BANK ONE TEXAS NATIONAL ASSOCIATION
S-3/A, 1997-06-18
ASSET-BACKED SECURITIES
Previous: SUN HEALTHCARE GROUP INC, 8-K, 1997-06-18
Next: HI RISE RECYCLING SYSTEMS INC, DEF 14A, 1997-06-18




   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 18, 1997

 
                                            REGISTRATION STATEMENT NO. 333-25951
    
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------
 
   
                                AMENDMENT NO. 1
    
                                       TO
                                    FORM S-3
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                            ------------------------
                       BANC ONE AUTO GRANTOR TRUST 1997-A
                   (ISSUER WITH RESPECT TO THE CERTIFICATES)
                     BANK ONE, TEXAS, NATIONAL ASSOCIATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
          UNITED STATES                                     75-2270994
   (STATE OR OTHER JURISDICTION                           (IRS EMPLOYER
OF INCORPORATION OR ORGANIZATION)                     IDENTIFICATION NUMBER)
 
                                1717 MAIN STREET
                              DALLAS, TEXAS 75201
                                 (214) 290-2000
              (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
       INCLUDING AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                            ------------------------
 
                           STEVEN ALAN BENNETT, ESQ.
                              BANC ONE CORPORATION
                             100 EAST BROAD STREET
                           COLUMBUS, OHIO 43271-0158
                                 (614) 248-5700
           (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)
                            ------------------------
                                   Copies to:
 
   
<TABLE>
<S>                                       <C>                                       <C>
          KIM L. SWANSON, ESQ.                    KENNETH L. WAGNER, ESQ.                    REED D. AUERBACH, ESQ.
    SQUIRE, SANDERS & DEMPSEY L.L.P.                BANC ONE CORPORATION                 STROOCK & STROOCK & LAVAN LLP
         1300 HUNTINGTON CENTER                    100 EAST BROAD STREET                        180 MAIDEN LANE
          41 SOUTH HIGH STREET                   COLUMBUS, OHIO 43271-0158                  NEW YORK, NEW YORK 10038
          COLUMBUS, OHIO 43215
</TABLE>
    
 
                            ------------------------
 
    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO PUBLIC: As soon as
practicable after this Registration Statement becomes effective.
                            ------------------------
 
    If the only securities being registered on this Form are being offered
pursuant to dividend or interest reinvestment plans, please check the following
box. / /
 
    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
<TABLE>
<CAPTION>
   
===================================================================================================================================
                                                                             PROPOSED MAXIMUM   PROPOSED MAXIMUM
                                                         AMOUNT TO BE         OFFERING PRICE        AGGREGATE         AMOUNT OF
 TITLE OF EACH CLASS OF SECURITIES TO BE REGISTERED      REGISTERED(1)         PER UNIT(1)      OFFERING PRICE(1)  REGISTRATION FEE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                  <C>                <C>                 <C>
Class A Asset Backed Certificates....................   $744,252,000.00(2)          100%         $744,252,000.00    $ 225,531.00
- -----------------------------------------------------------------------------------------------------------------------------------
Class B Asset Backed Certificates....................   $ 56,019,576.72(2)          100%         $ 56,019,576.72    $  16,976.00
- -----------------------------------------------------------------------------------------------------------------------------------
TOTAL................................................   $800,271,576.72(2)          100%         $800,271,576.72    $ 242,507.00(3)
===================================================================================================================================
</TABLE>
    
 
(1) Estimated solely for the purpose of calculating the registration fee.
 
(2) Includes an indeterminate amount of Certificates as may be offered or sold
    in connection with market making activities by an affiliate of the
    Registrant.
 
   
(3) A registration fee of $303.04 has previously been paid.
    
                            ------------------------
 
    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.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

<PAGE>
   
                                EXPLANATORY NOTE
 
    This Registration Statement contains a Prospectus relating to a public
offering by Banc One Auto Grantor Trust 1997-A of $800,271,576.72 aggregate
principal balance of Asset Backed Certificates (the "Certificates"). The
Prospectus may be used in connection with offers and sales relating to market
making transactions in the Certificates by an affiliate of the Registrant.
    

<PAGE>

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 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 JUNE 18, 1997
    

PROSPECTUS

   
                                $800,271,576.72
    

                       BANC ONE AUTO GRANTOR TRUST 1997-A

   
             $744,252,000.00 CLASS A    % ASSET BACKED CERTIFICATES


             $ 56,019,576.72 CLASS B    % ASSET BACKED CERTIFICATES

                             BANK ONE, TEXAS, N.A.
                              SELLER AND SERVICER
                            ------------------------
    
 
   
    Banc One Auto Grantor Trust 1997-A (the "Trust") will be formed pursuant to
a Pooling and Servicing Agreement dated as of June 1, 1997, between Bank One,
Texas, N.A., a national banking association, as seller and servicer, and Bankers
Trust Company, as trustee, and will issue $744,252,000.00 aggregate principal
balance of    % Class A Asset Backed Certificates (the "Class A Certificates")
and $56,019,576.72 aggregate principal balance of    % Class B Asset Backed
Certificates (the "Class B Certificates" and, together with the Class A
Certificates, the "Certificates").
    
 
   
    The assets of the Trust will include a pool of motor vehicle retail
installment sale contracts (the "Receivables") secured by new or used
automobiles, vans or light duty trucks, certain payments made thereunder on or
after May 31, 1997 (the "Cutoff Date"), security interests in the vehicles
financed thereby, and the proceeds thereof. The Trust may also draw on funds on
deposit in the Reserve Fund, to the extent described herein, to meet shortfalls
in amounts due to Certificateholders on any Distribution Date. The Receivables
were acquired by the Seller from Bank One, N.A., Bank One, Wisconsin, Bank One,
Illinois, N.A. or Bank One, Indiana, N.A. or their predecessor banks (each an
"Affiliated Bank" and together the "Affiliated Banks") in the ordinary course of
the Seller's business. None of the Receivables were originated by the Seller.
The Receivables originated by Bank One, N.A. or its predecessor banks will be
serviced by Bank One, N.A. and the remaining Receivables will be serviced by
Bank One, Wisconsin.
    
 
   
    The Class A Certificates will evidence in the aggregate an undivided
ownership interest in approximately 93% of the Trust. The Class B Certificates
will evidence in the aggregate an undivided ownership interest in approximately
7% of the Trust. Principal and interest at the applicable Class A or Class B
Pass-Through Rate will be distributed to Certificateholders on or about the
twentieth day of each month, commencing July 21, 1997. The rights of the holders
of the Class B Certificates to receive distributions are subordinated to the
rights of holders of the Class A Certificates to the extent described herein.
The outstanding principal balance, if any, of the Certificates will be due and
payable on the November 2003 Distribution Date (the "Final Scheduled
Distribution Date").
    
                            ------------------------
 
   
 FOR A DISCUSSION OF CERTAIN FACTORS WHICH SHOULD BE CONSIDERED BY PROSPECTIVE
    PURCHASERS OF THE CERTIFICATES, SEE "RISK FACTORS" BEGINNING ON PAGE 10.
    
 
  THE CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT REPRESENT
       OBLIGATIONS OF OR INTERESTS IN BANK ONE, TEXAS, N.A. OR ANY OF ITS
           AFFILIATES. NONE OF THE CERTIFICATES OR THE RECEIVABLES ARE
                INSURED OR GUARANTEED BY ANY 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. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
 
<TABLE>
<CAPTION>
                                                                      PRICE TO          UNDERWRITING        PROCEEDS TO
                                                                       PUBLIC            DISCOUNTS         THE SELLER(1)
                                                                 ------------------  ------------------  ------------------
<S>                                                              <C>                 <C>                 <C>
Per Class A Certificate........................................          %                   %                   %
Per Class B Certificate........................................          %                   %                   %
Total..........................................................          $                   $                   $
</TABLE>
 
   
(1) Before deducting expenses, estimated to be $580,000.
    
 
    The Certificates are offered by the Underwriters when, as and if issued by
the Trust, delivered 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
Certificates in book-entry form will be made through the facilities of The
Depository Trust Company on the Same Day Funds Settlement System on or about
June   , 1997.
 
    After the initial distribution of the Certificates by the Underwriters, this
Prospectus may be used by Banc One Capital Corporation, an affiliate of the
Seller, in connection with offers and sales relating to market making
transactions in the Certificates. Banc One Capital Corporation may act as
principal or agent in such transactions. Such sales will be made at prices
related to prevailing market prices at the time of sale. Certain information in
this Prospectus will be updated from time to time as described in "Incorporation
of Certain Documents by Reference."
                            ------------------------
 
   
BANC ONE CAPITAL CORPORATION                                      UBS SECURITIES
    
 
   
                             CHASE SECURITIES INC.
    
 
   
                  The date of the Prospectus is June   , 1997
    

<PAGE>

   
     CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE CERTIFICATES
OFFERED HEREBY. SUCH TRANSACTIONS MAY INCLUDE STABILIZING AND THE PURCHASE OF
CERTIFICATES TO COVER SHORT POSITIONS. FOR A DESCRIPTION OF THESE ACTIVITIES,
SEE "UNDERWRITING."
    
 
                         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 Certificates. Certificateholders will hold their securities
through DTC. DTC will forward such reports to Participants. See "The
Certificates--Book-Entry Registration" and "--Statements to Certificateholders."
Such reports will not constitute financial statements prepared in accordance
with generally accepted accounting principles. The Seller 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.
    
 
                             AVAILABLE INFORMATION
 
   
     The Seller has filed with 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 Certificates offered pursuant to this
Prospectus. For further information, reference is made to the Registration
Statement which may be inspected and copied at the public reference facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549;
and at the Commission's regional offices at the Northwestern Atrium Center, 500
West Madison Street, Suite 1400, Chicago, Illinois 60661-2511 and at Seven World
Trade Center, 13th Floor, New York, New York 10048. Copies of the Registration
Statement may be obtained from the Public Reference Section of the Commission at
450 Fifth Street, N.W., Washington. D.C. 20549, at prescribed rates. In
addition, the Registration Statement may be accessed electronically at the
Commission's site on the World Wide Web located at http://www.sec.gov.
    
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
   
     All reports and other documents filed by the Servicer, on behalf of the
Trust, pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act
subsequent to the date of this Prospectus and prior to the termination of the
offering of the Certificates offered hereby shall be deemed incorporated by
reference into this Prospectus and to be a part hereof. After the initial
distribution of the Certificates by the Underwriters and in connection with
market making transactions by Banc One Capital Corporation, this Prospectus will
be distributed together with, and should be read in conjunction with an
accompanying supplement to the Prospectus. Such supplement will contain the
reports described above and generally will include the information contained in
the monthly statements furnished to Certificateholders. See "The
Certificates--Statements to Certificateholders." Any statement contained herein
or in a document 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 in any other subsequently filed document which also 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 modified or superseded, to constitute part of this Prospectus.
 
     The Servicer will provide without charge to each person, including any
beneficial owner of Certificates, 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 the documents incorporated herein by reference (other than exhibits to such
documents). Written requests for such copies should be directed to BANC ONE
CORPORATION, 150 East Gay Street, 24th Floor, Columbus, Ohio 43271-0138,
Attention: Structured Finance. Telephone requests for such copies should be
directed to BANC ONE CORPORATION at (614) 248-5800.
    
 
                                       2

<PAGE>

                                SUMMARY OF TERMS
 
     The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus. Certain capitalized
terms used in this summary are defined elsewhere in this Prospectus on the pages
indicated in the Index of Principal Terms.
 
   
<TABLE>
<S>                                         <C>
Issuer....................................  Banc One Auto Grantor Trust 1997-A (the "Trust" or the "Issuer").
Seller and Servicer.......................  Bank One, Texas, N.A. (in its capacity as seller, the "Seller" or, in
                                            its capacity as servicer, the "Servicer"). See "The Servicer and the
                                            Seller."
Affiliated Banks..........................  All of the Receivables were originated by Bank One, N.A., Bank One,
                                            Wisconsin, Bank One, Illinois, N.A. or Bank One, Indiana, N.A. or
                                            their predecessor banks (each an "Affiliated Bank" and together, the
                                            "Affiliated Banks").
Subservicers..............................  Bank One, N.A. with respect to the Receivables originated by Bank
                                            One, N.A. or its predecessor banks and Bank One, Wisconsin with
                                            respect to the remaining Receivables (each a "Subservicer" and
                                            together the "Subservicers").
Trustee and Collateral Agent..............  Bankers Trust Company, a New York banking corporation, not in its
                                            individual capacity, but solely as trustee for the Trust (the
                                            "Trustee") and as collateral agent with respect to the Reserve Fund
                                            (the "Collateral Agent").
Securities Offered........................  Banc One Auto Grantor Trust 1997-A will issue two classes of
                                            Certificates (each, a "Class") with one class of senior certificates
                                            (the "Class A Certificates") and one class of subordinated
                                            certificates (the "Class B Certificates" and, together with the Class
                                            A Certificates, the "Certificates") pursuant to a Pooling and
                                            Servicing Agreement dated as of May 31, 1997 (the "Agreement") among
                                            the Seller, the Servicer and the Trustee. Each Certificate will
                                            represent a fractional undivided interest in the assets of the Trust.
                                            The Class A Certificates will be issued in an initial aggregate
                                            principal amount of $744,252,000.00 (the "Original Class A Principal
                                            Balance") and will evidence in the aggregate an undivided ownership
                                            interest in approximately 93% of the Trust (the "Class A
                                            Percentage").
                                            The Class B Certificates will be issued in an initial aggregate
                                            principal amount of $56,019,576.72 (the "Original Class B Principal
                                            Balance") and will evidence in the aggregate an undivided ownership
                                            interest in approximately 7% of the Trust (the "Class B Percentage").
                                            The Class B Certificates will be subordinated to the Class A
                                            Certificates to the extent described herein. See "Risk
                                            Factors--Subordination of the Class B Certificates" and "The
                                            Certificates--Subordination of the Class B Certificates."
Registration of the Certificates..........  The Certificates will be available for purchase in denominations of
                                            $1,000 and integral multiples of $1 in excess thereof in book-entry
                                            form only. See "The Certificates--General." Certificateholders will
                                            not be entitled to receive a Definitive Certificate except in the
                                            event that Definitive Certificates are issued in the limited
                                            circumstances described herein. Persons acquiring beneficial
                                            interests in the Certificates will hold their interests through DTC.
                                            See "The Certificates--Definitive Certificates."
</TABLE>
    
