional Reserve Account
     Deposit [and any Additional Yield Supplement Amount] for such
     Subsequent Transfer Date shall have been made; and (v) the
     Sellers shall have executed and delivered to the Trustee a
     written assignment conveying such Subsequent Receivables to the
     Trust (including a schedule identifying such Subsequent
     Receivables).  Moreover, any such conveyance of Subsequent
     Receivables made during any Collection Period will also be
     subject to the satisfaction, on or about the fifteenth day of the
     month following the end of such Collection Period, of the
     following conditions subsequent, among others: (i) the Sellers
     will have delivered certain opinions of counsel to the Trustee
     and the Rating Agencies with respect to the validity of the
     conveyance of all such Subsequent Receivables conveyed during
     such Collection Period; (ii) the Trustee shall have received
     written confirmation from a firm of independent certified public
     accountants that, as of each applicable Subsequent Cut-Off Date,
     the Receivables in the Trust at that time, including the
     Subsequent Receivables conveyed by the Sellers as of such
     Subsequent Cut-Off Date, satisfied the parameters described under
     "The Receivables Pool" herein and under "The Receivables Pools"
     in the Prospectus; and (iii) the Rating Agencies shall have each
     notified the Sellers in writing that, following the addition of
     all such Subsequent Receivables, the Class A Certificates are
     rated in the same rating categories in which they were rated at
     the Closing Date.  The Sellers will immediately repurchase any
     Subsequent Receivable, at a price equal to the Purchase Amount
     thereof, upon the failure of the Sellers to satisfy any of the
     foregoing conditions subsequent with respect thereto.

          [Subsequent Receivables may have been originated by the
     Sellers at a later date using credit criteria different from
     those which were applied to the Initial Receivables.  See "Risk
     Factors The Subsequent Receivables and the Pre-Funding Account"
     and "The Receivables Pool" herein.]]

     ACCOUNTS

          In addition to the accounts referred to under "Description
     of the Transfer and Servicing Agreements--Accounts" in the
     Prospectus, the Trustee will also establish and maintain [the
     Prefunding Account] [the Yield Supplement Account] [and] the
     Reserve Account . The Reserve Account will not be part of the
     Trust.   In addition, the Trustee will establish a segregated
     account in the name of the Trustee on behalf of the Trust and for
     the benefit of the Certificateholders  (the "Distribution
     Account") from which all distributions with respect to the
     Certificates will be made.

     SERVICING COMPENSATION AND EXPENSES

          The Servicing Fee Rate with respect to the Servicing Fee for
     the Servicer will be [1.00]% per annum of the Pool Balance as of
     the first day of the Collection Period (after giving effect to
     distributions to be made on the following Distribution Date).
     The Servicing Fee (together with any portion of the Servicing Fee
     that remains unpaid from prior Distribution Dates) will be paid
     on each Distribution Date solely to the extent of the Available
     Interest.  The Servicer is also entitled to receive a
     supplemental servicing fee (the "Supplemental Servicing Fee") for
     each Collection Period equal to any late, prepayment, and other
     administrative fees and expenses collected during the Collection
     Period[, plus any interest earned during the Collection Period on
     deposits made with respect to the Receivables].  See "Description
     of the Transfer and Servicing Agreements Servicing Compensation
     and Expenses" in the Prospectus.

     [ADVANCES] [ADVANCE RESERVE WITHDRAWALS]

          [Servicer Advances. As of the last day of each Collection
     Period, the Servicer will, subject to the limitations described
     in the following sentence, make a payment (an "Advance") with
     respect to each Receivable (other than a Defaulted Receivable) in
     an amount equal to the excess, if any, of (x) the amount of
     interest due on such Receivable at its applicable Contract Rate,
     over (y) the interest actually received by the Servicer with
     respect to such Receivable (whether from the Obligor, [the Yield
     Supplement Agreement] or payments of the Purchase Amount) during
     or with respect to such Collection Period. The Servicer may elect
     not to make an Advance of due and unpaid interest with respect to
     a Receivable to the extent that the Servicer, in its sole
     discretion, determines that such Advance is not recoverable from
     subsequent payments on such Receivable or from funds in the
     Reserve Account.

          To the extent that the amount set forth in clause (y) above
     with respect to a Receivable is greater than the amount set forth
     in clause (x) above with respect thereto, such amount shall be
     distributed to the Servicer on the related Distribution Date. Any
     such payment will only be from accrued interest due from the
     Obligor under such Receivable.

          The Servicer will deposit Advances, if any, into the
     Collection Account on the applicable Deposit Date.]

          [Advance Reserve Withdrawals.  The Servicer shall, as of the
     last day of the Collection Period, withdraw from the Reserve
     Account funds in an amount with respect to each Receivable (other
     than a Defaulted Receivable) equal to the excess, if any, of (x)
     the amount of interest due on such Receivable at its applicable
     Contract Rate, over (y) the interest actually received by the
     Servicer with respect to such Receivable (whether from the
     Obligor, [the Yield Supplement Agreement] or payments of the
     Purchase Amount) during or with respect to such Collection Period
     (the "Advance Reserve Withdrawal"). The Servicer will deposit
     Advance Reserve Withdrawals, if any, into the Collection Account
     on the applicable Deposit Date.]

     RESERVE ACCOUNT

          The Reserve Account will be created with an initial deposit
     of cash having a value of at least the Reserve Account Initial
     Deposit. In addition, on each Distribution Date, any amounts on
     deposit in the Collection Account with respect to the preceding
     Collection Period after payments to the Certificateholders and
     the Servicer have been made will be deposited into the Reserve
     Account until the amount of the Reserve Account is equal to the
     Specified Reserve Account Balance.

          The Reserve Account will be an Eligible Account which the
     Sellers shall establish and maintain in the name of, and under
     the control of, the Collateral Agent. Funds on deposit in the
     Reserve Account will be invested in Permitted Investments.  See
     "Description of the Transfer and Servicing Agreements --Accounts"
     in the Prospectus.

          On each Distribution Date, the amount available in the
     Reserve Account (the "Available Reserve Amount") will equal the
     lesser of (i) the amount on deposit in the Reserve Account
     [(exclusive of Investment Earnings)] and (ii) the Specified
     Reserve Account Balance. On each Deposit Date, the Collateral
     Agent will withdraw funds from the Reserve Account to make
     available to Certificateholders the excess, if any, of (x) the
     sum of the amounts required to be distributed to
     Certificateholders, any accrued and unpaid Servicing Fees payable
     to the Servicer on such Distribution Date [and any amounts
     required to reimburse any Outstanding Advances (excluding
     Advances made as a result of prepayments by Obligors)] over (y)
     the amounts to be deposited in the Collection Account with
     respect to the preceding Collection Period [(exclusive of
     Investment Earnings)]. Such deficiencies in the Collection
     Account may result from, among other things, Receivables becoming
     Defaulted Receivables or the failure by a Servicer to make any
     remittance required to be made under the Agreement. The aggregate
     amount to be withdrawn from the Reserve Account on any
     Distribution Date will not exceed the Available Reserve Amount
     with respect to the related Distribution Date. The Collateral
     Agent will deposit the proceeds of such withdrawal from the
     Reserve Account into the Distribution Account or pay such
     proceeds to the Servicer, as applicable, on the Distribution Date
     with respect to which such withdrawal was made.

          The Specified Reserve Account Balance on any Distribution
     Date will equal  % of the Pool Balance as of the last day of the
     preceding Collection Period, but in any event will not be less
     than the lesser of (i) $                and (ii) the sum of such
     Pool Balance plus an amount sufficient to pay interest on such
     Pool Balance at a rate equal to the sum of the weighted average
     Pass-Through Rate and the Servicing Fee Rate through the Final
     Scheduled Distribution Date; provided, however, that the
     Specified Reserve Account Balance will be calculated using a
     percentage of  % for any Distribution Date (beginning on the
                   199  Distribution Date) [on which the [Average Net
     Loss Ratio] exceeds    % or the [Average Delinquency Ratio]
     exceeds    %] [describe alternative test].

          "Average Delinquency Ratio" means, as of any Distribution
     Date, the average of the Delinquency Ratios for the preceding
     [three] Collection Periods.

          ["Average Net Loss Ratio" means, as of any Distribution
     Date, the average of the Net Loss Ratios for the preceding three
     Collection Periods.]

          "Defaulted Receivable" means, with respect to any Collection
     Period, a Receivable (other than a Purchased Receivable) which
     the Servicer, on behalf of the Trust, has determined to charge
     off during such Collection Period in accordance with its
     customary servicing practices.

          ["Delinquency Ratio" means, for any Collection Period, the
     ratio, expressed as a percentage, of (i) the principal amount of
     all outstanding Receivables (other than Purchased Receivables and
     Defaulted Receivables) which are 60 or more days delinquent as of
     the end of such Collection Period, determined in accordance with
     the Servicer's customary practices, divided by (ii) the Pool
     Balance as of the last day of such Collection Period.]

          "Liquidation Proceeds" mean, with respect to any
     Distribution Date and a Receivable that has become a Defaulted
     Receivable during a related Collection Period, (i) insurance
     proceeds received during such Collection Period by the Servicer,
     with respect to insurance policies relating to the Financed
     Vehicle or the Obligor, (ii) amounts received by the Servicer
     during such Collection Period from a Dealer in connection with
     such Defaulted Receivable pursuant to the exercise of rights
     under a Dealer Agreement, and (iii) the monies collected by the
     Servicer (from whatever source, including, but not limited to
     proceeds of a sale of a Financed Vehicle or deficiency balance
     recovered after the charge off of the related Receivable) during
     such Collection Period on such Defaulted Receivable net of any
     fees, costs and expenses incurred by the Servicer in connection
     therewith and any payments required by law to be remitted to the
     Obligor. Liquidation Proceeds shall be applied first to accrued
     and unpaid interest on the Receivable and then to the principal
     balance thereof.

          ["Net Loss Ratio" means, for any Collection Period, an
     amount, expressed as an annualized percentage, equal to (i)
     Realized Losses minus Recoveries for such Collection Period,
     divided by (ii) the average of the Pool Balances on the first day
     of such Collection Period and the last day of such Collection
     Period.]

          "Recoveries" mean, with respect to any Collection Period,
     all monies received by the Servicer with respect to any Defaulted
     Receivable during any Collection Period following the Collection
     Period in which such Receivable became a Defaulted Receivable,
     net of any fees, costs and expenses incurred by the Servicer in
     connection with the collection of such Receivable and any
     payments required by law to be remitted to the Obligor.

          The Specified Reserve Account Balance may be reduced to a
     lesser amount as determined by the Sellers, subject to
     satisfaction of the Rating Agency Condition. Amounts on deposit
     in the Reserve Account will be released to the Servicer on each
     Distribution Date to the extent that the amount on deposit in the
     Reserve Account would exceed the Specified Reserve Account
     Balance. The Collateral Agent will cause all investment earnings
     attributable to the Reserve Account to be distributed on each
     Distribution Date to the Servicer on behalf of the Sellers. Upon
     any distribution to the Servicer of amounts from the Reserve
     Account, the Certificateholders will not have any rights in, or
     claims to, such amounts.

          In the event that the funds in the Reserve Account are
     reduced to zero, the Certificateholders will bear directly the
     credit and other risks associated with ownership of the
     Receivables. In such a case, the amount available for
     distribution may be less than that described below, and the
     Certificateholders may experience delays or suffer losses as a
     result of, among other things, defaults or delinquencies by the
     Obligors or previous extensions made by the Servicer.

     DISTRIBUTIONS ON CERTIFICATES

          Deposits to Collection Account.  On or before each
     Determination Date, the Servicer will provide the Trustee with a
     certificate (the "Servicer's Certificate") containing certain
     information with respect to the preceding Collection Period,
     including the amount of aggregate collections on the Receivables
     during such Collection Period, the aggregate amount of
     Receivables which became Defaulted Receivables during such
     Collection Period, [the Yield Supplement Deposit Amount,] the
     aggregate Purchase Amounts of Receivables to be repurchased by
     the Sellers or to be purchased by the Servicer on the related
     Deposit Date [and the aggregate amount to be withdrawn from the
     Reserve Account].

          On or before each Deposit Date  (a) the Servicer will cause
     all Collections and Liquidation Proceeds and Recoveries to be
     deposited into the Collection Account and will deposit into the
     Collection Account all Purchase Amounts of Receivables to be
     purchased by the Servicer on such Deposit Date, (b) the Sellers
     will deposit into the Collection Account all Purchase Amounts of
     Receivables to be repurchased by the Sellers on such Deposit
     Date, (c) the Servicer will deposit [all Advances for the related
     Distribution Date] [the amount of the Advance Reserve Withdrawal
     with respect to the related Distribution Date] into the
     Collection Account [and (d) the Sellers (or, in certain
     circumstances, the Collateral Agent) will deposit the Yield
     Supplement Deposit Amount for the related Distribution Date into
     the Collection Account].

          "Available Interest" means, with respect to any Distribution
     Date, [the excess of (a)] the sum of (i) Interest Collections for
     such Distribution Date, [(ii) the Yield Supplement Deposit Amount
     for such Distribution Date], [(iii) [all Advances][the proceeds
     of any Advance Reserve Withdrawal] made by the Servicer with
     respect to such Distribution Date], and [(iv) Investment Earnings
     for such Distribution Date,] [over (b) the amount of Outstanding
     Advances to be reimbursed on or with respect to such Distribution
     Date].

          "Available Principal" means, with respect to any
     Distribution Date, the sum of the following amounts with respect
     to the preceding Collection Period: (i) that portion of all
     Collections on the Receivables allocable to principal in
     accordance with the terms of the Receivables and the Servicer's
     customary servicing procedures; (ii) to the extent attributable
     to principal, the Purchase Amount received with respect to each
     Receivable repurchased by the Sellers or purchased by the
     Servicer under an obligation which arose during the related
     Collection Period; and (iii) all Liquidation Proceeds, to the
     extent allocable to principal, received during such Collection
     Period. "Available Principal" on any Distribution Date shall
     exclude all payments and proceeds of any Receivables the Purchase
     Amount of which has been distributed on a prior Distribution
     Date.

          "Collections" mean, with respect to any Distribution Date,
     all collections on the Receivables.

          "Interest Collections" mean, with respect to any
     Distribution Date, the sum of the following amounts with respect
     to the preceding Collection Period: (i) that portion of all
     Collections on the Receivables allocable to interest in
     accordance with the terms of the Receivables and the Servicer's
     customary servicing procedures; (ii) all Liquidation Proceeds, to
     the extent allocable to interest, received during such Collection
     Period; (iii) all Recoveries on Receivables which became
     Defaulted Receivables received during any Collection Period
     following the Collection Period in which such Receivable became a
     Defaulted Receivable; and (iv) to the extent attributable to
     accrued interest, the Purchase Amount with respect to each
     Receivable repurchased by the Sellers or purchased by the
     Servicer under an obligation which arose during such Collection
     Period. "Interest Collections" for any Distribution Date shall
     exclude all payments and proceeds of any Receivables the Purchase
     Amount of which has been distributed on a prior Distribution
     Date.

          "Purchased Receivable" means, at any time, a Receivable as
     to which payment of the Purchase Amount has previously been made
     by the Sellers or the Servicer pursuant to the Sale and Servicing
     Agreement.

          Deposits to the Distribution Account.  On each Distribution
     Date, [after making reimbursements of Outstanding Advances to the
     Servicer from Available Interest to the extent then reimbursable
     pursuant to the Agreement], the Trustee will make the following
     deposits and distributions, to the extent of Available Interest
     and any Available Reserve Amount remaining after such
     reimbursements (and, in the case of shortfalls occurring under
     clause (ii) below in the Class A Interest Distribution, the Class
     B Percentage of Available Principal to the extent of such
     shortfalls), in the following priority:

        (i) to the Servicer, first from Available Interest, and then,
            if necessary, from the Available Reserve Amount, any
            unpaid Servicing Fee for the related Collection Period and
            all unpaid Servicing Fees from prior Collection Periods;

      (ii)  to the Distribution Account, first from Available
            Interest, then, if necessary, from the Available
            Reserve Amount, and finally, if necessary, from
            the Class B Percentage of Available Principal, the
            Class A Interest Distribution for such
            Distribution Date; and

      (iii) to the Distribution Account, first from Available
            Interest and then, if necessary, from the
            Available Reserve Amount, the Class B Interest
            Distribution for such Distribution Date.

          On each Distribution Date, the Trustee will make the
     following deposits and distributions, to the extent of the
     portion of Available Principal, Available Interest and Available
     Reserve Amount (to be applied in that order of priority)
     remaining after the application of clauses (i), (ii) and (iii)
     above, in the following priority:

          (iv) to the Distribution Account, the Class A Principal
               Distribution for such Distribution Date;

          (v)  to the Distribution Account, the Class B Principal
               Distribution for such Distribution Date;

          (vi) to the Reserve Account, any amounts remaining, until
               the amount on deposit in the Reserve Account equals the
               Specified Reserve Account Balance; and

         (vii) to the Sellers, any amounts remaining.

          On each Distribution Date, from amounts on deposit in the
     Distribution Account, the Class A Interest Distribution and the
     Class A Principal Distribution will be distributed to the Class A
     Certificateholders and the Class B Interest Distribution and the
     Class B Principal Distribution will be distributed to the Class B
     Certificateholders by the Trustee.

          "Class A Certificate Balance," at any time, equals the
     Original Class A Certificate Balance, as reduced by all principal
     amounts distributed to Class A Certificateholders prior to such
     time.

          "Class A Interest Carryover Shortfall" means, (i) with
     respect to the initial Distribution Date, zero, and (ii) with
     respect to any other Distribution Date, the excess of Class A
     Monthly Interest for the preceding Distribution Date and any
     outstanding Class A Interest Carryover Shortfall on such
     preceding Distribution Date, over the amount in respect of
     interest that was actually distributed on the Class A
     Certificates on such preceding Distribution Date, plus 30 days of
     interest on such excess, to the extent permitted by law, at the
     Class A Pass-Through Rate.

          "Class A Interest Distribution" means, with respect to any
     Distribution Date, the sum of Class A Monthly Interest for such
     Distribution Date and the Class A Interest Carryover Shortfall
     for such Distribution Date.

          "Class A Monthly Interest" means, with respect to any
     Distribution Date, one-twelfth of the Class A Pass-Through Rate
     multiplied by the Class A Certificate Balance as of the preceding
     Distribution Date (after giving effect to all payments of
     principal made on such Distribution Date) or, in the case of the
     first Distribution Date, as of the Closing Date.

          "Class A Monthly Principal" means, with respect to any
     Distribution Date, the Class A Percentage of Available Principal
     for such Distribution Date plus the Class A Percentage of
     Realized Losses with respect to the related Collection Period.

          "Class A Percentage" means   %.

          "Class A Principal Carryover Shortfall" means, (i) with
     respect to the initial Distribution Date, zero, and (ii) with
     respect to any other Distribution Date, the excess of Class A
     Monthly Principal for such Distribution Date and any outstanding
     Class A Principal Carryover Shortfall from the preceding
     Distribution Date over the amount in respect of principal that
     was actually distributed on the Class A Certificates on such
     Distribution Date.

          "Class A Principal Distribution" means, with respect to any
     Distribution Date, the sum of Class A Monthly Principal for such
     Distribution Date and, in the case of any Distribution Date other
     than the initial Distribution Date, the Class A Principal
     Carryover Shortfall as of the preceding Distribution Date. In
     addition, on the Final Scheduled Distribution Date, the Class A
     Principal Distribution shall include any additional amount
     required to reduce the outstanding principal balance of the Class
     A Certificates to zero.

          "Class B Certificate Balance", at any time, equals the
     Original Class B Certificate Balance, as reduced by all principal
     amounts distributed to Class B Certificateholders prior to such
     time.

          "Class B Interest Carryover Shortfall" means, (i) with
     respect to the initial Distribution Date, zero, and (ii) with
     respect to any other Distribution Date, the excess of Class B
     Monthly Interest for the preceding Distribution Date and any
     outstanding Class B Interest Carryover Shortfall on such
     preceding Distribution Date, over the amount in respect of
     interest that was actually distributed on the Class B
     Certificates on such preceding Distribution Date, plus 30 days of
     interest on such excess, to the extent permitted by law, at the
     Class B Pass-Through Rate.

          "Class B Interest Distribution" means, with respect to any
     Distribution Date, the sum of Class B Monthly Interest for such
     Distribution Date and the Class B Interest Carryover Shortfall
     for such Distribution Date.

          "Class B Monthly Interest" means, with respect to any
     Distribution Date, one-twelfth of the Class B Pass-Through Rate
     multiplied by the Class B Certificate Balance as of the preceding
     Distribution Date (after giving effect to all payments of
     principal made on such Distribution Date) or, in the case of the
     first Distribution Date, as of the Closing Date.

          "Class B Monthly Principal" means, with respect to any
     Distribution Date, the Class B Percentage of Available Principal
     for such Distribution Date plus the Class B Percentage of
     Realized Losses with respect to the related Collection Period.

          "Class B Percentage" means  %.

          "Class B Principal Carryover Shortfall" means, (i) with
     respect to the initial Distribution Date, zero and (ii) with
     respect to any other Distribution Date, the excess of Class B
     Monthly Principal for such Distribution Date and any outstanding
     Class B Principal Carryover Shortfall from the preceding
     Distribution Date over the amount in respect of principal that
     was actually distributed on the Class B Certificates on such
     Distribution Date.

          "Class B Principal Distribution" means, with respect to any
     Distribution Date, the sum of Class B Monthly Principal for such
     Distribution Date and, in the case of any Distribution Date other
     than the initial Distribution Date, the Class B Principal
     Carryover Shortfall as of the preceding Distribution Date. In
     addition, on the Final Scheduled Distribution Date, the Class B
     Principal Distribution will include any additional amount
     required to reduce the outstanding principal balance of the Class
     B Certificates to zero.

          "Realized Losses" mean, for any Collection Period and for
     each Receivable that became a Defaulted Receivable during such
     Collection Period, the excess of the aggregate principal balance
     of such Receivable over Liquidation Proceeds received with
     respect to such Receivable during such Collection Period, to the
     extent allocable to principal.

          The following chart sets forth an example of the application
     of the foregoing provisions to a hypothetical monthly
     distribution:

     March 1 - March 31...Collection Period.  The Servicer receives
                          monthly payments, prepayments and other proceeds
                          in respect of the Receivables.

     April 8..............Determination Date.  On or before this date,
                          the Servicer delivers to the Trustee
                          the Servicer's Certificate, which notifies the
                          Trustee of the amounts required to
                          be distributed and the amounts available for
                          distribution on the next Distribution Date.

     April 14.............Record Date.  Distributions on the next
                          Distribution Date are made to Certificate-
                          holders of record as of the close of
                          business on this date (or, if Definitive
                          Certificates are issued, the last day of the
                          preceding Collection Period, in this example
                          March 31).

     April 14.............Deposit Date.  All Collections, [Advances],
                          Purchase Amounts [and any Yield Supplement
                          Amount] relating to the preceding Collection
                          Period are required to be deposited in the
                          Collection Account on or before this date.

     April 15.............Distribution Date.  The Trustee distributes
                          to Certificateholders amounts payable
                          in respect of the Certificates, pays the
                          Servicing Fee [and reimburses Outstanding
                          Advances to the Servicer to the extent then
                          reimbursable], withdraws funds from the
                          Reserve Account to the extent necessary,
                          deposits any excess funds to the Reserve
                          Account and, if the amount on deposit in the
                          Reserve Account is equal to the Specified
                          Reserve Account Balance, pays any remaining funds
                          to the Sellers.

     [YIELD SUPPLEMENT ACCOUNT; YIELD SUPPLEMENT AGREEMENT

          The Yield Supplement Account will be created with an initial
     deposit by the Sellers of the Yield Supplement Initial Deposit.
     The Yield Supplement Initial Deposit will equal an amount (which
     amount may be discounted at a rate to be specified in the
     Agreement) equal to the aggregate amount by which (i) interest on
     the principal balance of each [Initial] Receivable for the period
     commencing on the [Initial] Cut-Off Date and ending with the
     scheduled maturity of such Receivable, assuming that payments on
     such Receivables are made as scheduled and no prepayments are
     made) at a rate equal to the Required Rate, exceeds (ii) interest
     on such principal balances at the Contract Rate of such
     Receivable (the "Yield Supplement Amount" [and, with respect to
     all of the [Initial] Receivables, the "Required [Initial] Yield
     Supplement Amount"]).

          On each Distribution Date, the Trustee will transfer to the
     Collection Account from monies on deposit in the Yield Supplement
     Account an amount equal to the Yield Supplement Deposit Amount
     in respect of the Receivables for such Distribution Date.  The
     "Yield Supplement Deposit Amount" with respect to a Distribution
     Date is the aggregate Yield Supplement Amount, if any, in respect
     of the Receivables for the related Collection Period.  Amounts on
     deposit on any Distribution Date in the Yield Supplement Account
     in excess of the Required Yield Supplement Amount, after giving
     effect to all distributions to be made on such Distribution Date,
     will be paid to the Sellers.  Monies on deposit in the Yield
     Supplement Account may be invested in Permitted Investments under
     the circumstances and in the manner described in the Agreement.
     Any monies remaining on deposit in the Yield Supplement Account
     upon the termination of the Trust will be paid to the Sellers.

          [Pursuant to the Yield Supplement Agreement, on each
     Subsequent Transfer Date, the Sellers will deposit into the Yield
     Supplement Account an amount equal to the Additional Yield
     Supplement Amount.  The aggregate of the Additional Yield
     Supplement Amounts in respect of Subsequent Receivables, if any,
     is referred to herein as the "Required Subsequent Yield
     Supplement Amount" and, together with the Required Initial Yield
     Supplement Amount, the "Required Yield Supplement Amount."]]

     STATEMENTS TO CERTIFICATEHOLDERS

          Certificate Owners may obtain the monthly statements and
     annual tax statement and tax information provided to the Trustee
     by the Servicer free of charge (except for copying and postage
     costs) by request in writing to the Trustee at [  
                                , Attention:  
           .]  See "Description of Transfer and Servicing Agreements--
     Statements to Trustee and Trust" in the Prospectus for a
     description of such statements.

     TERMINATION

          The Trust, and the respective obligations of the Sellers,
     the Servicer, the Trustee and the Collateral Agent under the
     Agreement will, except with respect to certain reporting
     requirements, terminate upon the earliest of (i) the Distribution
     Date next succeeding the Servicer's purchase of the remaining
     Trust Property, as described below, (ii) payment to
     Certificateholders of all amounts required to be paid to them
     pursuant to the Agreement and (iii) the Distribution Date next
     succeeding the month which is six months after the maturity or
     liquidation of the last Receivable and the disposition of any
     amounts received upon liquidation of any property remaining in
     the Trust in accordance with the terms and priorities set forth
     in the Agreement.