 
                                       3

<PAGE>
 
   
<TABLE>
<S>                                         <C>
Trust Property............................  The property of the Trust (the "Trust Property") will include (i) the
                                            Receivables; (ii) all monies received under the Receivables on and
                                            after May 31, 1997 (the "Cutoff Date"); (iii) certain bank accounts
                                            established and maintained by the Trustee; (iv) security interests in
                                            the Financed Vehicles; (v) the rights to proceeds from certain
                                            insurance policies covering the Financed Vehicles or the retail
                                            purchasers of, or other persons owing payments on, the Financed
                                            Vehicles (the "Obligors"); (vi) the rights of the Trustee for the
                                            benefit of the Certificateholders under the Agreement; (vii) the
                                            rights to certain payments from the Reserve Fund; and (viii) all
                                            proceeds (within the meaning of the UCC) of the foregoing. The
                                            Reserve Fund will be maintained for the benefit of the
                                            Certificateholders, but will not be part of the Trust.
The Receivables...........................  The Receivables will consist of motor vehicle retail installment sale
                                            contracts secured by new or used automobiles, vans or light duty
                                            trucks, including rights to receive certain payments made with
                                            respect to such Receivables on and after the Cutoff Date, security
                                            interests in the vehicles financed thereby (the "Financed Vehicles"),
                                            and the proceeds thereof. On the date of the issuance of the
                                            Certificates (the "Closing Date"), the Trustee will purchase from the
                                            Seller pursuant to the Agreement simple interest motor vehicle retail
                                            installment sale contracts (the "Receivables") having an aggregate
                                            principal balance of $800,271,576.72. as of the Cutoff Date. See "The
                                            Certificates--Sale and Assignment of the Receivables."
                                            The Receivables arise from loans originated indirectly by motor
                                            vehicle dealers (the "Dealers"), purchased by the Affiliated Banks in
                                            the ordinary course of business pursuant to agreements with the
                                            Dealers and acquired by the Seller from the Affiliated Banks in the
                                            ordinary course of the Seller's business. The Receivables have been
                                            selected from the contracts purchased from the Affiliated Banks and
                                            owned by the Seller (the "Affiliated Bank Portfolio") based on the
                                            criteria specified in the Agreement and described herein. None of the
                                            Receivables were originated by the Seller. As of the Cutoff Date, the
                                            weighted average annual percentage rate (the "APR") of the
                                            Receivables was approximately 10.35%, the weighted average remaining
                                            term to maturity of the Receivables was approximately 53.30 months
                                            and the weighted average original term to maturity of the Receivables
                                            was approximately 58.80 months. As of the Cutoff Date, no Receivable
                                            has a scheduled maturity later than May 2003 (the "Final Scheduled
                                            Maturity Date"). Approximately 41.01% of the aggregate principal
                                            balance of the Receivables as of the Cutoff Date represents financing
                                            of new vehicles; the remainder represents financing of used vehicles.
                                            As of the Cutoff Date, approximately 44.23%, 16.44%, 13.89% and 9.20%
                                            of the aggregate principal balance of the Receivables have Obligors
                                            with billing addresses in the States of Ohio, Indiana, Illinois and
                                            Wisconsin, respectively. See "The Receivables Pool" and "Risk
                                            Factors--Regional Economic Conditions."
Class A Pass-Through Rate.................  % per annum, calculated on the basis of a 360-day year consisting of
                                            twelve 30-day months (the "Class A Pass-Through Rate").
</TABLE>
    
 
                                       4

<PAGE>
 
   
<TABLE>
<S>                                         <C>
Class B Pass-Through Rate.................  % per annum, calculated on the basis of a 360-day year consisting of
                                            twelve 30-day months (the "Class B Pass-Through Rate").
Distribution Date.........................  Distributions of principal and interest will be made on the 20th day
                                            of each month (or, if such 20th day is not a Business Day, the next
                                            succeeding Business Day) (each, a "Distribution Date"), commencing in
                                            July 1997. The final scheduled Distribution Date is the November 2003
                                            Distribution Date (the "Final Scheduled Distribution Date"). A
                                            "Business Day" is a day other than a Saturday, a Sunday or a day on
                                            which banking institutions or trust companies in New York, New York
                                            or Dallas, Texas are authorized by law, regulation, executive order
                                            or governmental decree to be closed.
Interest..................................  On each Distribution Date, the Trustee will distribute, to the extent
                                            of funds available therefor, first (i) pro rata to the holders of the
                                            Class A Certificates (the "Class A Certificateholders") as of the
                                            last day of the immediately preceding calendar month (each such date,
                                            a "Record Date"), interest in an amount equal to one-twelfth (or, in
                                            the case of the first Distribution Date, a fraction, the numerator of
                                            which is                and the denominator of which is 360) of the
                                            product of the Class A Pass-Through Rate and the Class A Principal
                                            Balance after giving effect to distributions of principal made on the
                                            preceding Distribution Date or, in the case of the first Distribution
                                            Date, the Original Class A Principal Balance (the "Class A Monthly
                                            Interest") plus any unpaid Class A Monthly Interest from any
                                            preceding Distribution Date that remains unpaid and interest on such
                                            amount to the extent permitted by law at the Class A Pass-Through
                                            Rate and then (ii) pro rata to the holders of record of the Class B
                                            Certificates (the "Class B Certificateholders" and, together with the
                                            Class A Certificateholders, the "Certificateholders") as of the
                                            Record Date, interest in an amount equal to one-twelfth (or, in the
                                            case of the first Distribution Date, a fraction, the numerator of
                                            which is                and the denominator of which is 360) of the
                                            product of the Class B Pass-Through Rate and the Class B Principal
                                            Balance after giving effect to all payments of principal made on the
                                            preceding Distribution Date, or, in the case of the first
                                            Distribution Date, the Original Class B Principal Balance (the "Class
                                            B Monthly Interest") plus any unpaid Class B Monthly Interest from
                                            any preceding Distribution Date that remains unpaid and interest on
                                            such amount to the extent permitted by law at the Class B
                                            Pass-Through Rate.
                                            The "Class A Principal Balance" on any date of determination shall
                                            equal the Original Class A Principal Balance reduced by all
                                            distributions actually made to the Class A Certificateholders and
                                            allocable to principal. The "Class B Principal Balance" on any date
                                            of determination shall equal the Original Class B Principal Balance
                                            reduced by all distributions actually made to the Class B
                                            Certificateholders and allocable to principal.
</TABLE>
    
 
                                       5
<PAGE>
 
   
<TABLE>
<S>                                         <C>
Principal.................................  On each Distribution Date, the Trustee will distribute, to the extent
                                            of funds available therefor, first (i) pro rata to Class A
                                            Certificateholders of record as of the related Record Date an amount
                                            equal to the sum of (x) the Class A Percentage of all payments
                                            received by the Subservicers during the preceding Collection Period
                                            allocable to principal on or in respect of the Receivables as
                                            described under "The Certificates--Distributions on Certificates"
                                            ("Principal Collections"), (y) the Class A Percentage of Realized
                                            Losses with respect to Receivables which became Liquidated
                                            Receivables during the related Collection Period (the sum of (x) and
                                            (y), the "Class A Monthly Principal") and (z) any unpaid Class A
                                            Monthly Principal with respect to any preceding Distribution Date and
                                            then (ii) pro rata to Class B Certificateholders of record as of the
                                            related Record Date an amount equal to the sum of (x) the Class B
                                            Percentage of Principal Collections, (y) the Class B Percentage of
                                            Realized Losses with respect to Receivables which became Liquidated
                                            Receivables during the related Collection Period (the sum of (x) and
                                            (y), the "Class B Monthly Principal") and (z) any unpaid Class B
                                            Monthly Principal with respect to any preceding Distribution Date.
                                            A "Collection Period" means, with respect to any Distribution Date
                                            the calendar month immediately preceding the calendar month in which
                                            such Distribution Date occurs.
Subordination of the Class B
  Certificates............................  The rights of the Class B Certificateholders to receive distributions
                                            to which they would otherwise be entitled with respect to the assets
                                            of the Trust will be subordinated to the rights of the Class A
                                            Certificateholders, as more fully described under "Risk Factors--
                                            Subordination of the Class B Certificates" and "The Certificates--
                                            Subordination of the Class B Certificates." This subordination is
                                            intended to enhance the likelihood of timely receipt by Class A
                                            Certificateholders of the full amount of interest and principal
                                            required to be paid to them, and to afford such Class A
                                            Certificateholders limited protection against losses in respect of
                                            the Receivables.
                                            The protection afforded to the Class A Certificateholders by the
                                            subordination feature described above will be effected both by the
                                            preferential right of the Class A Certificateholders to receive, to
                                            the extent described below, current distributions from collections on
                                            or in respect of the Receivables and by the establishment of a
                                            segregated trust account held by the Collateral Agent for the benefit
                                            of the Certificateholders (the "Reserve Fund"). Amounts on deposit in
                                            the Reserve Fund will also be generally available to cover shortfalls
                                            in required distributions to the Class B Certificateholders, in
                                            respect of interest, after payment of interest on the Class A
                                            Certificates and, in respect of principal, after payment of interest
                                            and principal of the Class A Certificates and interest on the Class B
                                            Certificates. The Reserve Fund will be maintained for the benefit of
                                            the Certificateholders, but will not be part of the Trust.
</TABLE>
    
 
                                       6
<PAGE>
 
   
<TABLE>
<S>                                         <C>
                                            No interest distribution will be made to the Class B
                                            Certificateholders on any Distribution Date until the full amount of
                                            interest on the Class A Certificates payable on such Distribution
                                            Date has been distributed to the Class A Certificateholders. No
                                            principal distribution will be made to the Class B Certificateholders
                                            on any Distribution Date until the full amount of interest on and
                                            principal of the Class A Certificates and interest on the Class B
                                            Certificates payable on such Distribution Date has been distributed
                                            to the Class A Certificateholders and Class B Certificateholders,
                                            respectively. Distributions of interest on the Class B Certificates,
                                            to the extent of collections on or in respect of the Receivables
                                            allocable to interest and certain available amounts on deposit in the
                                            Reserve Fund, will not be subordinated to the payment of principal on
                                            the Class A Certificates.
Reserve Fund..............................  The Reserve Fund will be created with an initial deposit by the
                                            Seller of cash or Eligible Investments having a value of
                                            $48,016,294.60, or 6.00% of the Pool Balance as of the Cutoff Date
                                            (the "Original Pool Balance"). The amount initially deposited in the
                                            Reserve Fund will be augmented on each Distribution Date by the
                                            deposit in the Reserve Fund of amounts remaining after distribution
                                            of the Servicing Fee and amounts to be paid to Class A
                                            Certificateholders and Class B Certificateholders. Amounts in the
                                            Reserve Fund on any Distribution Date (after giving effect to all
                                            distributions to be made on such Distribution Date) in excess of the
                                            Specified Reserve Balance for such Distribution Date will be released
                                            to the Seller, on such Distribution Date and upon such release, the
                                            Certificateholders will have no further rights in, or claims to, such
                                            amounts. The "Specified Reserve Balance" with respect to any
                                            Distribution Date generally will be equal to the greater of (a) 6.00%
                                            of the sum of the Class A Principal Balance and the Class B Principal
                                            Balance (after giving effect to all distributions on the Certificates
                                            on such Distribution Date) or (b) 1.50% of the sum of the Original
                                            Class A Principal Balance and the Original Class B Principal Balance.
                                            Funds will be withdrawn, to the extent available, from the Reserve
                                            Fund for distribution first to Class A Certificateholders to the
                                            extent of shortfalls in the amounts available to make required
                                            distributions of interest on the Class A Certificates and then to
                                            Class B Certificateholders to the extent of shortfalls in the amounts
                                            available to make required distributions of interest on the Class B
                                            Certificates. Thereafter, funds will be withdrawn from the Reserve
                                            Fund for distribution first to Class A Certificateholders to the
                                            extent of shortfalls in the amounts available to make required
                                            distributions of principal on the Class A Certificates and then to
                                            Class B Certificateholders to the extent of shortfalls in the amounts
                                            available to make required distributions of principal on the Class B
                                            Certificates.
                                            The "Pool Balance" at any time will represent the aggregate principal
                                            balance of the Receivables at the end of the preceding Collection
                                            Period, after giving effect to all payments received from Obligors
                                            and Purchase Amounts to be remitted by the Servicer or the Seller, as
                                            the case may be, all for such Collection Period, and all losses
                                            realized on Receivables liquidated during such Collection Period.
</TABLE>
    