          The Trustee will give written notice of termination of the
     Trust to each Certificateholder of record at such time. The final
     distribution to any Certificateholder will be made only upon
     surrender and cancellation of such holder's Certificate (whether
     a Definitive Certificate or the physical certificate representing
     the Certificates) at the office or agency of the Trustee
     specified in the notice of termination. Any funds remaining in
     the Trust after setting aside all funds required to be
     distributed to Certificateholders will be distributed to the
     Sellers or as otherwise provided in the Agreement.

     THE TRUSTEE

          [                              ] a [               banking
     corporation], will be the Trustee. The Trustee, in its individual
     capacity or otherwise, and any of its affiliates, may hold
     Certificates in their own names or as pledgee. In addition, for
     the purpose of meeting the legal requirements of certain
     jurisdictions, the Servicer and the Trustee, acting jointly (or
     in some instances, the Trustee, acting alone), will have the
     power to appoint co-trustees or separate trustees of all or any
     part of the Trust. In the event of such appointment, all rights,
     powers, duties, and obligations conferred or imposed upon the
     Trustee by the Agreement will be conferred or imposed upon the
     Trustee and such co-trustee or separate trustee jointly, or, in
     any jurisdiction where the Trustee is incompetent or unqualified
     to perform certain acts, singly upon such co-trustee or separate
     trustee who shall exercise and perform such rights, powers,
     duties and obligations solely at the direction of the Trustee.
     The Agreement will provide that the Servicer will pay the
     Trustee's reasonable fees, costs and expenses.

          The Trustee may resign at any time upon thirty (30) days
     prior written notice to the Servicer, in which event the Servicer
     will be obligated to appoint a successor Trustee. The Servicer
     may also remove the Trustee if the Trustee ceases to be eligible
     to serve, becomes legally unable to act, is adjudged insolvent or
     is placed in receivership or similar proceedings. In such
     circumstances, the Servicer will be obligated to appoint a
     successor Trustee. Any resignation or removal of the Trustee and
     appointment of a successor Trustee will not become effective
     until acceptance of the appointment by the successor Trustee.

          The Trustee's Corporate Trust Office is located at [
                                                     .] The Sellers,
     the Servicer and their respective affiliates may have other
     banking relationships with the Trustee and its affiliates in the
     ordinary course of their business.

     DUTIES OF THE TRUSTEE

          The Trustee will make no representations as to the validity
     or sufficiency of the Agreement, the Certificates (other than the
     execution and authentication of the Certificates), the
     Receivables, or any related documents, and will not be
     accountable for the use or application by the Sellers or the
     Servicer of any funds paid to the Sellers or the Servicer in
     respect of the Certificates or the Receivables or for any monies
     prior to the time such monies are deposited into the Certificate
     Account. The Trustee will not independently verify the existence
     or status of the Receivables.

          If no Event of Servicing Termination has occurred and is
     continuing, the Trustee will be required to perform only those
     duties specifically required of it under the Agreement.
     Generally, those duties are limited to the receipt of the various
     certificates, reports or other instruments required to be
     furnished by the Servicer to the Trustee under the Agreement, in
     which case the Trustee will only be required to examine such
     instruments to determine whether they conform to the requirements
     of the Agreement.

          The Trustee will be under no obligation to exercise any of
     the rights or powers vested in it by the Agreement or to
     institute, conduct or defend any litigation thereunder or in
     relation thereto at the request, order, or direction of any of
     the Certificateholders, unless such Certificateholders have
     offered the Trustee reasonable security or indemnity against the
     fees, costs, expenses and liabilities which may be incurred
     therein or thereby. No Class A Certificateholder or Class B
     Certificateholder will have any right under the Agreement to
     institute any proceeding with respect to the Agreement, unless
     such holder has given the Trustee written notice of default and
     unless, with respect to the Class A Certificates, the holders of
     Class A Certificates evidencing not less than a majority of the
     aggregate outstanding principal balance of the Class A
     Certificates [or with respect to the Class B Certificates, the
     holders of Class B Certificates evidencing not less than a
     majority of the aggregate outstanding principal balance of the
     Class B Certificates,] have made a written request to the Trustee
     to institute such proceeding in its own name as Trustee
     thereunder and have offered to the Trustee reasonable security or
     indemnity, and the Trustee for 30 days has neglected or refused
     to institute any such proceeding.

                  CERTAIN FEDERAL INCOME TAX CONSEQUENCES

          The following is a summary of the material United States
     federal income tax consequences of the purchase, ownership, and
     disposition of Certificates. This summary is based upon laws,
     regulations, rulings, and decisions currently in effect, all of
     which are subject to change. The discussion does not deal with
     all federal income tax consequences applicable to all categories
     of investors, some of which may be subject to special rules.
     Consequences to individual investors of investment in the
     Certificates will vary according to circumstances. In addition,
     this summary is generally limited to investors who will hold the
     Certificates as "capital assets" (generally, property held for
     investment) within the meaning of Section 1221 of the Internal
     Revenue Code of 1986, as amended (the "Code"). Prospective
     investors should note that no rulings have been or will be sought
     from the Internal Revenue Service (the "IRS") with respect to any
     of the federal income tax consequences discussed below, and no
     assurance can be given that the IRS will not take contrary
     positions.

          INVESTORS ARE URGED TO CONSULT WITH THEIR OWN TAX ADVISERS
     TO DETERMINE THE FEDERAL, STATE, LOCAL, AND OTHER TAX
     CONSEQUENCES TO THEM OF THEIR PURCHASE, OWNERSHIP AND DISPOSITION
     OF THE CERTIFICATES.

     TAX STATUS OF THE TRUST; SCOPE OF TAX OPINION

          In the opinion of Skadden, Arps, Slate, Meagher & Flom,
     special tax counsel to the Sellers ("Special Tax Counsel"), the
     Trust will not be classified as an association taxable as a
     corporation for federal income tax purposes, but will be
     classified as a grantor trust, and each Certificate Owner will be
     subject to federal income taxation as if it owned directly its
     interest in each asset owned by the Trust and paid directly its
     share of reasonable expenses paid by the Trust. In addition,
     Special Tax Counsel has prepared or reviewed the statements in
     this Prospectus under the headings "Prospectus Summary   Tax
     Status" and "Certain Federal Income Tax Consequences," and is of
     the opinion that such statements are correct in all material
     respects. Such statements are intended as an explanatory
     discussion of the possible effects of the classification of the
     Trust as a grantor trust for federal income tax purposes on
     investors generally and of related tax matters affecting
     investors generally, but do not purport to furnish information in
     the level of detail or with the attention to an investor's
     specific tax circumstances that would be provided by an
     investor's own tax adviser. Accordingly, each investor is advised
     to consult its own tax advisers with regard to the tax
     consequences to it of investing in the Certificates.

     TAX CHARACTERIZATION OF THE TRUST AS A GRANTOR TRUST

          Special Tax Counsel will deliver its opinion that the Trust
     will not be classified as an association taxable as a corporation
     but that such Trust will be classified as a grantor trust under
     subpart E, Part I of subchapter J of the Code.  In this case,
     owners of Certificates (referred to herein as "Grantor Trust
     Certificateholders"), subject to the discussion of stripped
     coupons below under "  Tax Consequences to Holders of Offered
     Certificates Characterization of Fees," will be treated for
     federal income tax purposes as owners of a portion of the Trust's
     assets as described below.  The Certificates issued by a Trust
     that is treated as a grantor trust are referred to herein as
     "Grantor Trust Certificates."

     TAX CONSEQUENCES TO HOLDERS OF OFFERED CERTIFICATES

          Income on the Receivables.  If the Receivables are not
     characterized as "stripped bonds" or otherwise recharacterized,
     each Grantor Trust Certificateholder will be required to report
     on its federal income tax return its pro rata share of the entire
     income of the Trust indicated herein for the period during which
     it owns a Grantor Trust Certificate, including interest or
     finance charges earned on the Receivables, and any gain or loss
     upon collection or disposition of the Receivables.  Because the
     Receivables, when originally issued by the Obligors to the
     Dealers, are believed to have had adequate stated interest, the
     OID and imputed interest rules should not apply to the
     Receivables except to the extent that a Receivable is treated as
     a "stripped bond," as discussed below.  The portion of each
     monthly payment to a Grantor Trust Certificateholder that is
     allocable to principal on the Receivables will represent a
     recovery of capital, which will reduce the tax basis of such
     Grantor Trust Certificateholder's undivided interest in the
     Receivables.  In computing its federal income tax liability, a
     Grantor Trust Certificateholder will be entitled to deduct,
     consistent with its method of accounting, its pro rata share of
     reasonable servicing fees, and other fees paid or incurred by the
     Trust as provided in Section 162 or 212 of the Code.  If a
     Grantor Trust Certificateholder is an individual, estate or trust
     the deduction for his pro rata share of such fees will be allowed
     only to the extent that all of his miscellaneous itemized
     deductions, including his share of such fees, exceed 2% of his
     adjusted gross income.  In addition, in the case of Grantor Trust
     Certificateholders who are individuals, otherwise allowable
     itemized deductions will be reduced, but not more than 80%, by an
     amount equal to 3% of the Grantor Trust Certificateholder's
     adjusted gross income in excess of statutorily defined threshold
     ($117,950 in the case of a married couple filing jointly for
     taxable years beginning in 1996, which amount will be adjusted
     for inflation).  Because the Servicer will not report to holders
     of Grantor Trust Certificates offered by Prospectus Supplement
     the amount of income or deductions attributable to the
     Supplemental Servicing Fee, such a Grantor Trust
     Certificateholder may effectively underreport his net taxable
     income.  To the extent that the Receivables are characterized as
     "stripped bonds," as discussed below, the portion of interest
     treated as retained by the Sellers or the Servicer would not be
     included in the income of Grantor Trust Certificateholders.  See
     "  Characterization of Fees" below.

          To the extent that the purchase price of a Grantor Trust
     Certificate allocated to a Grantor Trust Certificateholder's
     undivided interest in a Receivable is greater than or less than
     the portion of the principal balance of the Receivable allocable
     to the Grantor Trust Certificate, such interest in the Receivable
     will have been acquired at a premium or discount, as the case may
     be.  In determining whether a Grantor Trust Certificateholder has
     purchased its interest in the Receivables (or any Receivable) at
     a discount, a portion of the purchase price for a Grantor Trust
     Certificate may be allocated to accrued interest on each
     Receivable and to amounts held in the Collection Account pending
     distribution to Certificateholders at the time of purchase as
     though such accrued interest and collections on the Receivables
     were separate assets purchased by the Grantor Trust
     Certificateholder, thus reducing the portion of the purchase
     price allocable to a Grantor Trust Certificateholder's undivided
     interest in each Receivable (the "Purchase Price") and increasing
     the potential discount on the Receivables.

          Characterization of Fees.  The Servicer intends to report
     income to Grantor Trust Certificateholders on the assumption that
     the holders of the Grantor Trust Certificates ("Offered Grantor
     Trust Certificates") own an interest (equal to the percentage
     indicated in the related Prospectus Supplement) in all of the
     principal and interest derived from the Receivables.  However, to
     the extent that the amounts paid to the Servicer or the Sellers
     exceed reasonable fees for services rendered, by reason of the
     extent to which either the weighted average Contract Rate of the
     Receivables, or the individual stated Contract Rates of some of
     the Receivables, exceed the Certificate Rate, such amounts will
     be treated as an interest in the Receivables retained by the
     Sellers or the Servicer.  There are no authoritative
     pronouncements for federal income tax purposes as to either the
     maximum amount of compensation that may be considered reasonable
     for servicing Receivables or performing other services in the
     context of transactions involving receivables such as the
     Receivables, although the Service has issued such guidelines in
     the context of mortgage loans.  To the extent that amounts paid
     to the Servicer or the Sellers exceed reasonable compensation for
     services provided, they would be viewed as having retained for
     federal income tax purposes an ownership interest in a portion of
     each interest payment with respect to the certain Receivables
     (each such payment, a "stripped coupon").  As a result, such
     Receivables would be treated as "stripped bonds" within the
     meaning of the Code.

          To the extent that the Receivables are characterized as
     "stripped bonds," the income and deductions of the Trust
     allocable to holders of Offered Grantor Trust Certificates will
     not include the portion of the interest on the Receivables
     treated as having been retained by the Sellers (or other holder
     of non-Offered Grantor Trust Certificates) and the Trust's
     deductions will be limited to reasonable servicing and other
     fees.  In addition, a holder of Offered Grantor Trust
     Certificates will not be subject to the market discount rules
     discussed below with respect to the stripped Receivables, but
     instead will be subject to the OID rules.  However, if the price
     at which such a Certificateholder were deemed to have acquired a
     stripped Receivable is less than the remaining principal balance
     of such Receivable by an amount which is less than a statutorily
     defined de minimis amount, such Receivable would not be treated
     as having OID.  In general, the amount of OID on a Receivable
     treated as a "stripped bond" will be de minimis if it is less
     than 1/4 of one percent for each remaining full year of weighted
     average life of the Receivable (probably based on a prepayment
     assumption) remaining after the purchase date until the final
     maturity of the Receivable.  If the amount of OID is de minimis
     under this rule, the actual amount of OID on such a Receivable
     would be includible in income proportionately as principal
     payments are received on the Receivable in the proportion that
     the amount of the principal payment made bears to the total
     principal amount of the Receivable.

          If the OID on a Receivable, which may differ for each
     Receivable, based on the Purchase Price paid by a holder of an
     Offered Grantor Trust Certificate, is not treated as being de
     minimis, such a Certificateholder will be required to include any
     OID on a Receivable in income as it accrues, regardless of when
     cash payments are received, using a method reflecting a constant
     yield to maturity on the Receivable.  It is possible that the IRS
     could require use of a prepayment assumption in computing the
     yield of a stripped Receivable.  If a stripped Receivable is
     deemed to be acquired by a holder of an Offered Grantor Trust
     Certificate at a greater than de minimis OID, such treatment
     would accelerate the accrual of income by such holder.
     Prospective investors are advised to consult their own tax
     advisors regarding the extent to which a portion of the amounts
     paid to the Servicer (or other holder of non-Offered Grantor
     Trust Certificates) could be characterized other than as
     compensation for services rendered for federal income tax
     purposes and the calculation of OID on the Receivables.

          It is also possible that any fees deemed to be excessive
     could be characterized as deferred purchase price payable to the
     Sellers by holders of Offered Grantor Trust Certificates in
     exchange for the Receivables.  The likely effect of such
     recharacterization would be to accelerate realization of taxable
     income by such a holder.

          Market Discount.  If the Receivables are not treated as
     "stripped bonds," the interest of a holder of Offered Grantor
     Trust Certificates in each Receivable whose Purchase Price is
     less than the original issue price (plus OID, if any, previously
     includible in the income of any holder) of the Receivable will be
     treated as having been purchased at a "market discount".  The
     market discount on a Receivable will be considered to be zero if
     it is less than a statutorily defined de minimis amount.

          In general, under the market discount provisions of the
     Code, principal payments received by the Trust, and all or a
     portion of the gain recognized upon a sale or other disposition
     of a Receivable or upon the sale or other disposition of an
     Offered Grantor Trust Certificate by a holder thereof, will be
     taxable as ordinary income to the extent of accrued market
     discount, and a portion of the interest deductions attributable
     to indebtedness treated as incurred or continued to purchase or
     carry a Receivable or an Offered Grantor Trust Certificate must
     be deferred.  The ordinary income treatment on dispositions and
     deferral of interest deductions described in the preceding
     sentence will not apply if a holder of an Offered Grantor Trust
     Certificate elects to include market discount in income currently
     as it accrues for each taxable year during which it holds the
     Offered Grantor Trust Certificate.  Market discount will accrue
     in the manner to be provided in Treasury regulations, but the
     Conference Report accompanying the Tax Reform Act of 1986 states
     that, until such regulations are issued, it is intended that
     taxpayers may elect to accrue market discount either (i) under a
     constant yield (economic accrual) method or (ii) at the election
     of the taxpayer, in the proportion that the stated interest paid
     on the obligation for the current period bears to total remaining
     interest on the obligation.  As described above, if the Offered
     Grantor Trust Certificates are characterized as "stripped bonds,"
     any discount would be treated as OID, the amount and timing of
     which should be comparable to the amount and timing of market
     discount if an election is made to include market discount in
     income currently on the constant yield method.  See "
     Characterization of Fees" above.  Due to the complexity of the
     market discount rules, the holders of Offered Grantor Trust
     Certificates are urged to consult their tax advisors as to
     whether market discount will result from the acquisition of
     Offered Grantor Trust Certificates, and as to the tax treatment
     of any such discount.

          Premium.  In the event that a Receivable is treated as
     purchased at a premium (i.e., the Purchase Price exceeds the sum
     of principal payments to be made thereon), such premium will be
     amortizable by a holder of an Offered Grantor Trust Certificate
     as an offset to interest income (with a corresponding reduction
     in such holder's basis) under a constant yield method over the
     term of the Receivable if an election under Section 171 of the
     Code is made (or previously in effect in accordance with the
     provisions of the Tax Reform Act of 1986) with respect to the
     Offered Grantor Trust Certificates.  Any such election will also
     apply to debt instruments held by the taxpayer during the year in
     which the election is made and all debt instruments acquired
     thereafter.

          Sale of a Class A Certificate or a Receivable.  If an
     Offered Grantor Trust Certificate is sold, gain or loss will be
     recognized equal to the difference between the amount realized on
     the sale and the adjusted basis of the holder of the Offered
     Grantor Trust Certificate in the Receivables and any other assets
     held by the Trust.  A holder of an Offered Grantor Trust
     Certificate's adjusted basis will equal such holder's cost for
     the Offered Grantor Trust Certificate, increased by any discount
     previously included in income, and decreased by any deduction
     previously allowed for accrued premium and by the amount of
     principal payments previously received on the Receivables.  Any
     gain or loss will be capital gain or loss if the Offered Grantor
     Trust Certificate was held as a capital asset, except that gain
     will be treated in whole or in part as ordinary interest income
     to the extent of the seller's interest in accrued market discount
     not previously taken into income on Receivables having a fixed
     maturity date of more than one year from the date of origination.

          Under proposed Treasury regulations, the grant of an
     extension of the maturity of a Receivable to the Obligor thereon
     could be treated as an exchange if it changes the yield on the
     Receivable by more than a de minimis amount, potentially
     resulting in taxable gain or loss to Certificateholders.  Reports
     to Certificateholders will not include information sufficient to
     calculate any such gain or loss and accordingly, in the event
     that an extension were to result in a deemed exchange, a
     Certificateholder could underreport its taxable income.  No
     assurance can be given as to whether the proposed regulations
     will be adopted as final regulations in their present form or
     whether, if adopted, they will apply to the Receivables.

          Foreign Class A Certificate Owners.  Interest attributable
     to Receivables which is received by a foreign holder of an
     Offered Grantor Trust Certificate will generally not be subject
     to the 30% withholding tax imposed with respect to payments of
     interest, provided that such foreign holder is not engaged in a
     trade or business in the United States and that such foreign
     holder fulfills certain certification requirements.  Under such
     requirements, the holder must certify, under penalties of
     perjury, that it is not a "United States person" and provide its
     name and address.  For this purpose, "United States person" means
     a citizen or resident of the U.S., a corporation, partnership, or
     other entity created or organized in or under the laws of the
     U.S. or any political subdivision thereof, or an estate or trust
     the income of which is includible in gross income for U.S.
     federal income tax purposes, regardless of its source.

          Backup Withholding.  Payments made on the Offered Grantor
     Trust Certificates and proceeds from the sale of the Offered
     Grantor Trust Certificates will not be subject to a "backup"
     withholding tax of 31% unless, in general, a holder of an Offered
     Grantor Trust Certificate fails to comply with certain reporting
     procedures and is not an exempt recipient under applicable
     provisions of the Code.

          THE FEDERAL TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR
     GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON
     A NOTEHOLDER'S OR CERTIFICATEHOLDER'S PARTICULAR TAX SITUATION.
     PROSPECTIVE PURCHASERS SHOULD CONSULT THEIR TAX ADVISORS WITH
     RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE,
     OWNERSHIP AND DISPOSITION OF NOTES AND CERTIFICATES, INCLUDING
     THE TAX CONSEQUENCES UNDER STATE, LOCAL, FOREIGN AND OTHER TAX
     LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL OR OTHER TAX
     LAWS.

                            ERISA CONSIDERATIONS

     [THE CLASS A CERTIFICATES]

          The Class A Certificates may, in general, be purchased by or
     on behalf of (i) "employee benefit plans" (as defined in Section
     3(3) of ERISA), (ii) "plans" described in Section 4975(e)(1) of
     the Code, including individual retirement accounts and Keogh
     Plans, or (iii) entities whose underlying assets include plan
     assets by reason of a plan's investment in such entity (each, a
     "Plan"), provided that certain conditions are met with respect to
     an individual administrative exemption issued by the United
     States Department of Labor to       ,      ,      (the
     "Underwriters' Exemption").  The Sellers believes that the
     Exemption will apply to the acquisition and holding of the Class
     A Certificates by a Plan and that all conditions of the Exemption
     other than those within the control of the investors have been or
     will be met.  Any Plan fiduciary considering whether to purchase
     a Class A Certificate on behalf of a Plan should consult with its
     counsel regarding the applicability of the Underwriters'
     Exemption and other relevant issues.  For additional information
     regarding treatment of the Class A Certificates under ERISA,
     [including certain special considerations that apply with respect
     to the Pre-Funding Account,] see "ERISA Considerations" in the
     Prospectus.

     [THE CLASS B CERTIFICATES

          Because the Class B Certificates are subordinated to the
     Class A Certificates in certain respects, the Exemption will not
     apply to the purchase of Class B Certificates by or on behalf of
     a Plan.  However, other prohibited transaction exemptions may be
     applicable.  These exemptions may apply with respect to, inter
     alia, purchases by certain insurance company general accounts,
     insurance company pooled separate accounts and bank collective
     investment funds, and on behalf of employee benefit plans by
     certain qualified professional asset managers.  Any Plan
     fiduciary considering whether to purchase a Class B Certificate
     on behalf of a Plan should consult with its counsel regarding the
     applicability of one or more of such exemptions to such purchase.
     For additional information regarding treatment of the Class B
     Certificates under ERISA, see "ERISA Considerations" in the
     Prospectus.]

                                UNDERWRITING

          Subject to the terms and conditions set forth in an
     Underwriting Agreement (the "Underwriting Agreement"), the
     Sellers have agreed to cause the Trust to sell to each of the
     Underwriters named below (the "Underwriters"), and each of the
     Underwriters has severally agreed to purchase, the principal
     balance of the Class A Certificates [and Class B Certificates]
     set forth opposite its name below:

                                                 PRINCIPAL
                                                 BALANCE OF
                                                  CLASS A
                  UNDERWRITERS                  CERTIFICATES
                  -------------                 ------------
                  NationsBanc Capital
                    Markets, Inc. . . . .       $
                              . . . . .         ------------
                       Total  . . . . .         $
                                                ------------

                                                PRINCIPAL
                                               BALANCE OF
                                                CLASS B
                  [UNDERWRITERS               CERTIFICATES]
                  -------------               -------------
                  NationsBanc Capital
                    Markets, Inc. . . . .      $
                              . . . . .        -------------
                       Total  . . . . .        $
                                               --------------

          The Sellers have been advised by the Underwriters that they
     propose initially to offer the Class A Certificates to the public
     at the prices set forth herein, and to certain dealers at such
     price less the initial concession not in excess of    % per Class
     A Certificate.  The Underwriters may allow, and such dealers may
     reallow, a concession not in excess of    % per Class A
     Certificate to certain other dealers.  After the initial public
     offering of the Class A Certificates, the public offering prices
     and such concessions may be changed.

          [The Sellers have been advised by the Underwriters that they
     propose initially to offer the Class B Certificates to the public
     at the prices set forth herein, and to certain dealers at such
     price less the initial concession not in excess of    % per Class
     B Certificate.  The Underwriters may allow, and such dealers may
     reallow, a concession not in excess of    % per Class B
     Certificate to certain other dealers.  After the initial public
     offering of the Class B Certificates, the public offering prices
     and such concessions may be changed.]

          The Sellers will indemnify the Underwriters against certain
     liabilities, including liabilities under the Securities Act, or
     contribute to payments the Underwriters may be required to make
     in respect thereof.

          NationsBanc Capital Markets, Inc. ("NCMI") is a separate
     subsidiary of NationsBank Corporation. NCMI is a registered
     broker/dealer and not a bank. Any obligations of NCMI are the
     sole responsibility of NCMI and do not create any obligation or
     guarantee on the part of any affiliate of NCMI.

                               LEGAL OPINIONS

          In addition to the legal opinions described in the
     Prospectus, certain legal matters relating to the Certificates
     will be passed upon for the Underwriters and certain federal
     income tax and other matters will be passed upon for the Trust by
                            .  [                       has represented
     and may from time to time in the future render legal services to
     one or more of the Sellers and their affiliates.]


     ANNEX I

                      GLOBAL CLEARANCE, SETTLEMENT AND
                        TAX DOCUMENTATION PROCEDURES

          Except in certain limited circumstances, the globally
     offered NationsBank Auto Grantor Trust   % Asset Backed
     Certificates, Class A [and   % Asset Backed Certificates, Class
     B] ([collectively,] the "Global Securities") will be available
     only in book-entry form.  Investors in the Global Securities may
     hold such Global Securities through any of The Depository Trust
     Company ("DTC"), Cedel Bank, societe anonyme ("Cedel") or the
     Euroclear System ("Euroclear").  The Global Securities will be
     tradeable as home market instruments in both the European and
     U.S. domestic markets.  Initial settlement and all secondary
     trades will settle in same-day funds.

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

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

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

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

     INITIAL SETTLEMENT

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

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

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

     SECONDARY MARKET TRADING

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

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

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

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

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

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

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

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

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

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

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

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

     CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

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

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

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

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

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


                               INDEX OF TERMS

          Set forth below is a list of the defined terms used in this
     Prospectus Supplement and defined herein and the pages on which
     the definitions of such terms may be found herein.  Certain
     defined terms used in this Prospectus Supplement are defined in
     the Prospectus.  See "Index of Terms" in the Prospectus.