 
                                       7
<PAGE>
 
<TABLE>
   
<S>                                         <C>
Servicing Fee.............................  The Servicer will receive a monthly fee (the "Servicing Fee"),
                                            payable on each Distribution Date, equal to one-twelfth of the
                                            product of 1.00% (the "Servicing Fee Rate") and the Pool Balance as
                                            of the first day of the related Collection Period. In addition, the
                                            Servicer will be entitled to certain nonsufficient funds charges and
                                            other administrative fees or similar charges. See "The Certificates--
                                            Servicing Compensation."
Optional Purchase.........................  The Seller may purchase all the Receivables on any Distribution Date
                                            as of which the Pool Balance is 5% or less of the Original Pool
                                            Balance at a purchase price determined as described under "The
                                            Certificates--Termination."
Prepayment Considerations.................  All the Receivables are prepayable at any time. The rate of
                                            prepayments on the Receivables may be influenced by a variety of
                                            economic, social and other factors, including changes in interest
                                            rates and the fact that an Obligor generally may not sell or transfer
                                            the Financed Vehicle securing a Receivable without the consent of the
                                            secured party, which generally results in the repayment of the
                                            remaining principal balance of the Receivable. In addition, under
                                            certain circumstances, Receivables may be purchased or repurchased
                                            pursuant to the Agreement as a result of certain uncured breaches of
                                            representations and warranties in the case of the Seller and certain
                                            uncured breaches of covenants in the case of the Servicer.
                                            Accordingly, under certain circumstances it is likely that the
                                            Certificates will be repaid before the Final Scheduled Distribution
                                            Date. Any reinvestment risk (which will vary from investor to
                                            investor, but which may include the risk that principal payments will
                                            have to be reinvested at a lower yield) resulting from the rate of
                                            prepayments in full of the Receivables and the distribution of such
                                            prepayments to Certificateholders will be borne entirely by the
                                            Certificateholders.
Federal Tax Status and State Franchise Tax
  Consequences............................  In the opinion of Squire, Sanders & Dempsey L.L.P., special tax
                                            counsel, the Trust will be classified for Federal income tax purposes
                                            as a grantor trust or a partnership and not as an association taxable
                                            as a corporation. Certificateholders must report their respective
                                            allocable shares of income earned on Trust assets (excluding certain
                                            amounts retained by the Seller as described herein) and, subject to
                                            certain limitations applicable to individuals, estates and trusts,
                                            may deduct their respective allocable shares of reasonable servicing
                                            and other fees. See "Federal Income Tax Consequences." Squire,
                                            Sanders & Dempsey L.L.P. ( "Ohio Tax Counsel") will deliver an
                                            opinion to the effect that the Trust will not be subject to Ohio
                                            franchise taxation and the Certificateholders should not be subject
                                            to Ohio franchise taxation solely as a result of the ownership of a
                                            Certificate. Investors should consult their own tax advisors
                                            regarding state and local tax consequences. See "State and Local Tax
                                            Consequences."
</TABLE>
    
 
                                       8
<PAGE>
 
<TABLE>
   
<S>                                         <C>
Rating....................................  It is a condition to the issuance of the Certificates that the Class
                                            A Certificates be rated in the highest investment rating category by
                                            at least two nationally recognized rating agencies (each, a "Rating
                                            Agency") and the Class B Certificates be rated at least "A" or its
                                            equivalent by each such Rating Agency. The ratings of the
                                            Certificates are based primarily on the quality of the Receivables
                                            and the availability of the Reserve Fund and, in the case of the
                                            Class A Certificates, on the subordination provided by the Class B
                                            Certificates. A security rating is not a recommendation to buy, sell
                                            or hold securities and may be revised or withdrawn at any time by the
                                            assigning Rating Agency. See "Risk Factors--Ratings of the
                                            Certificates; Possibility of Withdrawal or Downgrading."
ERISA Considerations......................  The Class A Certificates may be purchased by or on behalf of an
                                            employee benefit plan or other retirement arrangement that is 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"), as well as any entity whose source of funds for
                                            the purchase of Class A Certificates includes plan assets by reason
                                            of a plan or account investing in such entity (each, a "Plan"),
                                            subject to the considerations described herein. Because the Class B
                                            Certificates are subordinated to the Class A Certificates, no Class B
                                            Certificate may be purchased by or on behalf of a Plan other than an
                                            "insurance company general account" as defined in, and which complies
                                            with the provisions of, Prohibited Transaction Exemption 95-60 which
                                            may be deemed to be holding Plan assets. See "ERISA Considerations."
</TABLE>
    
 
                                       9

<PAGE>
                                  RISK FACTORS
 
     In addition to the other information contained in this Prospectus,
prospective purchasers of the Certificates should read and carefully consider
the risk factors set forth below prior to making an investment in the
Certificates.
 
LIMITED ASSETS
 
   
     The Trust does not have, nor is it permitted or expected to have, any
significant assets or sources of funds other than the Receivables and the right
to receive payments under certain circumstances from the Reserve Fund. The
Certificates represent interests solely in the Trust and neither the Class A
Certificates nor the Class B Certificates will be insured or guaranteed by the
Seller, any Affiliated Bank, the Servicer, the Trustee or any other person or
entity. Consequently, holders of the Certificates must rely for payment upon
payments on the Receivables and, if and to the extent available, amounts on
deposit in the Reserve Fund. Amounts to be deposited in the Reserve Fund are
limited in amount and will be reduced as the Pool Balance declines.
    
 
LIMITED OBLIGATIONS OF THE SELLER AND SERVICER
 
   
     Neither the Seller, the Servicer nor any of the Affiliated Banks is
obligated to make any payments in respect of the Certificates or the
Receivables. In addition, if Bank One, Texas, N.A. were to cease acting as
Servicer, or if Bank One, N.A. or Bank One, Wisconsin were to cease acting as
Subservicers, delays in processing payments on the Receivables and information
in respect thereof could occur and result in delays in payments to the
Certificateholders.
 
     In connection with the sale of Receivables by the Seller to the Trustee for
the benefit of the Certificateholders, the Seller makes representations and
warranties with respect to the characteristics of such Receivables. In certain
circumstances, the Seller is required to repurchase Receivables, or to cause the
related Affiliated Bank to repurchase the related Receivables, with respect to
which such representations and warranties have been breached. If the Servicer
fails to cure certain breaches of the covenants made by it in the Agreement with
respect to a Receivable, the Servicer may be required to purchase the affected
Receivable, or to cause the related Subservicer to purchase the related
Receivable. Because the Seller and the Servicer are the same entity, certain
conflicts of interest may arise with respect to such obligations. For example,
the Servicer may discover a breach of one of the representations that would
cause the Seller to have to repurchase a Receivable. Since both the Seller and
the Servicer are obligated to give notices of any breaches of representations to
the Trustee, failure by the Servicer to give such notice could give rise to an
Event of Servicing Termination. Neither the Seller nor the Servicer is otherwise
obligated with respect to the Receivables or the Certificates. See "The
Certificates--Sale and Assignment of the Receivables" and "--Servicing
Procedures."
    
 
RESERVE FUND; SUBORDINATION OF THE CLASS B CERTIFICATES
 
     Amounts on deposit in the Reserve Fund will be available on any
Distribution Date first to cover shortfalls in distributions of interest on the
Class A Certificates and then to cover shortfalls in distributions of interest
on the Class B Certificates. As a result, shortfalls in distributions of
interest on the Class B Certificates will be covered (to the extent of amounts
available in the Reserve Fund after the payment of interest on the Class A
Certificates) prior to the use of the Reserve Fund to cover shortfalls of
principal on the Class A Certificates. After distributions of interest on both
the Class A Certificates and the Class B Certificates have been made, amounts on
deposit in the Reserve Fund will be available first to cover shortfalls in
distributions of principal on the Class A Certificates and then to cover
shortfalls in distributions of principal on the Class B Certificates. If the
Reserve Fund is exhausted, the Trust will depend solely on current payments on
the Receivables to make distributions on the Certificates.
 
   
     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 such 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
 
                                       10

<PAGE>

interest and the amount on deposit in the Reserve Fund available after the
payment of interest on the Class A Certificates has been made, will not be
subordinated to the payment of principal on the Class A Certificates. See "The
Certificates--Distributions on Certificates."
    
 
RISK OF NOT SEGREGATING RECEIVABLES
 
   
     The Seller has caused financing statements to be filed with the appropriate
governmental authorities to perfect its interest in the Affiliated Bank
Portfolio in accordance with the requirements of the Uniform Commercial Code in
effect in the applicable States. The Seller will cause financing statements to
be filed with the appropriate governmental authorities to perfect the interest
of the Trustee on behalf of the Certificateholders in its purchase of the
Receivables in accordance with the requirements of the Uniform Commercial Code
in effect in the State of Texas (the "UCC"), and the Servicer will hold the
Receivables, either directly or through subcustodians (which may be affiliates
of the Servicer), as custodian for the Trustee following the sale and assignment
of the Receivables to the Trustee on behalf of the Certificateholders. The
Receivables will not be segregated, stamped or otherwise marked to indicate that
they have been sold to the Trustee on behalf of the Certificateholders. 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.
 
RISK OF UNPERFECTED SECURITY INTEREST IN FINANCED VEHICLES IN CERTAIN STATES
 
     The Seller will assign its security interests in the Financed Vehicles
along with the sale and assignment of the Receivables to the Trust, and the
Servicer will hold the certificates of title or other evidence of ownership
relating to the Financed Vehicles, either directly or through subcustodians, as
custodian for the Trustee following the sale and assignment of the Receivables
to the Trust. The certificates of title or other evidence of ownership will not
be endorsed or otherwise amended to identify the Trust as the new secured party.
In Ohio and most other states, in the absence of fraud or forgery by the vehicle
owner or of fraud, forgery, negligence or error by the Seller or the related
Affiliated Bank or administrative error by state or local agencies, the notation
of the related Affiliated 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 the
Trustee as the new secured party on the certificate of title that the security
interest of the Trust or the Trustee may not be enforceable. In the event the
Trust has failed to obtain or maintain a 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 perfected security interest in the Financed Vehicle.
 
INSOLVENCY RISK OF THE SELLER
 
     The Seller intends that the transfer of the Receivables by it under the
Agreement constitute a sale. In the event that the Seller 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 the
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 the Seller would not
interfere with the timely transfer to the Trust of payments collected on the
Receivables. If the transfer to the Trust were to be characterized as a secured
loan, to the extent that the Seller would be deemed to have granted a security
interest in the Receivables to the Trust, and that interest had been validly
perfected before the Seller's insolvency and had not been taken in contemplation
of insolvency, that security interest should not be subject to avoidance and
payments to the Trust with respect to the Receivables should not be subject to
recovery by the FDIC as receiver of the Seller. 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--Other Limitations."
    
 
                                       11

<PAGE>

   
REGIONAL ECONOMIC CONDITIONS
 
     Economic conditions in the states where Obligors reside may affect the
delinquency, loan loss and repossession experience of the Trust with respect to
the Receivables. As of the Cutoff Date, the billing addresses of the Obligors
with respect to approximately 44.23%, 16.44%, 13.89% and 9.20% by principal
balance of the Receivables were located in Ohio, Indiana, Illinois and
Wisconsin, respectively. Ohio, Indiana, Illinois and Wisconsin have experienced
economic downturns from time to time, and no predictions can be made regarding
future economic conditions in Ohio, Indiana, Illinois, Wisconsin or in any of
the other states where the Obligors are located. See "The Receivables Pool."
 
MATURITY AND PREPAYMENT ASSUMPTIONS
 
     All the Receivables are prepayable at any time. For this purpose the term
"prepayments" includes prepayments by the Obligors in full or in part, certain
partial prepayments related to liquidations due to default, including rebates of
extended warranty contract costs and insurance premiums, as well as receipts of
proceeds from physical damage, credit life, theft and disability insurance
policies and certain other Receivables purchased or repurchased pursuant to the
terms of the Agreement. The rate of prepayments on the Receivables may be
influenced by a variety of economic, social and other factors. In addition,
under certain circumstances, the Seller is obligated to repurchase, or to cause
the related Affiliated Bank to purchase, and the Servicer is obligated to
purchase, or to cause the related Subservicer to purchase the related
Receivables pursuant to the Agreement as a result of certain uncured breaches of
representations and warranties in the case of the Seller and certain uncured
breaches of covenants in the case of the Servicer made by them in the Agreement.
See "The Certificates--Sale and Assignment of the Receivables" and "--Servicing
Procedures." See also "The Certificates--Termination" regarding the Seller's
option to purchase the Receivables. Accordingly, under certain circumstances, it
is likely that the Certificates will be repaid before the Final Scheduled
Distribution Date. Any reinvestment risk (which will vary from investor to
investor, but which may include the risk that principal payments will have to be
reinvested at a lower yield) resulting from the rate of prepayments of the
Receivables and the distribution of such prepayments to Certificateholders will
be borne entirely by the related Certificateholders. See "Maturity and
Prepayment Assumptions."
 
FEDERAL INCOME TAXATION
 
     It is expected that, for Federal income tax purposes, amounts otherwise
payable 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 the 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 "Federal Income Tax
Consequences--Class B Certificate Owners--Effect of Subordination."
    
 
RATINGS OF THE CERTIFICATES; POSSIBILITY OF WITHDRAWAL OR DOWNGRADING
 
     It is a condition to the issuance of the Certificates that the Class A
Certificates be rated in the highest rating category by at least two nationally
recognized rating agencies (each a "Rating Agency"). It is a condition to the
issuance of the Class B Certificates that they be rated at least "A" or its
equivalent by each such Rating Agency. A rating is not a recommendation to
purchase, hold or sell the Certificates, inasmuch as such rating does not
comment as to market price or suitability for a particular investor. The ratings
of the Certificates are based primarily on the quality of the Receivables and
the availability of the Reserve Fund and, in the case of the Class A
Certificates, on the subordination provided by the Class B Certificates. The
ratings of the Certificates address the likelihood of the receipt of
distributions due on the Certificates pursuant to their terms. 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 so warrant. In the event that a rating is subsequently
lowered or withdrawn, no person or entity will be required to provide any
additional credit enhancement. There can be no assurance as to whether any
additional rating agency will rate the Certificates or, if one does, what rating
would be assigned to either class of Certificates by such rating agency.
 
                                       12

<PAGE>

LIMITED LIQUIDITY
 
     There is currently no secondary market for the Certificates. The
Underwriters currently intend to make a market in the Certificates, but 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
Certificateholders with liquidity of investment or that it will continue for the
life of the Certificates. The Certificates will not be listed on any national
securities exchange.
 
                             FORMATION OF THE TRUST
 
     The Seller will establish the Trust by selling and assigning the
Receivables and certain other Trust Property to the Trust in exchange for the
Certificates. All references herein to sales, assignments and transfers to the
Trust refer to sales, assignments and transfers to the Trustee on behalf of the
Trust for the benefit of the Certificateholders. Prior to such sale and
assignment, the Trust will have no assets or obligations or any operating
history. Upon formation, the Trust will not engage in any business activities
other than acquiring and holding the Receivables, issuing the Certificates and
distributing payments thereon.
 
   
     The Servicer will service the Receivables, either directly or through
subservicers, and will be paid the Servicing Fee out of collections from the
Receivables, prior to distributions to Certificateholders. The Servicer will
designate Bank One, N.A. to service the Receivables originated by Bank One, N.A.
or its predecessors and Bank One, Wisconsin to service the remaining
Receivables. See "The Seller's Affiliated Bank Portfolio of Motor Vehicle
Loans--Motor Vehicle Lending," "The Certificates--Servicing Procedures,"
"--Servicing Compensation" and "--Distributions on Certificates."
 
     The Servicer will, directly or through subcustodians, hold the Receivables
and the certificates of title relating to the Financed Vehicles as custodian for
the Trustee. Banc One Services Corporation will serve as subcustodian of the
Receivables. However, the Receivables will not be marked or stamped to indicate
that they have been sold to the Trust, and the certificates of title for the
Financed Vehicles will not be endorsed or otherwise amended to identify the
Trustee as the new secured party. 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."
    
 
     The Trust will not acquire any contracts or assets other than the Trust
Property, and it is not anticipated that the Trust will have any need for
additional capital resources. Because the Trust will have no operating history
upon its establishment and will not engage in any business activity other than
acquiring and holding the Trust Property, issuing the Certificates and
distributing payments thereon, no historical or pro forma financial statements
or ratios of earnings to fixed charges with respect to the Trust have been
included herein.
 
                               THE TRUST PROPERTY
 
   
     Each Certificate represents a fractional undivided interest in the Trust.
The Trust Property will include the Receivables, which were originated
indirectly by Dealers, purchased by an Affiliated Bank in the ordinary course of
business pursuant to agreements with Dealers ("Dealer Agreements") and acquired
by the Seller from the Affiliated Banks in the ordinary course of the Seller's
business. The Receivables are presently serviced by and will continue to be
serviced by Bank One, N.A. and Bank One, Wisconsin, as the case may be, as
subservicers for the Servicer and evidence indirect financing made available by
the related Affiliated Bank to the Obligors. On the Closing Date, the Seller
will sell the Receivables to the Trustee for the benefit of the
Certificateholders. The Trust Property also includes (i) all monies received
under the Receivables on and after the Cutoff Date, (ii) such amounts as from
time to time may be held in one or more accounts established and maintained by
the Trustee pursuant to the Agreement as described below, (iii) security
interests in the Financed Vehicles, (iv) the Seller's rights (if any) to receive
proceeds from claims on credit life, disability, theft and physical damage
insurance policies covering the Financed Vehicles or the Obligors, (v) the
rights of the Trustee on behalf of the Certificateholders under the Agreement,
(vi) the rights to certain payments from the Reserve Fund and (vii) all proceeds
(within the meaning of the UCC) of the foregoing.
    
 
                                       13

<PAGE>

     The Reserve Fund will be maintained for the benefit of the
Certificateholders, but will not be part of the Trust.
 
         THE SELLER'S AFFILIATED BANK PORTFOLIO OF MOTOR VEHICLE LOANS
 
MOTOR VEHICLE LENDING
 
   
     The Receivables will consist of loans selected from the Seller's portfolio
of loans acquired by the Seller from the Affiliated Banks in the ordinary course
of the Seller's business (the "Affiliated Bank Portfolio"). None of the
Receivables were originated by the Seller. The Affiliated Banks purchase from
Dealers motor vehicle retail installment sale contracts which are secured by a
new or used automobile, van or light-duty truck ("Motor Vehicle Loans"). The
Affiliated Banks enter into Dealer Agreements primarily with Dealers that are
franchised to sell new motor vehicles and with certain Dealers that sell used
motor vehicles, based upon a limited financial review of the Dealer or, in some
cases, the reputation and prior experience of the related Affiliated Bank with
such Dealers and their key management. In addition to purchasing Motor Vehicle
Loans from such Dealers, each of the Affiliated Banks also extends loans and
lines of credit to certain Dealers for, among other things, inventories and
other commercial purposes. Such loans and lines of credit are not included in
the Receivables purchased by the Trust.
    

       

   
     Each Affiliated Bank's motor vehicle lending operations are centrally
managed through Banc One Credit Company, an unincorporated division of Finance
One Corporation, which is itself a wholly owned subsidiary of BANC ONE. The
collection function associated with the servicing of Motor Vehicle Loans
originated by the Affiliated Banks is also centrally managed by Banc One Credit
Company at two collection sites owned and operated by each of Bank One, N.A. and
Bank One, Wisconsin. The Affiliated Bank Portfolio is currently serviced by Bank
One, N.A., with respect to Motor Vehicle Loans originated by Bank One, N.A. or
its predecessors and by Bank One, Wisconsin, with respect to Motor Vehicle Loans
originated by the other Affiliated Banks or their predecessors. Bank One, N.A.
and Bank One, Wisconsin, are referred to as the "Subservicers." From time to
time, Banc One Credit Company may temporarily assign collection activities with
respect to the Affiliated Bank Portfolio to its other two collection sites owned
and operated by each of Bank One, Arizona, N.A. and Bank One, Texas, N.A.
Certain functions associated with the servicing of the Affiliated Bank Portfolio
including data processing, payment processing, statement rendering, customer
service, collateral file maintenance and certain administrative functions are
currently performed by Banc One Services Corporation, an affiliate of the
Seller.
    
 
     Each Motor Vehicle Loan was purchased by the related Affiliated Bank after
a review by the related Affiliated Bank in accordance with its established
underwriting procedures described below. These procedures are intended to assess
the ability of an applicant for a proposed Motor Vehicle Loan to repay a
proposed Motor Vehicle Loan and the adequacy of the motor vehicle as collateral.
Each Affiliated Bank's guidelines are intended to provide a basis for lending
decisions, but are not meant to supersede the credit judgment of the lending
officer. As a result, certain Motor Vehicle Loans may not comply with all of the
related Affiliated Bank's guidelines.
 
     The Dealers require an applicant to complete an application which generally
includes such information as the applicant's income, liabilities, credit and
employment history and other personal information. The application is reviewed
for completeness and compliance with the related Affiliated Bank's guidelines.
The related Affiliated Bank evaluates applicants by considering, based on
information provided in the application and the credit bureau reports referred
to below, the relation of the applicant's income to expenses, including expenses
relating to such Motor Vehicle Loan.
 
     All Motor Vehicle Loans are analyzed using a judgmental system supported by
generic (custom bureau score) and custom scorecards. Upon receipt of an
application, a credit bureau report on the applicant, which includes a credit
bureau score, is retrieved. The application, including transaction information,
and the credit bureau report are scored using a family of six Fair Isaac
scorecards custom built for the Affiliated Banks. Credit underwriters then
review the data for stability in employment and residence, creditworthiness
based on historical information, value of the related motor vehicle, and the
applicant's ability to support the new debt. The scorecards are used to
highlight applicants that have a higher probability of default. Underwriters are
required to obtain concurrence from a more senior lender prior to approval of
loans with credit score policy or other major 
 
                                       14

<PAGE>

policy exceptions. The Affiliated Banks will give favorable consideration to an
applicant's down payment, loan to value ratio and, in some instances, will
accept weaker credit profiles in cases of applicant stability, ability to repay,
and/or lower loan to value ratios.
 
     Under each of the Affiliated Bank's normal underwriting standards, the
amount advanced (including sales tax, license fees and title fees) under a Motor
Vehicle Loan generally will not exceed (i) in the case of new motorvehicles,
110% to 130% of the Dealer invoice for the motor vehicle which serves as
collateral, plus service and warranty contracts, plus any premium for credit
life and credit accident and health insurance obtained in connection with such
Motor Vehicle Loan, or (ii) in the case of used motor vehicles, 100% to 125% of
the wholesale price reported in the most recent edition of either the National
Automotive Dealers Association Used Car Guide or the Black Book guide, depending
on the geographic market, plus service and warranty contracts, plus any premium
for credit life and credit accident and health insurance obtained in connection
with such Motor Vehicle Loan. Maximum advance guidelines are differentiated by
risk grade as measured by credit score. Advances in excess of these standards
are permitted only after approval by a senior lender is obtained. The applicable
Affiliated Bank reviews each of the Motor Vehicle Loans to ensure compliance
with its established policies and procedures. Cancellation of extended warranty
contracts or insurance may result in partial prepayments of the Motor Vehicle
Loans.
 
   
CONSOLIDATION OF SERVICING
    
 
   
     The Affiliated Bank Portfolio is currently serviced by Bank One, N.A. and
Bank One, Wisconsin. Bank One, N.A. currently services receivables originated by
Bank One, N.A. and its predecessor banks located in the state of Ohio and
receivables originated by Bank One, Kentucky, N.A. and its predecessor banks
located in the state of Kentucky. During the period from mid-1995 through early
1997, the servicing of the receivables originated by these Ohio and Kentucky
banks was transferred to Bank One, N.A. Bank One, Wisconsin currently services
receivables originated by Bank One, Wisconsin and its predecessor banks located
in the state of Wisconsin, receivables originated by Bank One, Indiana, N.A. and
its predecessor banks located in the state of Indiana and receivables originated
by Bank One, Illinois, N.A. and its predecessor banks located in the state of
Illinois. During the period from late 1995 through mid-1997, the servicing of
the receivables originated by these Wisconsin, Indiana and Illinois banks was
transferred to Bank One, Wisconsin. Although these servicing transfers are
substantially complete and the Seller does not currently contemplate any
servicing interruptions developing as a result of these transfers, there can be
no assurance that such interruptions will not occur in the future.
    
 
DEALER AGREEMENTS
 
     Each Dealer that originates Motor Vehicle Loans and assigns them to an
Affiliated Bank has made representations and warranties to the applicable
Affiliated Bank with respect to each Motor Vehicle Loan and the security
interest in the motor vehicle relating thereto, including that (a) the Motor
Vehicle Loan and underlying purchase transaction comply with all applicable laws
and regulations and that there are no defenses, counterclaims or set-offs which
the obligors could assert, (b) the contract is a bona fide sale that arose from
the sale of the vehicle described therein, the obligor's signature thereon is
genuine and the obligor is of full age and has the capacity to contract, (c) the
cash down payment made by the obligor has been received and/or that the trade-in
allowance given to the obligor was actually received and was in the amounts
specified in the documents delivered to the applicable Affiliated Bank, (d) all
statements of fact in the contract are true to the best of the Dealer's
knowledge, (e) there are no warranties, express or implied, that exist outside
the written contract and (f) the Dealer has no knowledge of any fact impairing
the validity or value of the contract. None of these representations and
warranties relate to the creditworthiness of the obligor or the collectability
of the Motor Vehicle Loans. Upon breach of any representation or warranty made
by such Dealer with respect to a Motor Vehicle Loan, the applicable Affiliated
Bank has a right to require the Dealer to repurchase such loan.
       

   
CONTRACT EXTENSIONS
    
 
   
     Each Subservicer follows specific procedures with respect to contract
extensions and modifications. Each Subservicer's extension policy is limited to
circumstances where there has been a temporary interruption in the customer's
ability to make payments, and provides that, (i) one extension is allowed after
six payments are made, 
    
 
                                       15

<PAGE>

   
(ii) one extension is allowed for each additional twelve payments made, (iii)
extensions will not be granted if the related loan is deemed to be
uncollectible, and (iv) extensions will not be granted if an obligor is more
than 90 days past due unless approval by the related Collections Center Manager
is obtained. Extensions exceeding a Subservicer's policy require the approval of
the related Collections Center Manager or his designee. The Subservicers also
engage in programs that solicit qualified customers for a payment extension,
referred to as a holiday extension, typically twice each year. Any extension may
extend the maturity of the applicable Receivable beyond its original term to
maturity and increase the weighted average life of the Receivables. Any
reinvestment risks resulting from the extensions of payments on Receivables will
be borne entirely by the Certificateholders.
 
     The related Subservicer may change a payment date once during the term of
the contract as an accommodation to the obligor if the new payment date is
within 20 days of the original scheduled payment date. Such change of payment
date is not deemed to be an extension and no extension fee is charged. The
related Subservicer will not voluntarily make modifications to the Receivables
that reduce the original rates of interest or the amount of the regularly
scheduled payments on the Receivables or that extend the final payments on such
Receivables beyond the Collection Period relating to the Final Scheduled
Distribution Date.
    

COLLECTION AND CHARGE-OFF POLICIES

   
     The Subservicers consider an account to be past due when payments are not
received by the due date. Using behavior scoring, loan balance outstanding and
other key variables that distinguish risk level, the Subservicers assess Motor
Vehicle Loans in terms of the risk of becoming seriously delinquent (greater
than 60 days past due.) More aggressive tactics are used to collect such higher
risk loans and the related obligors are contacted earlier in the delinquency
cycle. Depending on risk level, collection efforts can begin as early as five
days past due or as late as 25 days past due. Obligors on the first payment
default loans (high risk) are contacted at 5 days by a specialized collection
unit. Obligors on high risk non-first payment default loans are called at 5 days
past due using autodialer technology. Loans remain on the autodialer where
efforts are made to contact obligors and obtain payment arrangements until the
loan becomes 30 to 60 days past due. Higher risk loans are collected more
aggressively, and would exit the autodialer to a seasoned collection unit at 30
days, compared to a lower risk and/or lower balance loan which could remain in
the autodialer unit until 60 days past due.
 
     Repossessions are carried out by contractors who have met the related
Subservicer's eligibility requirements. Collateral is liquidated at auctions,
subject to minimum bid requirements, no later than 45 days after repossession,
unless the related Subservicer is prevented from doing so by a bankruptcy
filing.
 