     Additional Yield Supplement Amount  . . . . . . . . . . . . . S-9
     Additional Reserve Account Deposit  . . . . . . . . .  S-10, S-26
     Advance . . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
     Advance Reserve Withdrawal  . . . . . . . . . . . . . . . .  S-28
     Agreement . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
     Available Interest  . . . . . . . . . . . . . . . . . . . .  S-30
     Available Principal . . . . . . . . . . . . . . . . . . . .  S-30
     Available Reserve Amount  . . . . . . . . . . . . . . . . .  S-28
     Average Delinquency Ratio . . . . . . . . . . . . . . . . .  S-29
     Average Net Loss Ratio  . . . . . . . . . . . . . . . . . .  S-29
     Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
     Banks . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
     Business Day  . . . . . . . . . . . . . . . . . . . . . . . . S-6
     Cede  . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-4
     Cedel . . . . . . . . . . . . . . . . . . . . . .  S-4, S-16, I-1
     Certificate Owner . . . . . . . . . . . . . . . . . . . . . . S-4
     Certificate Pool Factor . . . . . . . . . . . . . . . . . .  S-23
     Certificate Prepayment Amount . . . . . . . . . . . . . S-8, S-25
     Certificate Prepayment Premium  . . . . . . . . . . . . . . . S-8
     Certificateholders  . . . . . . . . . . . . . . . . . . . . . S-6
     Certificates  . . . . . . . . . . . . . . . . . . . . .  S-1, S-4
     Class A Certificate Balance . . . . . . . . . . . . . . . .  S-31
     [Class A] Certificate Rate  . . . . . . . . . . . . . . . . . S-6
     Class A Certificateholders  . . . . . . . . . . . . . . . . . S-6
     Class A Certificates  . . . . . . . . . . . . . . . . .  S-1, S-4
     Class A Interest Carryover Shortfall  . . . . . . . . . . .  S-31
     Class A Interest Distribution . . . . . . . . . . . . . . .  S-31
     Class A Monthly Interest  . . . . . . . . . . . . . . . . .  S-32
     Class A Monthly Principal . . . . . . . . . . . . . . . . .  S-32
     Class A Percentage  . . . . . . . . . . . . . . . S-4, S-25, S-32
     Class A Principal Carryover Shortfall . . . . . . . . . . .  S-32
     Class A Principal Distribution  . . . . . . . . . . . . . .  S-32
     Class B Certificate Balance . . . . . . . . . . . . . . . .  S-32
     Class B Certificate Rate  . . . . . . . . . . . . . . . . . . S-6
     Class B Certificateholders  . . . . . . . . . . . . . . . . . S-6
     Class B Certificates  . . . . . . . . . . . . . .  S-1, S-4, S-39
     Class B Interest Carryover Shortfall  . . . . . . . . . . .  S-32
     Class B Interest Distribution . . . . . . . . . . . . . . .  S-32
     Class B Monthly Interest  . . . . . . . . . . . . . . . . .  S-32
     Class B Monthly Principal . . . . . . . . . . . . . . . . .  S-32
     Class B Percentage  . . . . . . . . . . . . . . . S-4, S-25, S-32
     Class B Principal Carryover Shortfall . . . . . . . . . . .  S-32
     Class B Principal Distribution  . . . . . . . . . . . . . .  S-33
     Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . S-5
     Code  . . . . . . . . . . . . . . . . . . . . . . . . S-12, S-35,
     Collateral Agent  . . . . . . . . . . . . . . . . . . .  S-3, S-4
     Collection Account  . . . . . . . . . . . . . . . . . . . .  S-11
     Collection Period . . . . . . . . . . . . . . . . . . . . . . S-6
     Collections . . . . . . . . . . . . . . . . . . . . . . . .  S-30
     Commission  . . . . . . . . . . . . . . . . . . . . . . . . . S-2
     Contract Rate . . . . . . . . . . . . . . . . . . . .  S-18, S-31
     Cut-Off Date  . . . . . . . . . . . . . . . . . .  S-1, S-3, S-18
     Dealer Agreements . . . . . . . . . . . . . . . . . . . . . . S-3
     Dealers . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
     Defaulted Receivable  . . . . . . . . . . . . . . . . . . .  S-29
     Definitive Certificates . . . . . . . . . . . . . . . . . .  S-26
     Delinquency Ratio . . . . . . . . . . . . . . . . . . . . .  S-29
     Distribution Account  . . . . . . . . . . . . . . . . . . .  S-27
     Distribution Date . . . . . . . . . . . . . . . . . . .  S-1, S-6
     DTC . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-4, I-1
     ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
     Euroclear . . . . . . . . . . . . . . . . . . . .  S-4, S-16, I-1
     Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . S-2
     Final Scheduled Maturity Date . . . . . . . . . . . . . . . . S-5
     Final Scheduled Distribution Date . . . . . . . . . . . . . . S-1
     Financed Vehicles . . . . . . . . . . . . . . . . . . . . . . S-3
     "Forced-placed insurance" . . . . . . . . . . . . . . . . .  S-18
     Funding Period  . . . . . . . . . . . . . . . . . . . . . . . S-8
     Global Securities . . . . . . . . . . . . . . . . . . . . . . I-1
     Grantor Trust Certificateholders  . . . . . . . . . . . . .  S-36
     Grantor Trust Certificates. . . . . . . . . . . . . . . . .  S-36
     Holders . . . . . . . . . . . . . . . . . . . . . . . . . .  S-26
     [Initial] Cut-Off Date  . . . . . . . . . . . . . . . .  S-3, S-5
     [Initial] Receivables . . . . . . . . . . . . . . . . . . .   S-5
     Interest Collections  . . . . . . . . . . . . . . . . . . .  S-30
     IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
     Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
     Liquidation Proceeds  . . . . . . . . . . . . . . . . . . .  S-29
     Mandatory Repurchase  . . . . . . . . . . . . . . . . . S-7, S-25
     market discount . . . . . . . . . . . . . . . . . . . . . .  S-38
     NationsBank South . . . . . . . . . . . . . . . . . . . . . . S-3
     NationsBank Texas . . . . . . . . . . . . . . . . . . . . . . S-3
     NCMI  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
     Net Loss Ratio  . . . . . . . . . . . . . . . . . . . . . .  S-29
     Obligor . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
     Offered Grantor Trust Certificates  . . . . . . . . . . . .  S-37
     Outstanding Advances  . . . . . . . . . . . . . . . . . . .  S-10
     Pass-Through Rate.  . . . . . . . . . . . . . . . . . . . . . S-6
     Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39
     Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . S-6
     Pool[/Pre-Funding] Balance  . . . . . . . . . . . . . . . . . S-6
     Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . S-5
     Pre-Funding Account . . . . . . . . . . . . . . . . . .  S-1, S-8
     Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . S-2
     Purchase Price  . . . . . . . . . . . . . . . . . . . . . .  S-37
     Purchased Receivable  . . . . . . . . . . . . . . . . . . .  S-31
     Rating Agencies . . . . . . . . . . . . . . . . . . . . . .  S-17
     Rating Agency Condition . . . . . . . . . . . . . . . . . .  S-10
     Realized Losses . . . . . . . . . . . . . . . . . . . . . .  S-33
     Receivables . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
     Receivables Pool  . . . . . . . . . . . . . . . . . . . . .  S-18
     Record Date . . . . . . . . . . . . . . . . . . . . . . . . . S-6
     Recoveries  . . . . . . . . . . . . . . . . . . . . . . . .  S-29
     Required [Initial] Yield Supplement Amount  . . . . . . S-9, S-33
     Required Subsequent Yield Supplement Amount . . . . . . S-9, S-34
     Required Rate . . . . . . . . . . . . . . . . . . . . . . . . S-9
     Required Yield Supplement Amount. . . . . . . . . . . . S-9, S-33
     Reserve Account . . . . . . . . . . . . . . . . . . . . . . . S-9
     Reserve Account Initial Deposit . . . . . . . . . . . . . . . S-9
     Securities Act  . . . . . . . . . . . . . . . . . . . . . . . S-2
     Seller  . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
     Sellers . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
     Servicer  . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
     Servicer's Certificate  . . . . . . . . . . . . . . . . . .  S-30
     Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . .  S-10
     Shortfall Amount  . . . . . . . . . . . . . . . . . . . . .  S-15
     Simple Interest Receivable  . . . . . . . . . . . . . . . .  S-22
     Special Tax Counsel . . . . . . . . . . . . . . . . .  S-11, S-36
     Specified Reserve Account Balance . . . . . . . . . . . . .  S-10
     Subsequent Cut-Off Date . . . . . . . . . . . . . . . . . . . S-5
     Subsequent Receivables  . . . . . . . . . . . . . . . .  S-1, S-5
     Subsequent Transfer Date  . . . . . . . . . . . . . . . . . . S-5
     Supplemental Servicing Fee  . . . . . . . . . . . . . . . .  S-27
     Trust . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
     Trust Property  . . . . . . . . . . . . . . . . . . . . . . . S-3
     Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
     U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . I-4
     Underwriters  . . . . . . . . . . . . . . . . . . . . . . .  S-40
     Underwriters' Exemption . . . . . . . . . . . . . . . . . .  S-39
     Underwriting Agreement  . . . . . . . . . . . . . . . . . .  S-40
     United States person  . . . . . . . . . . . . . . . . . . .  S-39
     Yield Supplement Amount . . . . . . . . . . . . . . . . S-9, S-33
     Yield Supplement Agreement  . . . . . . . . . . . . . . . . . S-9
     Yield Supplement Account  . . . . . . . . . . . . . . . . . . S-9
     Yield Supplement Initial Deposit  . . . . . . . . . . . . . . S-9
     Yield Supplement Deposit Amount . . . . . . . . . . . . . .  S-33


       NO DEALER, SALESMAN OR OTHER        $
      PERSON HAS BEEN AUTHORIZED TO
      GIVE ANY INFORMATION OR TO           NationsBank
      MAKE ANY REPRESENTATIONS OTHER       Auto Grantor Trust 199 -
      THAN THOSE CONTAINED OR
      INCORPORATED BY REFERENCE IN                   $
      THIS PROSPECTUS SUPPLEMENT OR           % Asset Backed
      THE PROSPECTUS AND, IF GIVEN         Certificates, Class A
      OR MADE, SUCH INFORMATION OR
      REPRESENTATIONS MUST NOT BE                    [$
      RELIED UPON.  THIS PROSPECTUS           % Asset Backed
      SUPPLEMENT AND THE PROSPECTUS           Notes, Class B]
      DO NOT CONSTITUTE AN OFFER TO
      SELL OR A SOLICITATION OF AN
      OFFER TO BUY ANY SECURITIES
      OTHER THAN THE SECURITIES                    *
      OFFERED HEREBY, NOR AN OFFER         NATIONSBANK, N.A.
      OF THE SECURITIES IN ANY STATE       NATIONSBANK, N.A. (SOUTH)
      OR JURISDICTION IN WHICH, OR         NATIONSBANK OF TEXAS, N.A.
      TO ANY PERSON TO WHOM, SUCH                  SELLERS
      OFFER WOULD BE UNLAWFUL.  THE        __________________________
      DELIVERY OF THIS PROSPECTUS            NATIONSBANK, N.A.
      SUPPLEMENT OR THE PROSPECTUS                 SERVICER
      AT ANY TIME DOES NOT IMPLY           ___________________________
      THAT INFORMATION HEREIN OR
      THEREIN IS CORRECT AS OF ANY
      TIME SUBSEQUENT TO ITS DATE.
                                           PROSPECTUS
                ____________________       SUPPLEMENT

             TABLE OF CONTENTS
                                  PAGE
         PROSPECTUS SUPPLEMENT
      Reports to Certificate-
        holders . . . . . . . .   S-2
      Summary . . . . . . . . .   S-3
      Risk Factors  . . . . . .  S-13
      The Trust . . . . . . . .  S-17
      The Receivables Pool  . .  S-18
      Pool Factors  . . . . . .  S-23
      Maturity and Prepayment
        Considerations. . . . .  S-23
      Yield Considerations  . .  S-24
      Use of Proceeds . . . . .  S-24
      Description of the
        Certificates  . . . . .  S-24
      Certain Federal Income Tax
      Consequences  . . . . . .  S-35
      ERISA Considerations  . .  S-39
      Underwriting  . . . . . .  S-40
      Legal Opinions  . . . . .  S-41
      Annex I Global Clearance,
        Settlement and Tax
        Documentation Procedures.  I-1
      Index of Terms

                 PROSPECTUS
      Reports to Securityholders.  3
      Available Information . . .  3
      Incorporation of Certain
        Documents by Reference . . 3
      Summary . . . . . . . . . .  4
      Risk Factors  . . . . . . . 13
      The Trusts  . . . . . . . . 17
      The Receivables Pools . . . 19
      Maturity and Prepayment
       Considerations. . . . . . .21
      Pool Factors and Trading
        Information . . . . . . . 22
      Use of Proceeds . . . . . . 22
      The Banks, NationsBank 
        Corporation and [NB-SPC]. 23
      The Servicer. . . . . . . . 23
      Description of the Notes. . 24
      Description of the
        Certificates. . . . . . . 28
      Certain Information
        Regarding the
        Securities. . . . . . . . 30
      Description of the Transfer
        and Servicing
        Agreements. . . . . . . . 40
      Certain Legal Aspects
        of the Receivables. . . . 53
      Certain Federal Income
        Tax Consequences. . . . . 57
      ERISA Considerations. . . . 58
      Plan of Distribution. . . . 63
      Legal Opinions. . . . . . . 64


          Until      , 1996 (90 days after
      the date of the Prospectus Supplement),
      all dealers effecting transactions in
      the Certificates, 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 there unsold allotments
      or subscriptions.



         PART II.  INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

          The following table sets forth the estimated expenses
in connection with the offering described in this Registration
Statement.

     Securities and Exchange Commission  . . . . . .    $______
     Rating agency fees  . . . . . . . . . . . . . .    $______
     Printing  . . . . . . . . . . . . . . . . . . .    $______
     Legal fees and expenses . . . . . . . . . . . .    $______
     Accountants' fees . . . . . . . . . . . . . . .    $______
     Fees and expenses of Indenture Trustee  . . . .    $______
     Fees and expenses of applicable Trustee . . . .    $______
     Miscellaneous expenses  . . . . . . . . . . . .    $______

          Total  . . . . . . . . . . . . . . . . . .    $
                                                         ======

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The Articles of Association of NationsBank, N.A. provide as
follows:

          TENTH.  To the fullest extent permitted by the laws of
     the state in which the bank's holding company is
     incorporated, subject only to the limits of the corporate
     powers of a national association, a director of the
     association shall not be personally liable to the
     association, its shareholders or otherwise for monetary
     damage for breach of duty as a director. Any repeal or
     modification of this article shall be prospective only and
     shall not adversely affect any limitation on the personal
     liability of a director of the association existing at the
     time of such repeal or modification.

          The association shall indemnify and hold harmless any
     director, officer, employee, or agent of the association and
     its subsidiaries against all liability and expenses to the
     fullest extent permitted by the laws of the state in which
     the association's holding company is incorporated, and in
     addition to the indemnification otherwise provided by law,
     the association shall indemnify and hold harmless such
     directors, officers, employees, or agents against all
     liability and expenses, including reasonable attorney's
     fees, in any proceeding (including without limitation a
     proceeding brought by or on behalf of the association
     itself) arising out of their status as directors, officers,
     employees, or agents, or their service at the association's
     request as a director, officer, partner, trustee, employee
     or agent of another foreign or domestic corporation,
     association, partnership, joint venture, trust, employee
     benefit plan or other enterprise, or their activities in any
     such capacity.

          The extent of indemnification provided for in this
     section and the procedures for implementation of that
     indemnification shall be in accordance with the provisions
     of the bylaws of NationsBank Corporation. The association
     may also provide insurance for such indemnification relating
     to the directors, officers, employees or agent's service to
     the association in accordance with the provisions of the
     bylaws of NationsBank Corporation. To the extent that
     indemnification or insurance coverage is prohibited or
     limited by lawful and binding regulations of the Office of
     the Comptroller of the Currency, such regulations shall
     govern this indemnification provision.

     The Articles of Association of NationsBank, N.A. (South)
provide as follows:

          TENTH.  To the fullest extent permitted by the laws of
     the state in which the bank's holding company is
     incorporated, subject only to the limits of the corporate
     powers of a national association, a director of the
     association shall not be personally liable to the
     association, its shareholders or otherwise for monetary
     damage for breach of duty as a director.  Any repeal or
     modification of this article shall be prospective only and
     shall not adversely affect any limitation of the personal
     liability of a director of the association existing at the
     time of such repeal or modification.

          The association shall indemnify and hold harmless any
     director, officer, employee, or agent of the association and
     its subsidiaries against all liability and expenses to the
     fullest extent permitted by the laws of the state in which
     the association's holding company is incorporated, and in
     addition to the indemnification otherwise provided by law,
     the association shall indemnify and hold harmless such
     directors, officers, employees, or agents against all
     liability and expenses, including reasonable attorney's
     fees, in any proceeding (including without limitation a
     proceeding brought by or on behalf of the association
     itself) arising out of their status as directors, officers,
     employees, or agents, or their service at the associations's
     request as a director, officer, partner, trustee, employee
     or agent of another foreign or domestic corporation,
     association, partnership, joint venture, trust, employee
     benefit plan or other enterprise, or their activities in any
     such capacity.

          The extent of indemnification provided for in this
     section and the procedures for implementation of that
     indemnification shall be in accordance with the provisions
     of the bylaws of NationsBank Corporation.  The association
     may also provide insurance for such indemnification relating
     to the directors, officers, employees or agent's service to
     the association in accordance with the provisions of the
     bylaws of NationsBank Corporation.  To the extent that
     indemnification or insurance coverage is prohibited or
     limited by lawful and binding regulations of the Office of
     the Comptroller of the Currency, such regulations shall
     govern this indemnification provision.

     The Articles of Association of NationsBank of Texas, N.A.
provide as follows:

          ELEVENTH.  (a) The Association shall indemnify and hold
     harmless each person who was or is a Director of the
     Association who was or is made a party or is threatened to
     be made a party to or is otherwise involved in any action,
     suit or proceeding, whether civil, criminal, administrative
     or investigative (hereinafter a "proceeding"), other than a
     proceeding by or in the right of the Association, whether
     the basis of such proceeding is alleged action by such
     person (i) in an official capacity as a Director of the
     Association or (ii) while such person is also serving as a
     Director of the Association, in the capacity of an officer,
     employee or agent of the Association, including service with
     respect to an employee benefit plan, against all expense,
     liability and loss (including, without limitation,
     Attorneys' Fees [as defined in the last sentence of this
     Section 11(a)], judgments, fines or penalties and amounts
     paid in settlement) actually and reasonably incurred or
     suffered by such person in connection therewith; provided
     that such person acted in good faith and in a manner such
     person reasonably believed to be in or not opposed to the
     best interests of the Association and, with respect to any
     criminal proceeding, had no reasonable cause to believe such
     person's conduct was unlawful. Reasonable expenses incurred
     by such person in defending a proceeding shall be paid or
     reimbursed by the Association in advance of the final
     disposition of such proceeding and without any determination
     that such person has met the standard of conduct referred to
     in this Section 11(a); provided that the Association
     receives a written undertaking by such person that such
     person has a good faith belief that he has met the standard
     of conduct necessary for indemnification under this section
     [sic] 11(a) and receives a written undertaking by or on
     behalf of such person to repay the amount paid or reimbursed
     if it is ultimately determined that such person has not met
     such standard of conduct. Such written undertaking with
     respect to repayment need not be secured and shall be
     acceptable without reference to financial ability to make
     repayment. Indemnification and payment or reimbursement of
     expenses shall continue as to any person who has ceased to
     be a Director and shall inure to the benefit of, and be
     binding upon, such person's heirs, executors and
     administrators. As used in this Article Eleventh, the term
     "Attorneys' Fees" shall mean, in the context of a particular
     proceeding, the reasonable attorneys' fees incurred by an
     individual in connection with the defense of such individual
     in such proceeding, the reasonable expenses of such
     attorneys in such defense and court costs incurred in
     connection therewith.

          (b) The Association shall indemnify and hold harmless
     each person who was or is an officer, employee or agent
     (each of the foregoing being referred to as an "Officer") of
     the Association who was or is made a party or is threatened
     to be made a party to or is otherwise involved in any
     proceeding, other than a proceeding by or in the right of
     the Association, whether the basis of such proceeding is
     alleged action by such person (i) in an official capacity as
     an Officer of the Association, including service with
     respect to an employee benefit plan, or (ii) as a Designated
     Representative (as defined in the following sentence),
     against all expense, liability and loss (including, without
     limitation, Attorneys' Fees, judgments, fines or penalties
     and amounts paid in settlement) actually and reasonably
     incurred or suffered by such person in connection therewith;
     provided that such person acted in good faith and in a
     manner such person reasonably believed to be in or not
     opposed to the best interests of the Association and, with
     respect to any criminal proceeding, had no reasonable cause
     to believe such person's conduct was unlawful; and provided
     further, that the Association shall not indemnify and hold
     harmless such person against any expense (other than
     Attorneys' Fees), liability or loss (including, without
     limitation, judgments, fines or penalties and amounts paid
     in settlement) to the extent that such expense (other than
     Attorneys' Fees), liability or loss (including, without
     limitation, judgments, fines or penalties and amounts paid
     in settlement) arose from such person's acts or failures to
     act prior to July 30, 1988 ("Prior Acts"). A person shall be
     acting as a Designated Representative for purposes of this
     Article Eleventh if such person is serving at the written
     request of the Association made pursuant to specific
     authority of the Board of Directors, in the capacity of a
     director, officer, employee or agent of any corporation,
     partnership, joint venture, trust or other enterprise other
     than the Association. Reasonable expenses incurred by a
     person who was or is an Officer of the Association in
     defending a proceeding shall be paid or reimbursed by the
     Association in advance of the final disposition of a
     proceeding and without any determination that such person
     has met the standard of conduct referred to in this Section
     11(b); provided that the Association receives a written
     undertaking by such person that such person has a good faith
     belief that he has met the standard of conduct necessary for
     indemnification under this section [sic] 11(b) and receives
     a written undertaking by or on behalf of such person to
     repay the amount paid or reimbursed if it is ultimately
     determined that such person has not met such standard of
     conduct. Such written undertaking with respect to repayment
     need not be secured and shall be acceptable without
     reference to financial ability to make repayment.
     Indemnification and payment or reimbursement of expenses
     shall continue as to any person who has ceased to be an
     Officer of the Association and shall inure to the benefit
     of, and be binding upon, such person's heirs, executors and
     administrators.

          (c) The Association may indemnify and hold harmless any
     person who was or is a Director or Officer who was or is
     made a party or is threatened to be made a party to or is
     otherwise involved in any proceeding by or in the right of
     the Association to procure a judgment in its favor by reason
     of the fact that he is or was a Director, Officer or
     Designated Representative against expenses (including,
     without limitation, Attorneys' Fees) actually and reasonably
     incurred by him in connection with the defense or settlement
     of such proceeding if he acted in good faith and in a manner
     he reasonably believed to be in or not opposed to the best
     interests of the Association, and except that no
     indemnification shall be made in respect of any claim, issue
     or matter as to which such person shall have been adjudged
     to be liable to the Association unless and only to the
     extent that a court of competent jurisdiction shall
     determine upon application that, despite the adjudication of
     liability but in view of all the circumstances of the
     proceeding, such person is fairly and reasonably entitled to
     indemnity for such expenses which the court shall deem
     proper. Reasonable expenses incurred by such person in
     defending a proceeding may be paid or reimbursed by the
     Association in advance of the final disposition of such
     proceeding and without any determination that such person
     has met the standard of conduct referred to in this Section
     11(c); provided that the Association receives a written
     undertaking by such person that such person has a good faith
     belief that he has met the standard of conduct necessary for
     indemnification under this Section 11(c) and receives a
     written undertaking by or on behalf of such person to repay
     the amount paid or reimbursed if it is ultimately determined
     that such person has not met such standard of conduct (but
     subject to the determination, by a court of competent
     jurisdiction, as to indemnity for expenses described in the
     immediately preceding sentence). Such written undertaking
     with respect to repayment need not be secured and shall be
     acceptable without reference to financial ability to make
     repayment. Indemnification for, and payment or reimbursement
     of, expenses shall continue as to any person who has ceased
     to be a Director or Officer and shall inure to the benefit
     of, and be binding upon, such person's heirs, executors and
     administrators.

          (d) Notwithstanding the provisions of Section 11(a),
     Section 11(b) or Section 11(c), the Association shall not
     indemnify any Director or Officer (each of the foregoing
     being referred to as an "indemnitee") against expenses,
     penalties or any other payments incurred in an
     administrative proceeding or action instituted by an
     appropriate bank regulatory agency, which proceeding or
     action results in a final order assessing civil money
     penalties or requiring affirmative action by the indemnitee
     in the form of payments to the Association.

          (e) To the extent that an indemnitee has been wholly
     successful on the merits or otherwise in defense of any
     proceeding referred to in Section 11(a), Section 11(b) or
     Section 11(c), the Association shall indemnify, and pay or
     reimburse, such indemnitee for expenses (including, without
     limitation, Attorneys' Fees) actually and reasonably
     incurred by such indemnitee in connection therewith.

          (f) Any indemnification under Section 11(a), Section
     11(b) or Section 11(c) (unless ordered by a court of
     competent jurisdiction) shall be made by the Association
     only as authorized in the specific case upon a determination
     that indemnification of the indemnitee is proper in the
     circumstances because the indemnitee has met the applicable
     standard of conduct referred to in Section 11(a), Section
     11(b) or Section 11(c), as the case may be. Such
     determination shall be made in any of the following manners:
     (1) by the Board of Directors by a majority vote of a quorum
     consisting of Directors who were not named defendants or
     respondents in such proceeding (a "Disinterested Board
     Majority"), or if such a quorum is not obtainable, by a
     majority vote of a committee of the Board of Directors,
     designated to act in the matter by a majority vote of all
     Directors, consisting solely of two or more Directors who at
     the time are not named defendants or respondents in the
     proceeding (a "Disinterested Committee Majority"); (2) by
     special legal counsel selected by a Disinterested Board
     Majority or a Disinterested Committee Majority, as the case
     may be, or, if neither a Disinterested Board Majority nor a
     Disinterested Committee Majority can be obtained, by a
     majority vote of all Directors; or (3) by shareholders by a
     majority vote that excludes the shares held by Directors who
     are named defendants or respondents in such proceeding, in
     the event that the issue is submitted to the shareholders of
     the Association for determination by a Disinterested Board
     Majority or a Disinterested Committee Majority, as the case
     may be, or if neither a Disinterested Board Majority nor a
     Disinterested Committee Majority can be obtained, by a
     majority vote of all Directors.

          (g) The rights to indemnification and to the payment or
     reimbursement of expenses conferred in this Article Eleventh
     shall not be exclusive of any other right which any
     indemnitee may have or hereafter acquire under any statute,
     bylaw, agreement, vote of shareholders or disinterested
     Directors or otherwise, including, without limitation,
     rights granted by the Federal Deposit Insurance Corporation
     in connection with the formation of the Association.

          (h) The Association may maintain insurance, at its
     expense, to protect itself and any indemnitee against any
     expense, liability or loss, whether or not the Association
     would have the power to indemnify such person against such
     expense, liability or loss under this Article Eleventh;
     provided, however, the Association shall not maintain
     insurance coverage for a formal order assessing civil money
     penalties against an indemnitee.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENTS.