     Each Subservicer's policy is to charge off all delinquent Motor Vehicle
Loans as to which the related motor vehicle has not been repossessed prior to
the loan becoming 120 days delinquent. Motor Vehicle Loans as to which the
related motor vehicle has been repossessed are charged off within 45 days after
repossession or when the vehicle is sold, whichever comes earlier. Deficiency
balances are pursued, unless the deficiency is discharged in bankruptcy or the
related Subservicer determines it would not be useful based on the resources of
the obligor.
    


<PAGE>


INSURANCE
 
   
     Pursuant to the related Affiliated Bank's customary policies, each Motor
Vehicle Loan requires the obligor to obtain fire, theft and collision insurance
or comprehensive and collision insurance with respect to the related motor
vehicle. While verified at the funding of each Motor Vehicle Loan, insurance
coverage on the related motor vehicle will not be monitored by or on behalf of
the Servicer or the related Subservicer on an ongoing basis. None of the
Servicer or the Subservicers, on behalf of the Trust, is obligated, and they do
not intend, to purchase required insurance on any related motor vehicle and
charge the obligor for the cost of such insurance if the obligor fails to do so.
    
 
   
DELINQUENCIES AND NET LOSS
    
 
   
      Set forth below is certain information concerning the historical
experience of the Affiliated Banks pertaining to retail (new or used) automobile
van or light duty truck receivables originated indirectly by the Affiliated
Banks through Dealers. Such data relates to the performance of the Affiliated
Banks' indirect automobile receivable portfolio, and is not historical data
regarding solely either the Affiliated Bank Portfolio or the portion of the
Affiliated Bank Portfolio constituting the Receivables. The information in the
table below.
    
 
                                       16

<PAGE>

   
reflects all of the indirect automobile receivables (including the
Affiliated Bank Portfolio) currently serviced by the Subservicers except for
automobile receivables originated by Bank One, Kentucky, N.A. In addition, as
summarized above under "--Consolidation of Servicing," the servicing of the
Affiliated Bank Portfolio has been consolidated over the last two years into the
Subservicers. Accordingly, for significant periods indicated in the tables
below, a substantial amount of the related automobile receivables were not being
serviced by one of the Subservicers. There can be no assurance that the
delinquency and net loss experience on the Receivables in the future will be
comparable to that set forth below.


                             DELINQUENCY EXPERIENCE
                         (DOLLAR AMOUNTS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                        AT DECEMBER 31,                                     AT MARCH 31,
                            ------------------------------------------------------------------------   ----------------------
                                     1996                     1995                     1994                     1997
                            ----------------------   ----------------------   ----------------------   ----------------------
                             NUMBER                   NUMBER                   NUMBER                   NUMBER
                               OF                       OF                       OF                       OF
                            CONTRACTS     AMOUNT     CONTRACTS     AMOUNT     CONTRACTS     AMOUNT     CONTRACTS     AMOUNT
                            ---------   ----------   ---------   ----------   ---------   ----------   ---------   ----------
<S>                         <C>         <C>          <C>         <C>          <C>         <C>          <C>         <C>
Portfolio at Period End...   360,591    $3,068,781    372,836    $3,070,769    373,277    $3,088,948    387,954    $3,297,841
Delinquency:
   30-59 days.............     6,461    $   53,530      5,737    $   43,482      3,497    $   24,424      7,377    $   61,332
   60-89 days.............     1,798    $   14,179      1,585    $   12,300        969    $    6,694      2,236    $   18,446
   90 days or more........     1,121    $    9,221        994    $    7,476        422    $    2,562      1,306    $   10,739
Total Delinquencies as a
 Percentage of the
 Portfolio................     2.60%         2.51%      2.23%         2.06%      1.31%         1.09%      2.81%         2.74%
 
<CAPTION>
 
                                     1996
                            ----------------------
                             NUMBER
                               OF
                            CONTRACTS     AMOUNT
                            ---------   ----------
<S>                         <C>         <C>
Portfolio at Period End...   365,327    $3,053,121
Delinquency:
   30-59 days.............     4,520    $   35,462
   60-89 days.............     1,459    $   11,305
   90 days or more........       951    $    6,903
Total Delinquencies as a
 Percentage of the
 Portfolio................     1.90%         1.76%
</TABLE>
    
 
                         HISTORICAL NET LOSS EXPERIENCE
                         (DOLLAR AMOUNTS IN THOUSANDS)
   
<TABLE>
<CAPTION>
                                                 FOR YEAR ENDED DECEMBER 31,          FOR THREE MONTHS ENDED MARCH 31,
                                            --------------------------------------    --------------------------------
                                               1996          1995          1994                     1997
                                            ----------    ----------    ----------    --------------------------------
<S>                                         <C>           <C>           <C>           <C>
Principal Amount Outstanding.............   $3,068,781    $3,070,769    $3,088,948               $3,297,841
Average Principal Amount Outstanding.....   $3,162,718    $3,023,121    $2,994,404               $3,178,282
Number of Loans Outstanding..............      360,591       372,836       373,277                  387,954
Average Number of Loans Outstanding......      373,388       368,861       365,029                  374,862
Net Losses...............................   $   35,484    $   24,370    $   13,974               $   12,775
Net Losses as a Percent of Principal
  Amount Outstanding.....................        1.16%         0.79%         0.45%                    1.55%
Net Losses as a Percent of Average
  Principal Amount Outstanding...........        1.12%         0.81%         0.47%                    1.61%
 
<CAPTION>
 
                                                         1996
                                           --------------------------------
<S>                                         <C>
Principal Amount Outstanding.............             $3,053,121
Average Principal Amount Outstanding.....             $3,046,689
Number of Loans Outstanding..............                365,327
Average Number of Loans Outstanding......                366,230
Net Losses...............................             $    9,126
Net Losses as a Percent of Principal
  Amount Outstanding.....................                  1.20%
Net Losses as a Percent of Average
  Principal Amount Outstanding...........                  1.20%
</TABLE>
    
 
                              THE RECEIVABLES POOL
 
GENERAL
 
   
     The Receivables were selected from the Affiliated Bank Portfolio by several
criteria, including, as of the Cutoff Date, the following: each Receivable has a
scheduled maturity of not later than the Final Scheduled Maturity Date; each
Receivable provides for level monthly payments which fully amortize the amount
financed (except for the last payment, which may be different from the level
payment); each Receivable is not more than 30 days contractually past due (a
scheduled payment has not been received by the first subsequent calendar month's
scheduled payment date) and is not more than six months paid ahead; each
Receivable has a principal balance between $250 and $50,000; and each Receivable
is a fixed rate, simple interest receivable (a "Simple Interest Receivable"). As
of the Cutoff Date, no Obligor on any Receivable was noted in the related
records of the Servicer, the related Subservicer or the related Affiliated Bank
as being the subject of a bankruptcy proceeding. No selection procedures
believed by the Seller to be adverse to Certificateholders were used in
selecting the Receivables.
    
 
     The composition, distribution by remaining principal, distribution by APR,
distribution by remaining term and geographic distribution of the Receivables as
of the Cutoff Date are set forth in the following tables.
 
                                       17


<PAGE>

   
              COMPOSITION OF THE RECEIVABLES AS OF THE CUTOFF DATE
 
<TABLE>
<CAPTION>
     WEIGHTED AVERAGE                                                  WEIGHTED          WEIGHTED
          APR OF              AGGREGATE PRINCIPAL     NUMBER OF         AVERAGE           AVERAGE       AVERAGE PRINCIPAL
        RECEIVABLES                 BALANCE          RECEIVABLES    REMAINING TERM     ORIGINAL TERM         BALANCE
- ---------------------------   -------------------    -----------    ---------------    -------------    -----------------
<S>                           <C>                    <C>            <C>                <C>              <C>
          10.35%                $800,271,576.72         64,763        53.30 months      58.80 months       $ 12,356.93
</TABLE>


         DISTRIBUTION BY REMAINING PRINCIPAL BALANCE OF THE RECEIVABLES
                              AS OF THE CUTOFF DATE

<TABLE>
<CAPTION>
                                                                                                         PERCENTAGE OF
REMAINING PRINCIPAL                                              NUMBER OF     AGGREGATE PRINCIPAL    AGGREGATE PRINCIPAL
BALANCE RANGE                                                   RECEIVABLES        BALANCE(1)             BALANCE(2)
- -------------------------------------------------------------   -----------    -------------------    -------------------
<S>                                                             <C>            <C>                    <C>
$250 to $2,499...............................................         881         $   1,769,813                0.22%
$2,500 to $4,999.............................................       4,926            19,114,388                2.39
$5,000 to $7,499.............................................       7,320            46,298,626                5.79
$7,500 to $9,999.............................................      10,391            91,585,250               11.44
$10,000 to $12,499...........................................      11,989           134,856,055               16.85
$12,500 to $14,999...........................................      10,703           146,564,395               18.31
$15,000 to $17,499...........................................       7,511           121,385,526               15.17
$17,500 to $19,999...........................................       4,723            88,052,265               11.00
$20,000 to $22,499...........................................       2,870            60,717,364                7.59
$22,500 to $24,999...........................................       1,724            40,755,595                5.09
$25,000 to $27,499...........................................         846            22,110,408                2.76
$27,500 to $29,999...........................................         451            12,909,781                1.61
$30,000 to $39,999...........................................         415            13,603,315                1.70
$40,000 to $50,000...........................................          13               548,794                0.07
                                                                  -------         -------------             -------
       Total.................................................      64,763         $ 800,271,577              100.00%
                                                                  -------         -------------             -------
                                                                  -------         -------------             -------
</TABLE>

- ------------------
(1) Dollar amounts may not add to $800,271,577 because of rounding.
 
(2) Percentages may not add to 100.00% because of rounding.
    

DISTRIBUTION BY ANNUAL PERCENTAGE RATE OF THE RECEIVABLES AS OF THE CUTOFF DATE
 
   
<TABLE>
<CAPTION>
                                                                                                         PERCENTAGE OF
                      ANNUAL PERCENTAGE                          NUMBER OF     AGGREGATE PRINCIPAL    AGGREGATE PRINCIPAL
                         RATE RANGE                             RECEIVABLES        BALANCE(1)             BALANCE(2)
- -------------------------------------------------------------   -----------    -------------------    -------------------
<S>                                                             <C>            <C>                    <C>
7.50% to 7.99%...............................................       2,168         $  31,041,096                3.88%
8.00% to 8.99%...............................................      11,917           165,499,157               20.68
9.00% to 9.99%...............................................      17,009           231,194,663               28.89
10.00% to 10.99%.............................................      12,081           152,089,658               19.00
11.00% to 11.99%.............................................       7,771            90,840,927               11.35
12.00% to 12.99%.............................................       5,634            56,754,483                7.09
13.00% to 13.99%.............................................       3,550            31,485,149                3.93
14.00% to 14.99%.............................................       2,757            23,666,138                2.96
15.00% to 20.00%.............................................       1,876            17,700,306                2.21
                                                                  -------         -------------             -------
       Total.................................................      64,763         $ 800,271,577              100.00%
                                                                  -------         -------------             -------
                                                                  -------         -------------             -------
</TABLE>
- ------------------
(1) Dollar amounts may not add to $800,271,577 because of rounding.
 
(2) Percentage may not add to 100.00% because of rounding.
    

                                       18

<PAGE>

    DISTRIBUTION BY REMAINING TERM OF THE RECEIVABLES AS OF THE CUTOFF DATE
 
   
<TABLE>
<CAPTION>
                                                                                                         PERCENTAGE OF
                                                                 NUMBER OF     AGGREGATE PRINCIPAL    AGGREGATE PRINCIPAL
REMAINING TERM RANGE                                            RECEIVABLES        BALANCE(1)             BALANCE(2)
- -------------------------------------------------------------   -----------    -------------------    -------------------
<S>                                                             <C>            <C>                    <C>
12 to 17 months..............................................         639         $   2,162,614                0.27%
18 to 23 months..............................................       1,293             5,512,225                0.69
24 to 29 months..............................................       3,637            20,240,255                2.53
30 to 35 months..............................................       3,831            25,941,641                3.24
36 to 41 months..............................................       5,543            49,065,128                6.13
42 to 47 months..............................................       5,967            59,886,628                7.48
48 to 53 months..............................................      13,539           166,742,489               20.84
54 to 59 months..............................................      18,611           269,643,878               33.69
60 to 65 months..............................................       9,763           162,829,880               20.35
66 to 72 months..............................................       1,940            38,246,839                4.78
                                                                  -------         -------------             -------
       Total.................................................      64,763         $ 800,271,577              100.00%
                                                                  -------         -------------             -------
                                                                  -------         -------------             -------
</TABLE>
- ------------------
(1) Dollar amounts may not add to $800,271,577 because of rounding.
 
(2) Percentages may not add to 100.00% because of rounding.
    

        GEOGRAPHIC DISTRIBUTION OF THE RECEIVABLES AS OF THE CUTOFF DATE
 
   
<TABLE>
<CAPTION>
                                                                                                         PERCENTAGE OF
                                                                 NUMBER OF     AGGREGATE PRINCIPAL    AGGREGATE PRINCIPAL
STATE(1)                                                        RECEIVABLES        BALANCE(3)             BALANCE(4)
- -------------------------------------------------------------   -----------    -------------------    -------------------
<S>                                                             <C>            <C>                    <C>
Ohio.........................................................      29,460         $ 353,992,187               44.23%
Indiana......................................................      10,261           131,603,814               16.44
Illinois.....................................................       8,188           111,175,306               13.89
Wisconsin....................................................       5,977            73,623,678                9.20
Minnesota....................................................       2,936            36,301,940                4.54
Michigan.....................................................       1,587            20,164,988                2.52
Other(2).....................................................       6,354            73,409,664                9.17
                                                                  -------         -------------             -------
       Total.................................................      64,763         $ 800,271,577              100.00%
                                                                  -------         -------------             -------
                                                                  -------         -------------             -------
</TABLE>
    
 
- ------------------
(1) Based on billing addresses of the Obligors.
 