(a)  EXHIBITS:

1.1   -  Form of Underwriting Agreement for the Notes.*
1.2   -  Form of Underwriting Agreement for the Certificates.*
4.1   -  Form of Indenture between the Trust and the Indenture
         Trustee (including forms of Notes).*
4.2   -  Form of Trust Agreement among the Sellers and the Owner
         Trustee (including forms of Certificates).*
4.3   -  Form of Pooling and Servicing Agreement among the
         Sellers, the Servicer and the Trustee (including forms
         of Certificates).*
4.4   -  Form of Standard Terms and Conditions of Agreement among
         the Sellers, the Servicer and the Trustee.*
5.1   -  Opinion of Skadden, Arps, Slate, Meagher & Flom with
         respect to legality.*
8.1   -  Opinion of Skadden, Arps, Slate, Meagher & Flom with
         respect to tax matters.*
23.1  -  Consent of Skadden, Arps, Slate, Meagher & Flom
         (included as part of Exhibit 5.1).*
23.2  -  Consent of Skadden, Arps, Slate, Meagher & Flom
         (included as part of Exhibit 8.1).*
24.1  -  Powers of Attorney.
25.1  -  Form of T-1 Statement of Eligibility under the Trust
         Indenture Act of 1939 of [Indenture Trustee].*
99.1  -  Form of Sale and Servicing Agreement among the Sellers,
         the Servicer and the Trust.*
99.2  -  Form of Administration Agreement among the Trust, the
         Administrator and the Indenture Trustee.*
99.3  -  Form of Dealer Agreement between a Dealer and a Seller.*

 * To be filed by amendment


ITEM 17.UNDERTAKINGS.

         The undersigned registrant hereby undertakes:

         (a)  To file, during any period in which offers or sales
are being made, a post-effective amendment to this registration
statement; (i) to include any prospectus required by Section
10(a)(3) of the Securities Act of 1933; (ii) to reflect in the
prospectus any facts or events arising after the effective date
of the registration statement (or the most recent post-effective
amendment thereof) which, individually or in the aggregate,
represent a fundamental change in the information set forth in
the registration statement; (iii) to include any material
information with respect to the plan of distribution not
previously disclosed in the registration statement or any
material change to such information in the registration
statement; provided, however, that (a)(i) and (a)(ii) will not
apply if the information required to be included in a post-
effective amendment thereby is contained in periodic reports
filed pursuant to Section 13 or Section 15(d) of the Securities
Exchange Act of 1934 that are incorporated by reference in this
registration statement.

         (b)  That, for the purpose of determining any liability
under the Securities Act of 1933, each such post-effective
amendment shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of
such securities at that time shall be deemed to be the initial
bona fide offering thereof.

         (c)  To remove from registration by means of a
post-effective amendment any of the securities being registered
which remain unsold at the termination of the offering.

         (d)  That, for purposes of determining any liability
under the Securities Act of 1933, each filing of the registrant's
annual report pursuant to Section 13(a) or 15(d) of the
Securities Exchange Act of 1934 (and, where applicable, each
filing of an employee benefit plan's annual report pursuant to
Section 15(d) of the Securities Exchange Act of 1934) that is
incorporated by reference in the registration statement shall be
deemed to be a new registration statement relating to the
securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering
thereof.

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

         (f)  That insofar as indemnification for liabilities
arising under the Securities Act of 1933 may be permitted to
directors, officers and controlling persons of the registrant
pursuant to the provisions described under Item 15 above, or
otherwise, the registrant has been advised that in the opinion of
the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Act and is, therefore,
unenforceable.  In the event that a claim for indemnification
against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer or
controlling person of the registrant in the successful defense of
any action, suit or proceeding) is asserted by such director,
officer or controlling person in connection with the securities
being registered, the registrant will, unless in the opinion of
its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question
whether such indemnification by it is against public policy as
expressed in the Act and will be governed by the final
adjudication of such issue.

         (g)  That, for purposes of determining any liability
under the Securities Act of 1933, the information omitted from
the form of prospectus filed as part of this Registration
Statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the registrant pursuant to Rule 424(b)(i) or
(4) or 497(h) under the Securities Act of 1933 shall be deemed to
be part of this Registration Statement as of the time it was
declared effective.

         (h)  That, for the purpose of determining any liability
under the Securities Act of 1933, each post-effective amendment
that contains a form of prospectus shall be deemed to be a new
registration statement relating to the securities offered
therein, and the offering of such securities at that time shall
be deemed to be the initial bona fide offering thereof.


                             SIGNATURES



                                  SIGNATURES

               Pursuant  to the Securities Act of 1933, as amended,
          the Registrant certifies that it has reasonable grounds
          to belive that it meets all of the requirements for
          filing on Form S-3 and has duly caused this Registration
          Statement to be signed on its behalf by the undersigned,
          thereunto duly authorized, in the City of Charlotte,
          State of North Carolina, on May 10, 1996.

                                        NATIONSBANK, N.A.

                                        By:   /s/ James H. Hance, Jr.
                                              Name:  James H. Hance, Jr.
                                              Title: Chief Financial Officer

               Pursuant to the requirements of the Securities Act
          of 1933, as amended, this Registration Statement has been
          signed on May10, 1996 by the following persons in the
          capacities indicated.

          SIGNATURE                TITLE

               *                        Principal Executive Officer
          F. William Vandiver, Jr.      Director

               *                        Principal Financial Officer
          James H. Hance, Jr.           Director

               *                        Principal Accounting Officer
          Marc D. Oken

               *                        Director
          H.W. McKay Belk

               *                        Director
          Joseph R. Hendrick, III

               *                        Director
          William L. Jews

               *                        Director
          Thomas G. Johnson, Jr.

               *                        Director
          Edgar H. Lawton, Jr.

               *                        Director
          Kenneth D. Lewis

               *                        Director
          George V. McGowan

               *                        Director
          Anna Spangler Nelson

               *                        Director
          John S. Rainey

               *                        Director
          George P. Ramsey, Jr.

               *                        Director
          Dr. Morton I. Rapoport

               *                        Director
          James T. Rhodes

               *                        Director
          A. Pope Shuford

               *                        Director
          William E. Simms

               *                        Director
          Joel A. Smith, III

               *                        Director
          Hugh R. Stallard

               *                        Director
          R. Eugene Taylor

               *                        Director
          Stephen J. Trachtenberg

               *                        Director
          James S. Watkinson

          
          *    The undersigned, by signing his name hereto, does
               hereby sign this Registration Statement on behalf of
               each of the above-indicated directors and officers
               of the Registrant pursuant to a power of attorney
               signed by such directors and officers and included
               herein as Exhibit 24.1.

                                          /s/ Robert W. Long, Jr.
                                        Robert W. Long, Jr.
                                        Attorney-in-Fact


                                  SIGNATURES

               Pursuant to the Securities Act of 1933, as amended,
          the Registrant certifies that it has reasonable grounds
          to believe that it meets all of the requirements for
          filing on Form
          S-3 and has duly caused this Registration Statement to be
          signed on its behalf by the undersigned, thereunto duly
          authorized, in the City of Charlotte, State of North
          Carolina, on May 10, 1996.

                                          NATIONSBANK, N.A. (SOUTH)

                                          By:  /s/  James H. Hance, Jr.
                                             Name: James H. Hance, Jr.
                                             Title:   Chief Financial Officer

               Pursuant to the requirements of the Securities Act
          of 1933, as amended, this Registration Statement has been
          signed on May10, 1996 by the following persons in the
          capacities indicated.

          SIGNATURE                     TITLE

               *                        Principal Executive Officer
          Kenneth D. Lewis                   Director

               *                        Principal Financial Officer
          James H. Hance, Jr.

               *                        Principal Accounting Officer
          Marc D. Oken

               *                        Director
          William H. Allen, Jr.

               *                        Director
          R. Mark Bostick

               *                        Director
          Betty Castor

               *                        Director
          Hugh M. Chapman

               *                        Director
          Dr. Johnetta B. Cole

               *                        Director
          Harold A. Dawson

               *                        Director
          H. Michael Dye

               *                        Director
          W. Douglas Ellis, Jr.


               *                        Director
          Earl L. Frye

               *                        Director
          Jeffrey D. Gargiulo

               *                        Director
          L.L. Gellerstedt III

               *                        Director
          Cecil S. Harrell

               *                        Director
          Neil H. Hightower

               *                        Director
          James R. Jolly

               *                        Director
          James R. Lientz, Jr.

               *                        Director
          Carol Ellis Martin

               *                        Director
          Douglas B. Mitchell

               *                        Director
          Jorge M.Perez

               *                        Director
          Joe W. Rogers, Jr.

          ________________________      Director
          Jerry R. Satrum

               *                        Director
          Adelaide A. Sink

               *                        Director
          Hugh M. Tarbutton

               *                        Director
          Dr. Israel Tribble, Jr.

               *                        Director
          Karen L. Wrenn

          
          *    The undersigned, by signing his name hereto, does
               hereby sign this Registration Statement on behalf of
               each of the above-indicated directors and officers
               of the Registrant pursuant to a power of attorney
               signed by such directors and officers and included
               herein as Exhibit 24.1.

                                          /s/ Robert W. Long, Jr.
                                        Robert W. Long, Jr.
                                        Attorney-in-Fact


                                  SIGNATURES

               Pursuant  to the Securities Act of 1933, as amended,
          the Registrant certifies that it has reasonable grounds
          to belive that it meets all of the requirements for
          filing on Form S-3 and has duly caused this Registration
          Statement to be signed on its behalf by the undersigned,
          thereunto duly authorized, in the City of Charlotte,
          State of North Carolina, on May 10, 1996.

                                        NATIONSBANK OF TEXAS, N.A.

                                        By:   /s/ James H. Hance, Jr.
                                              Name:  James H. Hance, Jr.
                                              Title: Chief Financial Officer

               Pursuant to the requirements of the Securities Act
          of 1933, as amended, this Registration Statement has been
          signed on May 10, 1996 by the following persons in the
          capacities indicated.

          SIGNATURE                TITLE

               *                   Principal Executive Officer
          Robert B. Lane           Director

               *                   Principal Financial Officer
          James H. Hance, Jr.

               *                   Principal Accounting Officer
          Marc D. Oken

               *                   Director
          Samuel J. Atkins, III

          _____________________    Director
          James M. Berry

               *                   Director
          Guy S. Bodine, III

               *                   Director
          Lee Drain

          _____________________    Director
          James R. Erwin

               *                   Director
          Robert L. Kirby

               *                   Director
          Kenneth D. Lewis

          _____________________    Director
          Joseph R. Musolino

                                   


          *    The undersigned, by signing his name hereto, does
               hereby sign this Registration Statement on behalf of
               each of the above-indicated directors and officers
               of the Registrant pursuant to a power of attorney
               signed by such directors and officers and included
               herein as Exhibit 24.1.

                                         /s/  Robert W. Long, Jr.
                                        Robert W. Long, Jr.
                                        Attorney-in-Fact



                           EXHIBIT INDEX

EXHIBITS                    DESCRIPTION
PAGE

1.1   -  Form of Underwriting Agreement for the Notes.*
1.2   -  Form of Underwriting Agreement for the Certificates.*
4.1   -  Form of Indenture between the Trust and the Indenture
         Trustee (including forms of Notes).*
4.2   -  Form of Trust Agreement among the Sellers and the Owner
         Trustee (including forms of Certificates).*
4.3   -  Form of Pooling and Servicing Agreement among the Sellers,
         the Servicer and the Trustee (including forms of
         Certificates).*
4.4   -  Form of Standard Terms and Conditions of Agreement among
         the Sellers, the Servicer and the Trustee.*
5.1   -  Opinion of Skadden, Arps, Slate, Meagher & Flom with
         respect to legality.*
8.1   -  Opinion of Skadden, Arps, Slate, Meagher & Flom with
         respect to tax matters.*
23.1  -  Consent of Skadden, Arps, Slate, Meagher & Flom (included
         as part of Exhibit 5.1).*
23.2  -  Consent of Skadden, Arps, Slate, Meagher & Flom (included
         as part of Exhibit 8.1).*
24.1  -  Powers of Attorney.
25.1  -  Form of T-1 Statement of Eligibility under the Trust
         Indenture Act of 1939 of [Indenture Trustee].*
99.1  -  Form of Sale and Servicing Agreement among the Sellers,
         the Servicer and the Trust.*
99.2  -  Form of Administration Agreement among the Trust, the
         Administrator and the Indenture Trustee.*
99.3  -  Form of Dealer Purchase Agreement between a Dealer and a
         Seller.*

 * To be filed by amendment




                                                       Exhibit 24.1
                              POWER OF ATTORNEY

               KNOW ALL MEN BY THESE PRESENTS, that each of
          NationsBank, N.A., and the several undersigned Officers
          and Directors thereof whose signatures appear below,
          hereby makes, constitutes and appoints Paul J. Polking,
          Robert W. Long, Jr. and Glenn J. Reid, and each of them
          acting individually, its, his or her true and lawful
          attorneys-in-fact (hereinafter "attorneys" or, in the
          singular, "attorney") with power to act without any other
          and with full power of substitution, to execute, deliver
          and file in its, his or her name on its, his or her
          behalf, and in each of the undersigned Officer's and
          Director's capacity or capacities as shown below, (a) a
          Registration Statement on Form S-3 (or other appropriate
          form) with respect to the registration under the
          Securities Act of 1933, as amended, of up to
          $4,000,000,000 in the aggregate initial offering price of
          Asset Backed Notes and/or Asset Backed Certificates of a
          trust or other entity established by NationsBank, N.A.
          and/or any successor or affiliate (the "Securities"),
          which Securities may be offered separately or together,
          in separate series or classes and in amounts, at prices
          and on terms to be determined at the time of sale, and
          all documents in support thereof or supplemental thereto
          and any and all amendments, including any and all pre-
          effective and post-effective amendments, to the foregoing
          (hereinafter collectively called the "Registration
          Statement"), and (b) such registration statements,
          petitions, applications, consents to service of process
          or other instruments, any and all documents in support
          thereof or supplemental thereto, and any and all
          amendments or supplements to the foregoing, as may be
          necessary or advisable to qualify or register the
          Securities covered by said Registration Statement under
          such securities laws, regulations and requirements as may
          be applicable; and each of NationsBank, N.A. and said
          Officers and Directors hereby grants to said attorneys or
          attorney, and to each of them, full power and authority
          to do and perform each and every act and thing whatsoever
          as said attorneys or attorney may deem necessary or
          advisable to carry out fully the intent of this power of
          attorney to the same extent and with the same effect as
          NationsBank, N.A. might or could do, and as each of said
          Officers and Directors might or could do personally in
          its, his or her capacity or capacities as aforesaid, and
          each of NationsBank, N.A. and each of said Officers and
          Directors hereby ratifies and confirms all acts and
          things which said attorneys or attorney might do or cause
          to be done by virtue of this power of attorney and its,
          his or her signature as the same may be signed by said
          attorneys or attorney, or any of them, to any or all of
          the following (and/or any and all amendments and
          supplements to any or all thereof): such Registration
          Statement under the Securities Act of 1933, as amended,
          and all such registration statements, petitions,
          applications, consents to service of process and other
          instruments, and any and all documents in support thereof
          or supplemental thereto, and any and all amendments or
          supplements to such Registration Statement under such
          securities laws, regulations and requirements as may be
          applicable.