   
(2) Includes 44 other states, the District of Columbia, Guam and Puerto Rico
    (none of which have a concentration of Receivables in excess of 2.00% of the
    aggregate principal balance).
    
 
   
(3) Dollar amounts may not add to $800,271,577 because of rounding.
    
 
   
(4) Percentages may not add to 100.00% because of rounding.
    
 
   
     Approximately 41.01% of the aggregate principal balance of the Receivables,
constituting 31.71% of the number of Receivables, as of the Cutoff Date,
represents financing of new vehicles; the remainder represents financing of used
vehicles. As of the Cutoff Date, no Receivable was more than 30 days
contractually past due. A Receivable is 30 days contractually past due if a
scheduled payment has not been received by the subsequent calendar month's
scheduled payment date.
    
 
     All of the Receivables are Simple Interest Receivables. A Simple Interest
Receivable provides for the amortization of the amount financed under the
receivable over a series of fixed level monthly payments. 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 APR and
further multiplied by the period elapsed (as a fraction of a calendar year)
since the preceding payment of interest was made. As payments are received under
a Simple Interest Receivable, the amount received is applied first to interest
accrued to the date of payment 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
 
                                       19

<PAGE>

of the payment applied to reduce the unpaid principal balance will be
correspondingly greater. Conversely, if an Obligor pays a fixed monthly
installment after its scheduled due date, the portion of the payment allocable
to interest for the period since the preceding payment was made will be greater
than it would have been had the payment been made as scheduled, and the portion
of the payment applied to reduce the unpaid principal balance will be
correspondingly less. In either case, the Obligor pays a fixed monthly
installment until the final scheduled payment date, at which time the amount of
the final installment is increased or decreased as necessary to repay the then
outstanding principal balance.
 
   
     The Subservicers may accede to an Obligor's request to pay scheduled
payments in advance, in which event the Obligor will not be required to make
another regularly scheduled payment until the time a scheduled payment not paid
in advance is due. The amount of any payment made in advance will be treated as
a principal prepayment and will be distributed as part of the Principal
Collections in the month following the Collection Period in which the prepayment
was made. See "Maturity and Prepayment Assumptions."
    
 
                                       20

<PAGE>

                      MATURITY AND PREPAYMENT ASSUMPTIONS
 
   
     All the Receivables are prepayable at any time. For this purpose the term
"prepayments" includes prepayments by Obligors in full or in part, certain
partial prepayments related to liquidations due to default, including rebates of
extended warranty contract costs and insurance premiums, as well as receipts of
proceeds from physical damage, credit life, theft and disability insurance
policies and certain other Receivables, purchased or repurchased pursuant to the
terms of the Agreement. The rate of prepayments on the Receivables may be
influenced by a variety of economic, social and other factors, including changes
in interest rates and the fact that an Obligor generally may not sell or
transfer the Financed Vehicle securing a Receivable without the consent of the
secured party, which generally results in the repayment of the remaining
principal balance of the Receivable. In addition, under certain circumstances,
the Seller is obligated to repurchase, or to cause the related Affiliated Bank
to repurchase, and the Servicer is obligated to purchase, or to cause the
related Subservicer to purchase, Receivables pursuant to the Agreement as a
result of certain uncured breaches of representations and warranties in the case
of the Seller and certain uncured breaches of covenants in the case of the
Servicer. See "The Certificates--Sale and Assignment of the Receivables" and
"--Servicing Procedures." See also "The Certificates--Termination" regarding the
Seller's option to purchase the Receivables when the aggregate principal balance
thereof is 5% or less of the Original Pool Balance, at a purchase price equal to
the sum of the Class A Principal Balance and the Class B Principal Balance plus
accrued and unpaid interest thereon. Accordingly, under certain circumstances it
is likely that the Certificates will be repaid before the Final Scheduled
Distribution Date. Any reinvestment risk (which will vary from investor to
investor, but which may include the risk that principal payments will have to be
reinvested at a lower yield) resulting from the rate of prepayments in full of
the Receivables and the distribution of such prepayments to Certificateholders
will be borne entirely by the Certificateholders.
 
     If an Obligor pays more than one scheduled payment at a time, the entire
amount of the additional payment will be treated as a principal prepayment and
distributed as part of the Principal Collections in the month following the
month of receipt and the Subservicers will not generally require the Obligor to
make any scheduled payment in respect of such Receivable (a "Paid-Ahead
Receivable") for the number of due dates corresponding to the number of such
additional scheduled payments (the "Paid-Ahead Period"). Although the terms of
the retail installment contract require the Obligor to make its next scheduled
payment, the Obligor's Receivable is not considered delinquent for purposes of
the Agreement during the Paid-Ahead Period and, interest will continue to accrue
on the principal balance of the Receivable, as reduced by the application of the
early payment. When the Obligor pays the next required payment, although such
payment may be insufficient to cover the interest that has accrued since the
last payment by the Obligor, the Obligor's Receivable would be considered to be
current. This situation will continue until the installments are once again
sufficient to cover all accrued interest and to reduce the principal balance of
the Receivable. Depending on the principal balance and the APR of the related
Receivable and on the number of installments that were paid early, there may be
extended periods of time during which Receivables that are current are not
amortizing. During such periods, no distributions in respect of principal will
be made to the Certificateholders with respect to such Receivables.
    
 
     Paid-Ahead Receivables will affect the weighted average life of the
Certificates. The distribution of the paid-ahead amount on the Distribution Date
following the Collection Period in which such amount was received will generally
shorten the weighted average life of the Certificates. However, depending on the
length of time during which a Paid-Ahead Receivable is not amortizing as
described above, the weighted average life of the Certificates may be extended.
 
     The Seller's Affiliated Bank Portfolio of motor vehicle installment sale
contracts has historically included contracts which have been paid-ahead by one
or more scheduled monthly payments. There can be no assurance as to the number
of Receivables which may become Paid-Ahead Receivables or the number or the
principal amount of the scheduled payments which may be paid-ahead.
 
                              YIELD CONSIDERATIONS
   
     Interest on the Certificates will accrue at the Class A Pass-Through Rate
and the Class B Pass-Through Rate with respect to each Collection Period on the
Class A Principal Balance and the Class B Principal Balance, respectively, as of
the Distribution Date occurring in such Collection Period (after giving effect
to any payments made on such Distribution Date) or, in the case of the first
Distribution Date, on the Original Class A Principal
 
                                       21

<PAGE>

Balance and the Original Class B Principal Balance, respectively. In the event
of a principal prepayment on a Receivable during a Collection Period, Class A
Certificateholders and Class B 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 Collection Account and in
the Reserve Fund are available for such purpose. If the Reserve Fund is
exhausted, the amount of interest distributed to the Class B Certificateholders
and, in certain limited circumstances, the Class A Certificateholders may be
less than that described above. See "The Certificates--Distributions on
Certificates."
 
     Although the Receivables have different APRs, each Receivable's APR exceeds
the sum of (a) the weighted average of the Class A Pass-Through Rate and the
Class B Pass-Through Rate and (b) the Servicing Fee Rate. Therefore,
disproportionate rates of prepayments between Receivables with higher and lower
APRs will generally not affect the yield to Certificateholders. However, higher
rates of prepayments of Receivables with higher APRs will decrease the amount
available to cover delinquencies and defaults on the Receivables and may
decrease the amount available to the Reserve Fund. See "The
Certificates--Distributions on Certificates" and "--Reserve Fund."
    
                      POOL FACTORS AND TRADING INFORMATION
 
   
     The "Class A Pool Factor" and the "Class B Pool Factor" will each be a
seven-digit decimal which the Servicer will compute each month indicating the
remaining Class A Principal Balance and Class B Principal Balance, respectively,
as of the close of business on the Distribution Date, as a fraction of the
respective initial outstanding principal balance of the Class A Certificates and
the Class B Certificates. The Class A Pool Factor and the Class B Pool Factor
will each be 1.0000000 as of the Closing Date, and thereafter will decline to
reflect reductions in the outstanding principal balance of the Class A
Certificates and the Class B Certificates, respectively.
 
     A Class A Certificateholder's portion of the aggregate outstanding
principal balance of the Class A Certificates is the product of (i) the original
denomination of the holder's Class A Certificate and (ii) the Class A Pool
Factor. A Class B Certificateholder's portion of the aggregate outstanding
principal balance of the Class B Certificates is the product of (i) the original
denomination of the holder's Class B Certificate and (ii) the Class B Pool
Factor.
 
     Pursuant to the Agreement, the Trustee will forward to Certificateholders a
copy of the Servicer's monthly reports concerning the payments received on the
Receivables, the Pool Balance, the Class A Pool Factor, the Class B Pool Factor
and various other items of information. Certificateholders during each calendar
year will be furnished information for tax reporting purposes not later than the
latest date permitted by law. See "The Certificates--Statements to
Certificateholders."
    
 
                                USE OF PROCEEDS
 
   
     The Seller will use the net proceeds from the sale of the Certificates for
general corporate purposes and to make the initial Reserve Fund deposit in the
amount of $48,016,294.60.
    
 
                          THE SERVICER AND THE SELLER
 
   
     Bank One, Texas, N.A., a national banking association, is an indirect
wholly owned subsidiary of BANC ONE CORPORATION, a multi-bank holding company
incorporated under the laws of the State of Ohio. The following unaudited
financial information regarding the Seller was calculated on the basis of
regulatory accounting principles and not on the basis of generally accepted
accounting principles, is based on the Seller's Consolidated Report of Condition
as of March 31, 1997 (the "Call Report") and is qualified in its entirety by
detailed information included in such Call Report. As of March 31, 1997, the
Seller had total assets of approximately $21.58 billion, total deposits of
approximately $16.91 billion and total equity capital of approximately $1.73
billion.
    
 
     The principal executive offices of Bank One, Texas, N.A. are located at
1717 Main Street, Dallas, Texas 75201, and its telephone number is (214)
290-2000.
 
                                       22

<PAGE>

                                THE CERTIFICATES
 
     The Certificates will be issued pursuant to the Agreement, substantially in
the form filed as an exhibit to the Registration Statement of which this
Prospectus forms a part. Copies of the Agreement may be obtained by the
Certificateholders upon written request to the Servicer. The following
information summarizes all material provisions of the Certificates and the
Agreement. The summary is subject to, and qualified in its entirety by reference
to, the Agreement.
 
GENERAL
 
   
     The Certificates will evidence fractional undivided interests in the assets
of the Trust to be created pursuant to the Agreement. The Class A Certificates
will evidence in the aggregate an undivided ownership interest of 93% of the
Trust and the Class B Certificates will evidence in the aggregate an undivided
ownership interest of 7% of the Trust.
 
     The Certificates will be offered for purchase in denominations of $1,000
and integral multiples of $1 in excess thereof in book-entry form. Each Class of
Certificates will initially be represented by a certificate registered in the
name of Cede, the nominee of DTC. No beneficial owner of a Certificate (a
"Certificate Owner") will be entitled to receive a definitive certificate
representing such person's interest in the Trust except as set forth below under
"--Definitive Certificates." Unless and until Certificates of a Class are issued
in fully-registered certificated form ("Definitive Certificates") under certain
limited circumstances described below, all references to actions by
Certificateholders shall refer to actions taken by DTC upon instructions from
its Direct Participants (as defined herein) and all references to distributions,
notices, reports and statements to Certificateholders shall refer to
distributions, notices, reports and statements to DTC or Cede, as the case may
be, for the benefit of the Certificate Owners in accordance with DTC procedures.
See "--Book-Entry Registration" and "--Definitive Certificates."
    
 
BOOK-ENTRY REGISTRATION
 
     Persons acquiring beneficial ownership interests in the Certificates will
hold their interests through DTC. Each Class of Certificates will be registered
in the name of Cede as nominee for DTC. DTC is a limited purpose trust company
organized under the laws of the State of New York, a "banking organization"
within the meaning of the New York Banking Law, 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 Section 17A of
the Exchange Act. DTC was created to hold securities for its participating
members ("Participants") and to facilitate the clearance and settlement of
securities transactions between Participants through electronic book-entry
changes in Participants' accounts, thereby eliminating the need for physical
movement of certificates. "Direct Participants" include securities brokers and
dealers, banks, trust companies and clearing corporations. Indirect access to
the DTC system is also available to others such as banks, brokers, dealers, and
trust companies that clear through or maintain a custodial relationship with a
Direct Participant, either directly or indirectly ("Indirect Participants"). The
rules applicable to DTC and its Participants are on file with the Commission.
 
     Certificate Owners that are not Direct Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, Certificates may do so only through Direct Participants or
Indirect Participants. In addition, Certificate Owners will receive all
distributions of principal and interest from the Trustee through Direct
Participants. Under a book-entry format, Certificate Owners may experience some
delay in their receipt of payments, since such payments will be forwarded by the
Trustee to Cede, as nominee for DTC. DTC will forward such payments to its
Direct Participants, which thereafter will forward them to Indirect Participants
or Certificate Owners. It is anticipated that the only "Certificateholder" will
be Cede, as nominee for DTC. Certificate Owners will not be recognized by the
Trustee as Certificateholders, as such term is used in the Agreement, and
Certificate Owners will only be permitted to exercise the rights of
Certificateholders indirectly through DTC and its Participants. Transfers
between Participants will occur in accordance with DTC Rules.
 
     Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"), DTC is required to make book-entry transfers of
Certificates among Direct Participants on whose behalf it acts with respect to
the Certificates and to receive and transmit distributions of principal of, and
interest on, the
 
                                       23

<PAGE>

Certificates. Direct Participants and Indirect Participants with which
Certificate Owners have accounts with respect to the Certificates similarly are
required to make book-entry transfers and receive and transmit such payments on
behalf of their respective Certificate Owners. Accordingly, although Certificate
Owners will not possess Certificates, the Rules provide a mechanism by which
Certificate Owners will receive payments and will be able to transfer their
interests.
 
     Because DTC can only act on behalf of Direct Participants, who in turn act
on behalf of Indirect Participants and certain banks, the ability of a
Certificate Owner to pledge Certificates to persons or entities that do not
participate in the DTC system, or to otherwise act with respect to such
Certificates, may be limited due to the lack of a physical certificate for such
Certificates.
 
     DTC has advised the Seller that it will take any action permitted to be
taken by a Certificateholder under the Agreement only at the direction of one or
more Direct Participants to whose accounts with DTC the applicable Certificates
are credited. DTC may take conflicting actions with respect to other undivided
interests to the extent that such actions are taken on behalf of Direct
Participants whose holdings include such undivided interests.
 
     Although DTC has agreed to the foregoing procedures in order to facilitate
transfers of interests in the Certificates among Direct Participants of DTC, it
is under no obligation to perform or continue to perform such procedures and
such procedures may be discontinued at any time.
 
   
     NEITHER THE TRUST, THE SELLER, THE SERVICER, THE SUBSERVICERS, ANY
AFFILIATED BANK, THE TRUSTEE NOR ANY OF THE UNDERWRITERS WILL HAVE ANY
RESPONSIBILITY OR OBLIGATION TO ANY PARTICIPANTS, OR THE PERSONS FOR WHOM THEY
ACT AS NOMINEES WITH RESPECT TO (1) THE ACCURACY OF ANY RECORDS MAINTAINED BY
DTC, (2) THE PAYMENT BY DTC OR ANY PARTICIPANT OF ANY AMOUNT DUE TO ANY
BENEFICIAL OWNER IN RESPECT OF THE PRINCIPAL BALANCE OF, OR INTEREST ON, THE
CERTIFICATES, (3) THE DELIVERY BY ANY PARTICIPANT OF ANY NOTICE TO ANY
BENEFICIAL OWNER WHICH IS REQUIRED OR PERMITTED UNDER THE TERMS OF THE AGREEMENT
TO BE GIVEN TO CERTIFICATEHOLDERS OR (4) ANY OTHER ACTION TAKEN BY DTC OR ITS
NOMINEE, AS THE CERTIFICATEHOLDER.
    
 
DEFINITIVE CERTIFICATES
 
     The Certificates will be issued in fully registered, certificated form
("Definitive Certificates") to Certificate Owners, rather than to DTC or its
nominee, only if (i) the Seller advises 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 Servicer is unable to locate a
qualified successor, (ii) the Seller, at its option, elects to terminate the
book-entry system through DTC or (iii) after the occurrence of an Event of
Servicing Termination, holders of Certificates evidencing not less than a
majority of the aggregate outstanding principal balance of the Class A
Certificates and the Class B Certificates taken together as a single Class,
advise the Trustee and DTC through Direct Participants in writing, and DTC shall
so notify the Trustee, 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, the Trustee is required to notify all Certificate Owners, through DTC
and its Participants, of the availability of Definitive Certificates. Upon
surrender by DTC of the definitive 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").
 
     Distributions of principal of, and interest on, the Definitive Certificates
will be made by the Trustee directly to Holders in accordance with the
procedures set forth herein and in the Agreement. Distributions of principal and
interest on each Distribution Date will be made to Holders in whose names the
Definitive Certificates were registered at the close of business on the
applicable Record Date specified for such Certificates. Such distributions will
be made by check mailed to the address of such Holder as it appears on the
register maintained by the Trustee. The final payment on any Definitive
Certificate, however, will be made only upon presentation and surrender of such
Definitive Certificate at the office or agency specified in the notice of final
distribution mailed to Certificateholders.
 
                                       24

<PAGE>

     Definitive Certificates will be transferable and exchangeable at the
offices of the Trustee or of a registrar named in a notice delivered to Holders.
No service charge will be imposed for any registration of transfer or exchange,
but the Trustee may require payment of a sum sufficient to cover any tax or
other governmental charge imposed in connection therewith.
 
SALE AND ASSIGNMENT OF THE RECEIVABLES
 
     On the Closing Date, the Seller will sell and assign to the Trust, without
recourse, its entire interest in the Receivables, including its security
interests in the related Financed Vehicles, pursuant to the Agreement. Each
Receivable will be identified in a schedule appearing as an exhibit to the
Agreement. The Trustee will, concurrently with such sale and assignment and at
the written direction of the Seller, execute, authenticate and deliver the
Certificates.
 
   
     In the Agreement, the Seller will represent and warrant to the Trustee,
among other things, that (i) the information provided in a schedule to the
Agreement is correct in all material respects and the computer tape supplied by
the Seller describing certain characteristics of the Receivables is correct in
all material respects as of the Cutoff Date; (ii) the Obligor on each Receivable
is required to maintain physical damage insurance covering the Financed Vehicle;
(iii) at the Cutoff Date neither the Seller nor the related Affiliated Bank has
received notice that any right of rescission, setoff, counterclaim or defense
has been asserted or threatened with respect to any Receivable; (iv) at the
Closing Date each of the Receivables is secured by a validly perfected first
priority security interest in the Financed Vehicle in favor of the related
Affiliated Bank and such security interest has been assigned to the Seller or
appropriate action has been taken to obtain the same; (v) each Receivable, at
the time it was originated, complied and, at the Closing Date, complies in all
material respects with applicable Federal and state laws, including, without
limitation, consumer credit, truth in lending, equal credit opportunity and
disclosure laws; and (vi) neither the Seller nor the related Affiliated Bank
have received notice of any liens or claims, including liens for work, labor,
materials or unpaid state or federal taxes relating to any Financed Vehicle
securing the related Receivable that are or may be prior to or equal to the lien
granted by such Receivable. Pursuant to the Agreement, the Seller, the Servicer
or the Trustee must promptly advise the others in writing upon a discovery of a
breach of any of the Seller's representations and warranties with respect to the
Receivables. Unless any such breach shall have been cured within 60 days
following the discovery of such breach by the Trustee or receipt by the Trustee
of written notice from the Seller or the Servicer of such breach, the Seller
will repurchase any Receivable from the Trust in which the interests of the
Certificateholders are materially and adversely affected by such breach as of
the first day succeeding the end of such 60 day period that is the last day of a
Collection Period (or, at the Seller's option, the last day of the first
Collection Period following the discovery) at a price equal to the unpaid
principal balance owed by the Obligor plus interest thereon at the respective
APR to the last day of the month of repurchase (the "Purchase Amount"). The
repurchase obligation will constitute the sole remedy available to the Trustee
or the Certificateholders for any such uncured breach.
 
     To assure uniform quality in servicing the Receivables and to reduce
administrative costs, the Trustee will appoint the Servicer as custodian of the
Receivables.
 
     The Servicer, in its capacity as custodian, will hold the Receivables and
all electronic entries, documents, instruments and writings relating thereto
(each, a "Receivable File"), either directly or through subcustodians, on behalf
of the Trustee for the benefit of Certificateholders. The Receivables will not
be stamped or otherwise marked to reflect the sale and assignment of the
Receivables to the Trust and will not be segregated from other receivables held
by the Servicer or the subcustodians. The Seller will designate Banc One
Services Corporation to serve as subcustodian. The Seller will cause the
accounting records and computer systems used by the Seller, the Servicer, the
related Subservicer and the related Affiliated Bank, to be marked to reflect the
sale and assignment of the Receivables to the Trust, and will file UCC financing
statements reflecting such sale and assignment with appropriate governmental
authorities. The Obligors under the Receivables will not be notified of the sale
and assignment of the Receivables to the Trust. See "Formation of the Trust" and
"Certain Legal Aspects of the Receivables."
    
 
                                       25

<PAGE>

ACCOUNTS
 
   
     The Trustee will establish one or more segregated accounts (the "Collection
Account"), in the name of the Trustee on behalf of the Trust and the
Certificateholders, into which all payments made on or with respect to the
Receivables will be deposited. The Trustee will also establish a segregated
account (the "Class A Distribution Account"), in the name of the Trustee on
behalf of the Trust and the Class A Certificateholders, and a segregated account
(the "Class B Distribution Account"), in the name of the Trustee on behalf of
the Trust and the Class B Certificateholders, from which all distributions with
respect to the Class A Certificates and the Class B Certificates, respectively,
will be made. The Servicer will establish the Reserve Fund as a segregated
account with Bankers Trust Company, as collateral agent on behalf of the
Certificateholders (the "Collateral Agent"). The Collection Account, the Class A
Distribution Account, the Class B Distribution Account and the Reserve Fund are
collectively referred to as the "Accounts." The Reserve Fund will be maintained
for the benefit of the Certificateholders, but will not be an asset of the
Trust.
    
 
     The 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 (other than the Seller or any affiliate
of the Seller) 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 (an "Eligible Trust
Company"). "Eligible Institution" means a depository institution (other than the
Seller or any affiliate of the Seller) 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
senior unsecured debt rating acceptable to the Rating Agencies or (B) a
short-term senior unsecured debt rating or certificate of deposit rating
acceptable to the Rating Agencies and (ii) whose deposits are insured by the
FDIC. The Accounts will be established initially with the trust department of
the Trustee or, in the case of the Reserve Fund, with the Collateral Agent. In
the event that the Trustee ceases to be an Eligible Institution, the Trustee or,
in the case of the Reserve Fund, the Collateral Agent shall transfer the
Accounts to an Eligible Institution or Eligible Trust Company. None of the
Accounts may be maintained in the State of Ohio.
 
   
     Funds in the Accounts will be invested as provided in the Agreement in
Eligible Investments at the direction of the Servicer. "Eligible Investments"
are generally limited to investments acceptable to the Rating Agencies as being
consistent with the ratings of the Certificates. Eligible Investments may
include securities or other obligations issued by the Seller or its affiliates
or trusts originated by the Seller or its affiliates. Eligible Investments are
limited to obligations or securities that mature not later than the Business Day
before the date on which the funds invested in such Eligible Investments are
required to be withdrawn from the Accounts. Any earnings (net of losses and
investment expenses) on amounts on deposit in the Accounts (other than the
Reserve Fund) will be paid to the Servicer and will not be available to
Certificateholders.
    
 
SERVICING PROCEDURES
 
   
     The Servicer will make, or cause the Subservicers to make, reasonable
efforts to collect all payments due with respect to the Receivables and, in a
manner consistent with the Agreement, will continue such collection procedures
or cause the Subservicers to continue such collection procedures as they follow
with respect to motor vehicle retail installment sale contracts they service.
Consistent with its normal procedures, the Servicer or a Subservicer may, in its
discretion, arrange with the Obligor on a Receivable to extend or modify the
payment schedule, subject to certain limitations contained in the Agreement.
Pursuant to the Agreement, the Servicer or the Trustee shall inform the other
party in writing promptly upon the discovery of the breach by the Servicer of
certain covenants made by it. If the Servicer fails to cure the breaches with
respect to a Receivable within 60 days following the discovery of the breach or
the receipt by the Trustee of notice of such breach, the Servicer is required to
purchase, or to cause the related Subservicer to purchase, for the Purchase
Amount any Receivable in which the interests of the Certificateholders are
materially and adversely affected by the breach as of the first day succeeding
the end of such 60 day period that is the last day of a Collection Period (or,
at the Servicer's option, the last day of the first Collection Period following
the discovery).
    
 
                                       26

<PAGE>

   
     Certain functions associated with the servicing of the Receivables,
including data processing, payment processing, statement rendering, customer
service, collateral file maintenance and certain administrative functions are
currently performed on behalf of the Seller, and will be performed on behalf of
the Servicer, by Banc One Services Corporation, an affiliate of the Seller. The
Servicer intends to delegate the servicing of the Receivables originated by Bank
One, N.A. and its predecessors to Bank One, N.A. and the remaining Receivables
to Bank One, Wisconsin. No such delegations will relieve Bank One, Texas, N.A.
of any of its obligations as Servicer under the Agreement and the Servicer shall
be responsible for such functions as if it alone were performing such functions
with respect to the Receivables.
    
 
PAYMENTS ON RECEIVABLES
 
   
     The Agreement requires the Servicer to deposit, or cause the Subservicers
to deposit, all payments, other than any nonsufficient funds charges and other
administrative fees and similar charges retained by the Servicer as part of its
compensation, on Receivables (from whatever source) and all proceeds of
Receivables collected during each Collection Period into the Collection Account
within two Business Days of receipt thereof. However, in the event that Bank
One, Texas, N.A. satisfies certain requirements for monthly remittances and
neither of the Rating Agencies, after 10 days prior notice, shall have notified
the Seller, the Servicer or the Trustee in writing that monthly deposits by the
Servicer in and of itself will result in a reduction or withdrawal of the
then-current ratings of the Certificates, then so long as Bank One, Texas, N.A.
is the Servicer and provided that (i) there exists no Event of Servicing
Termination (as described below) and (ii) each other condition to making monthly
deposits as may be specified by the Rating Agencies is satisfied, the Servicer
will not be required to deposit, or to cause the Subservicers to deposit, such
amounts into the Collection Account until on or before the Business Day
preceding the Distribution Date. It is anticipated that Bank One, Texas, N.A.
will satisfy such requirements on the Closing Date. In such event, the Servicer
will also deposit the aggregate Purchase Amount of Receivables repurchased by
the Seller or purchased by the Servicer into the Collection Account on or before
the Business Day preceding the Distribution Date. Pending deposit into the
Collection Account, Collections may be invested by the Servicer at its own risk
and for its own benefit, and will not be segregated from funds of the Servicer.
    
 
SERVICING COMPENSATION
 
   
     The Servicer will be entitled to receive on each Distribution Date, out of
interest collected on or in respect of the Receivables, the Servicing Fee for
the related Collection Period equal to one-twelfth of the product of 1.00% (the
"Servicing Fee Rate") and the Pool Balance as of the first day of such
Collection Period. The Servicing Fee will be calculated and paid based upon a
360-day year consisting of twelve 30-day months. The Servicing Fee will be paid
out of Interest Collections from the Receivables, prior to distributions to
Certificateholders.
 