               IN WITNESS WHEREOF, NationsBank, N.A. has caused
          this power of attorney to be signed on its behalf, and
          each of the undersigned Officers and Directors in the
          capacity or capacities noted has hereunto set his or her
          hand as of the date indicated below.

                                   NATIONSBANK, N.A.

                                   By:     /s/  F. William Vandiver, Jr.
                                      Name:       F. William Vandiver, Jr.
                                      Title:      President

                                   Dated:  April 30, 1996


                                  Signatures

          /s/ F. William Vandiver, Jr.    Principal Executive Officer
          F. William Vandiver, Jr.        Director

          /s/ James H. Hance, Jr.         Principal Financial Officer
          James H. Hance, Jr.             Director

          /s/ Marc D. Oken                Principal Accounting Officer
          Marc D. Oken

          /s/ H.W. McKay Belk             Director
          H.W. McKay Belk

          /s/ Joseph R. Hendrick, III     Director
          Joseph R. Hendrick, III

          /s/ William L. Jews             Director
          William L. Jews

          /s/ Thomas G. Johnson, Jr.      Director
          Thomas G. Johnson, Jr.

          /s/ Edgar H. Lawton, Jr.        Director
          Edgar H. Lawton, Jr.

          /s/ Kenneth D. Lewis            Director
          Kenneth D. Lewis

          /s/ George V. McGowan           Director
          George V. McGowan

          /s/ Anna Spangler Nelson        Director
          Anna Spangler Nelson

          /s/ John S. Rainey              Director
          John S. Rainey

          /s/ George P. Ramsey, Jr.       Director
          George P. Ramsey, Jr.

          /s/ Dr. Morton I. Rapoport      Director
          Dr. Morton I. Rapoport

          /s/ James T. Rhodes             Director
          James T. Rhodes

          /s/ A. Pope Shuford             Director
          A. Pope Shuford

          /s/ William E. Simms            Director
          William E. Simms

          /s/ Joel A. Smith, III          Director
          Joel A. Smith, III

          /s/ Hugh R. Stallard            Director
          Hugh R. Stallard

          /s/ R. Eugene Taylor            Director
          R. Eugene Taylor

          /s/ Stephen J. Trachtenberg     Director
          Stephen J. Trachtenberg

          /s/ James S. Watkinson          Director
          James S. Watkinson


                              POWER OF ATTORNEY

               KNOW ALL MEN BY THESE PRESENTS, that each of
          NationsBank, N.A. (South), and the several undersigned
          Officers and Directors thereof whose signatures appear
          below, hereby makes, constitutes and appoints Paul J.
          Polking, Robert W. Long, Jr. and Glenn J. Reid, and each
          of them acting individually, its, his or her true and
          lawful attorneys-in-fact (hereinafter "attorneys" or, in
          the singular, "attorney") with power to act without any
          other and with full power of substitution, to execute,
          deliver and file in its, his or her name on its, his or
          her behalf, and in each of the undersigned Officer's and
          Director's capacity or capacities as shown below, (a) a
          Registration Statement on Form S-3 (or other appropriate
          form) with respect to the registration under the
          Securities Act of 1933, as amended, of up to
          $4,000,000,000 in the aggregate initial offering price of
          Asset Backed Notes and/or Asset Backed Certificates of a
          trust or other entity established by NationsBank, N.A.
          (South) and/or any successor or affiliate (the
          "Securities"), which Securities may be offered separately
          or together, in separate series or classes and in
          amounts, at prices and on terms to be determined at the
          time of sale, and all documents in support thereof or
          supplemental thereto and any and all amendments,
          including any and all pre-effective and post-effective
          amendments, to the foregoing (hereinafter collectively
          called the "Registration Statement"), and (b) such
          registration statements, petitions, applications,
          consents to service of process or other instruments, any
          and all documents in support thereof or supplemental
          thereto, and any and all amendments or supplements to the
          foregoing, as may be necessary or advisable to qualify or
          register the Securities covered by said Registration
          Statement under such securities laws, regulations and
          requirements as may be applicable; and each of
          NationsBank, N.A. (South) and said Officers and Directors
          hereby grants to said attorneys or attorney, and to each
          of them, full power and authority to do and perform each
          and every act and thing whatsoever as said attorneys or
          attorney may deem necessary or advisable to carry out
          fully the intent of this power of attorney to the same
          extent and with the same effect as NationsBank, N.A.
          (South) might or could do, and as each of said Officers
          and Directors might or could do personally in its, his or
          her capacity or capacities as aforesaid, and each of
          NationsBank, N.A. (South) and each of said Officers and
          Directors hereby ratifies and confirms all acts and
          things which said attorneys or attorney might do or cause
          to be done by virtue of this power of attorney and its,
          his or her signature as the same may be signed by said
          attorneys or attorney, or any of them, to any or all of
          the following (and/or any and all amendments and
          supplements to any or all thereof): such Registration
          Statement under the Securities Act of 1933, as amended,
          and all such registration statements, petitions,
          applications, consents to service of process and other
          instruments, and any and all documents in support thereof
          or supplemental thereto, and any and all amendments or
          supplements to such Registration Statement under such
          securities laws, regulations and requirements as may be
          applicable.


               IN WITNESS WHEREOF, NationsBank, N.A. (South) has
          caused this power of attorney to be signed on its behalf,
          and each of the undersigned Officers and Directors in the
          capacity or capacities noted has hereunto set his or her
          hand as of the date indicated below.

                                      NATIONSBANK, N.A. (SOUTH)

                                      By:  /s/ Kenneth D. Lewis
                                            Name: Kenneth D. Lewis
                                            Title:   President

                                      Dated:  May 1, 1996


                                  Signatures

          /s/ Kenneth D. Lewis             Principal
          Executive Officer
          Kenneth D. Lewis                 Director

          /s/ James H. Hance, Jr.          Principal Financial Officer
          James H. Hance, Jr.

          /s/ Marc D. Oken                 Principal Accounting Officer
          Marc D. Oken

          /s/ William H. Allen             Director
          William H. Allen, Jr.

          /s/ R. Mark Bostick              Director
          R. Mark Bostick

          /s/ Betty Castor                 Director
          Betty Castor

          /s/ Hugh M. Chapman              Director
          Hugh M. Chapman

          /s/ Dr. Johnetta B. Cole         Director
          Dr. Johnetta B. Cole

          /s/ Harold A. Dawson             Director
          Harold A. Dawson

          /s/ H. Michael Dye               Director
          H. Michael Dye

          /s/ W. Douglas Ellis, Jr.        Director
          W. Douglas Ellis, Jr.

          /s/ Earl L. Frye                 Director
          Earl L. Frye

          /s/ Jeffrey D. Gargiulo          Director
          Jeffrey D. Gargiulo

          /s/ L.L. Gellerstedt III         Director
          L.L. Gellerstedt III

          /s/ Cecil S. Harrell             Director
          Cecil S. Harrell

          /s/ Neil H. Hightower            Director
          Neil H. Hightower

          /s/ James R. Jolly               Director
          James R. Jolly

          /s/ James R. Lientz, Jr.         Director
          James R. Lientz, Jr.

          /s/ Carol Ellis Martin           Director
          Carol Ellis Martin

          /s/ Douglas B. Mitchell          Director
          Douglas B. Mitchell

          /s/ Jorge M. Perez               Director
          Jorge M. Perez

          /s/ Joe W. Rogers, Jr.           Director
          Joe W. Rogers, Jr.

          _____________________            Director
          Jerry R. Satrum

          /s/ Adelaide A. Sink             Director
          Adelaide A. Sink

          /s/ Hugh M. Tarbutton            Director
          Hugh M. Tarbutton

          /s/ Dr. Israel Tribble, Jr.      Director
          Dr. Israel Tribble, Jr.

          /s/ Karen L. Wrenn               Director
          Karen L. Wrenn


                              POWER OF ATTORNEY

               KNOW ALL MEN BY THESE PRESENTS, that each of
          NationsBank of Texas, N.A., and the several undersigned
          Officers and Directors thereof whose signatures appear
          below, hereby makes, constitutes and appoints Paul J.
          Polking, Robert W. Long, Jr. and Glenn J. Reid, and each
          of them acting individually, its, his or her true and
          lawful attorneys-in-fact (hereinafter "attorneys" or, in
          the singular, "attorney") with power to act without any
          other and with full power of substitution, to execute,
          deliver and file in its, his or her name on its, his or
          her behalf, and in each of the undersigned Officer's and
          Director's capacity or capacities as shown below, (a) a
          Registration Statement on Form S-3 (or other appropriate
          form) with respect to the registration under the
          Securities Act of 1933, as amended, of up to
          $4,000,000,000 in the aggregate initial offering price of
          Asset Backed Notes and/or Asset Backed Certificates of a
          trust or other entity established by NationsBank of
          Texas, N.A. and/or any successor or affiliate (the
          "Securities"), which Securities may be offered separately
          or together, in separate series or classes and in
          amounts, at prices and on terms to be determined at the
          time of sale, and all documents in support thereof or
          supplemental thereto and any and all amendments,
          including any and all pre-effective and post-effective
          amendments, to the foregoing (hereinafter collectively
          called the "Registration Statement"), and (b) such
          registration statements, petitions, applications,
          consents to service of process or other instruments, any
          and all documents in support thereof or supplemental
          thereto, and any and all amendments or supplements to the
          foregoing, as may be necessary or advisable to qualify or
          register the Securities covered by said Registration
          Statement under such securities laws, regulations and
          requirements as may be applicable; and each of
          NationsBank of Texas, N.A. and said Officers and
          Directors hereby grants to said attorneys or attorney,
          and to each of them, full power and authority to do and
          perform each and every act and thing whatsoever as said
          attorneys or attorney may deem necessary or advisable to
          carry out fully the intent of this power of attorney to
          the same extent and with the same effect as NationsBank
          of Texas, N.A. might or could do, and as each of said
          Officers and Directors might or could do personally in
          its, his or her capacity or capacities as aforesaid, and
          each of NationsBank of Texas, N.A. and each of said
          Officers and Directors hereby ratifies and confirms all
          acts and things which said attorneys or attorney might do
          or cause to be done by virtue of this power of attorney
          and its, his or her signature as the same may be signed
          by said attorneys or attorney, or any of them, to any or
          all of the following (and/or any and all amendments and
          supplements to any or all thereof): such Registration
          Statement under the Securities Act of 1933, as amended,
          and all such registration statements, petitions,
          applications, consents to service of process and other
          instruments, and any and all documents in support thereof
          or supplemental thereto, and any and all amendments or
          supplements to such Registration Statement under such
          securities laws, regulations and requirements as may be
          applicable.


               IN WITNESS WHEREOF, NationsBank of Texas, N.A. has
          caused this power of attorney to be signed on its behalf,
          and each of the undersigned Officers and Directors in the
          capacity or capacities noted has hereunto set his or her
          hand as of the date indicated below.

                                      NATIONSBANK OF TEXAS, N.A.

                                      By:  /s/ Robert B. Lane
                                            Name: Robert B. Lane
                                            Title:   President

                                      Dated:  May 2, 1996

                                  Signatures

          SIGNATURE                TITLE

          /s/ Robert B. Lane          Principal Executive Officer
          Robert B. Lane              Director

          /s/ James H. Hance, Jr.     Principal Financial Officer
          James H. Hance, Jr.

          /s/ Marc D. Oken            Principal Accounting Officer
          Marc D. Oken

          /s/ Samuel J. Atkins, III   Director
          Samuel J. Atkins, III

          _______________________     Director
          James M. Berry

          /s/ Guy S. Bodine, III      Director
          Guy S. Bodine, III

          /s/ Lee Drain               Director
          Lee Drain

          _______________________     Director
          James R. Erwin

          /s/ Robert L. Kirby         Director
          Robert L. Kirby

          /s/ Kenneth D. Lewis        Director
          Kenneth D. Lewis

          _______________________     Director
          Joseph R. Musolino




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