     The Servicer will also collect and retain any nonsufficient funds charges
and other administrative fees or similar charges allowed by applicable law with
respect to the Receivables, and will be entitled to reimbursement from the Trust
for certain expenses. Payments by or on behalf of Obligors will be allocated to
scheduled payments and late fees and other charges in accordance with the
Servicer's normal practices and procedures. In addition, the Servicer will be
entitled to any earnings (net of losses and investment expenses) on amounts on
deposit in the Accounts (other than the Reserve Fund).
 
     The Servicing Fee will compensate the Servicer for performing the functions
of a third party servicer of automotive 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, paying costs of disposition of defaults and
policing the collateral. The Servicing Fee also will compensate the Servicer for
administering the Receivables, accounting for Collections and furnishing monthly
and annual statements to the Trustee with respect to distributions and
generating Federal income tax information. The Servicing Fee also will reimburse
the Servicer for certain taxes, accounting fees, outside auditor fees, data
processing costs and other costs incurred in connection with administering the
Receivables. Any fees to be paid to a Subservicer will be paid by the Servicer
out of the Servicing Fee.
    
 
                                       27

<PAGE>

DISTRIBUTIONS ON CERTIFICATES
 
   
     Deposits to Collection Account.  On the later of the eighth Business Day
and the eleventh calendar day of each month in which a Distribution Date occurs
(the "Determination Date"), the Servicer will provide the Trustee with certain
information with respect to the preceding Collection Period, including the
amount of aggregate Collections on the Receivables, the aggregate amount of
Liquidated Receivables and the aggregate Purchase Amount of Receivables to be
repurchased by the Seller or to be purchased by the Servicer.
 
     No later than the Business Day preceding each Distribution Date, the
Servicer will cause Collections to be deposited into the Collection Account. See
"--Payments on Receivables." "Collections" for any Distribution Date will equal
the sum of Interest Collections and Principal Collections for the related
Distribution Date.
 
     "Interest Collections" for any Distribution Date will equal 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 respect
of such Collection Period; (ii) all proceeds (other than any proceeds from any
Dealer reserve) of the liquidation of defaulted Receivables ("Liquidated
Receivables"), net of expenses incurred by the Servicer or the related
Subservicer in connection with such liquidation and any amounts required by law
to be remitted to the Obligor on such Liquidated Receivables ("Liquidation
Proceeds"), to the extent attributable to interest due thereon, which became
Liquidated Receivables during such Collection Period in accordance with the
Subservicer's customary servicing procedures, to the extent not included in
clause (i) above; (iii) the Purchase Amount of each Receivable that was
repurchased by the Seller or purchased by the Servicer during such Collection
Period, to the extent attributable to accrued interest thereon; and (iv) all
monies collected, from whatever source (other than any proceeds from any Dealer
reserve), in respect of Liquidated Receivables during any Collection Period
following the Collection Period in which such Receivable was written off, net of
the sum of any amounts expended by the Servicer or the related Subservicer for
the account of the Obligor and any amounts required by law to be remitted to the
Obligor ("Recoveries"), to the extent received during such Collection Period.
 
     "Principal Collections" for any Distribution Date will equal 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 respect
of such Collection Period; (ii) all Liquidation Proceeds attributable to the
principal amount of Receivables which became Liquidated Receivables during such
Collection Period in accordance with the related Subservicer's customary
servicing procedures, to the extent not included in clause (i) above; (iii) the
Purchase Amount of each Receivable repurchased by the Seller or purchased by the
Servicer during such Collection Period to the extent attributable to principal;
and (iv) partial prepayments on Receivables in respect of such Collection Period
relating to refunds of extended warranty contract costs or of credit life or
disability insurance policy premiums, but only if such costs or premiums were
financed by the respective Obligor and only to the extent not included in clause
(i) above.
 
     Interest Collections and Principal Collections on any Distribution Date
shall exclude all payments and proceeds (including Liquidation Proceeds) of any
Receivables the Purchase Amount of which has been included in Collections in a
prior Collection Period.
 
     Deposits to the Distribution Accounts.  On each Distribution Date, the
Servicer shall instruct the Trustee to make the following deposits and
distributions, to the extent of Interest Collections (and, in the case of
shortfalls occurring under clause (ii) below in the Class A Interest
Distribution, the Class B Percentage of Principal Collections to the extent of
such shortfalls):
 
          (i) to the Servicer, the Servicing Fee and all unpaid Servicing Fees
     from prior Collection Periods (to the extent not retained by the Servicer
     as described under "--Net Deposits" below);
    
          (ii) to the Class A Distribution Account, after the application of
     clause (i), the Class A Interest Distribution; and
 
          (iii) to the Class B Distribution Account, after the application of
     clauses (i) and (ii), the Class B Interest Distribution.
 
                                       28

<PAGE>

   
     On each Distribution Date, the Servicer shall instruct the Trustee to make
the following deposits and distributions, to the extent of Principal Collections
and Interest Collections remaining after the application of clauses (i), (ii)
and (iii) above:
    
 
          (iv) to the Class A Distribution Account, the Class A Principal
     Distribution;
 
          (v) to the Class B Distribution Account, after the application of
     clause (iv), the Class B Principal Distribution; and
 
          (vi) to the Reserve Fund, any amounts remaining after the application
     of clauses (i) through (v).
 
   
     To the extent necessary to satisfy the distributions described above, the
Servicer shall instruct the Trustee to withdraw from the Reserve Fund and
deposit in the Class A Distribution Account or the Class B Distribution Account
as described below in the following order of priority on each Distribution Date:
    
 
          (i) an amount equal to the excess of the Class A Interest Distribution
     over the sum of Interest Collections and the Class B Percentage of
     Principal Collections will be deposited into the Class A Distribution
     Account;
 
          (ii) an amount equal to the excess of the Class B Interest
     Distribution over the portion of Interest Collections remaining after the
     distribution of the Class A Interest Distribution will be deposited into
     the Class B Distribution Account;
 
          (iii) an amount equal to the excess of the Class A Principal
     Distribution over the portion of Principal Collections and Interest
     Collections remaining after the distribution of the Class A Interest
     Distribution and the Class B Interest Distribution will be deposited into
     the Class A Distribution Account; and
 
          (iv) an amount equal to the excess of the Class B Principal
     Distribution over the portion of Principal Collections and Interest
     Collections remaining after the distribution of the Class A Interest
     Distribution, the Class B Interest Distribution and the Class A Principal
     Distribution will be deposited into the Class B Distribution Account.
 
     On each Distribution Date, all amounts on deposit in the Class A
Distribution Account will be distributed to the Class A Certificateholders and
all amounts on deposit in the Class B Distribution Account will be distributed
to the Class B Certificateholders.
 
     "Class A Interest Carryover Shortfall" means, with respect to any
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 is
actually deposited in the Class A Distribution Account 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 (or, in the case of the first Distribution Date a fraction, the
numerator of which is equal to          and the denominator of which is 360) of
the product of the Class A Pass-Through Rate and the Class A Principal Balance
as of the Distribution Date occurring in the preceding Collection Period (after
giving effect to any payments made on such Distribution Date) or, in the case of
the first Distribution Date, the Original Class A Principal Balance.
 
     "Class A Monthly Principal" means, with respect to any Distribution Date,
the Class A Percentage of Principal Collections for such Distribution Date plus
the Class A Percentage of Realized Losses with respect to Receivables which
became Liquidated Receivables during the related Collection Period.
 
     "Class A Principal Balance" equals the Original Class A Principal Balance,
as reduced by all amounts allocable to principal on the Class A Certificates
previously distributed to Class A Certificateholders.
 
     "Class A Principal Carryover Shortfall" means, with respect to any
Distribution Date, the excess of Class A Monthly Principal for the preceding
Distribution Date and any outstanding Class A Principal Carryover Shortfall on
such preceding Distribution Date over the amount in respect of principal that is
actually deposited in the Class A Distribution Account on such preceding
Distribution Date.
 
                                       29

<PAGE>

     "Class A Principal Distribution" means, with respect to any Distribution
Date, the sum of Class A Monthly Principal for such Distribution Date and the
Class A Principal Carryover Shortfall for such Distribution Date; provided,
however, that the Class A Principal Distribution shall not exceed the Class A
Principal Balance immediately prior to such Distribution Date. In addition, on
the Final Scheduled Distribution Date, the principal required to be deposited in
the Class A Distribution Account will include the lesser of (a) any principal
due and remaining unpaid on each Receivable in the Trust as of the Final
Scheduled Maturity Date or (b) the portion of the amount required to be
deposited under clause (a) above that is necessary (after giving effect to the
other amounts to be deposited in the Class A Distribution Account on such
Distribution Date and allocable to principal) to reduce the Class A Principal
Balance to zero.
 
     "Class B Interest Carryover Shortfall" means, with respect to any
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 is
actually deposited in the Class B Distribution Account 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 (or, in the case of the first Distribution Date a fraction, the
numerator of which is equal to       and the denominator of which is 360) of the
product of the Class B Pass-Through Rate and the Class B Principal Balance as of
the Distribution Date occurring in the preceding Collection Period (after giving
effect to any payments made on such Distribution Date) or, in the case of the
first Distribution Date, the Original Class B Principal Balance.
 
     "Class B Monthly Principal" means, with respect to any Distribution Date,
the Class B Percentage of Principal Collections for such Distribution Date plus
the Class B Percentage of Realized Losses with respect to Receivables which
became Liquidated Receivables during the related Collection Period.
 
     "Class B Principal Balance" equals the Original Class B Principal Balance,
as reduced by all amounts allocable to principal on the Class B Certificates
previously distributed to Class B Certificateholders.
 
     "Class B Principal Carryover Shortfall" means, with respect to any
Distribution Date, the excess of Class B Monthly Principal for the preceding
Distribution Date and any outstanding Class B Principal Carryover Shortfall on
such preceding Distribution Date over the amount in respect of principal that is
actually deposited in the Class B Distribution Account on such preceding
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 the
Class B Principal Carryover Shortfall for such Distribution Date; provided,
however, that the Class B Principal Distribution shall not exceed the Class B
Principal Balance immediately prior to such Distribution Date. In addition, on
the Final Scheduled Distribution Date, the principal required to be distributed
to Class B Certificateholders will include the lesser of (a) any principal due
and remaining unpaid on each Receivable in the Trust as of the Final Scheduled
Maturity Date or (b) the portion of the amount required to be deposited under
clause (a) above that is necessary (after giving effect to the other amounts to
be deposited in the Class B Distribution Account on such Distribution Date and
allocable to principal) to reduce the Class B Principal Balance to zero, and, in
the case of clauses (a) and (b), remaining after any required distribution of
the amount described in clause (a) to the Class A Distribution Account.
 
     "Realized Losses" means, for any period, the excess of the principal
balance of any Liquidated Receivable over Liquidation Proceeds to the extent
allocable to principal.
 
SUBORDINATION OF THE CLASS B CERTIFICATES
 
     The rights of the Class B Certificateholders to receive distributions with
respect to the Receivables will be subordinated to the rights of the Class A
Certificateholders to the extent described below. This subordination is intended
to enhance the likelihood of timely receipt by Class A Certificateholders of the
full amount of interest and principal required to be paid to them, and to afford
such Class A Certificateholders limited protection against losses in respect of
the Receivables.
 
                                       30

<PAGE>

     No interest distribution will be made to the Class B Certificateholders on
any Distribution Date in respect of interest until the full amount of interest
on the Class A Certificates payable on such Distribution Date has been
distributed to the Class A Certificateholders. No principal distribution will be
made to the Class B Certificateholders on any Distribution Date in respect of
principal until the full amount of interest on and principal of the Class A
Certificates and interest on the Class B Certificates payable on such
Distribution Date has been distributed to the Class A Certificateholders and the
Class B Certificateholders, respectively. Distributions of interest on the Class
B Certificates, however, to the extent of collections on or in respect of the
Receivables allocable to interest and certain available amounts on deposit in
the Reserve Fund, will not be subordinated to the payment of principal of the
Class A Certificates.
 
RESERVE FUND
 
   
     In the event of delinquencies or losses on the Receivables, the protection
afforded to the Class A Certificateholders will be effected both by the
preferential right of the Class A Certificateholders to receive current
distributions with respect to the Receivables, to the extent described above
under "--Subordination of the Class B Certificates," prior to any distribution
being made on a Distribution Date to the Class B Certificateholders, and to
receive amounts on deposit in the Reserve Fund. Amounts on deposit in the
Reserve Fund will also be generally available to cover shortfalls in required
distributions to the Class B Certificateholders, in respect of interest, after
payment of interest on the Class A Certificates and, in respect of principal,
after payment of interest on and principal of the Class A Certificates and
interest on the Class B Certificates. The Reserve Fund will not be a part of or
otherwise includible in the Trust and will be a segregated trust account held by
the Collateral Agent for the benefit of the Certificateholders.
    
 
   
     The Reserve Fund will be created with an initial deposit by the Seller on
the Closing Date of an amount equal to 6.00% of the Original Pool Balance, and
will be augmented on each Distribution Date by deposit therein of Collections
remaining after distribution of the Servicing Fee and amounts to be paid to
Class A Certificateholders and Class B Certificateholders as described above
under "--Distributions on Certificates." Amounts on deposit in the Reserve Fund
will be released to the Seller on each Distribution Date to the extent that the
amount on deposit in the Reserve Fund exceeds the Specified Reserve Balance.
Upon any such release to the Seller of amounts from the Reserve Fund, neither
the Class A Certificateholders nor the Class B Certificateholders will have any
further rights in, or claims to, such amounts.
    
 
   
     "Specified Reserve Balance" with respect to any Distribution Date means the
greater of (a) 6.00% of the sum of the Class A Principal Balance and Class B
Principal Balance on such Distribution Date (after giving effect to all
distributions with respect to the Certificates to be made on such Distribution
Date) or (b) 1.50% of the sum of the Original Class A Principal Balance and
Original Class B Principal Balance except that, if on any Distribution Date (x)
the average of the Charge-off Rates for the three preceding Collection Periods
exceeds 2.00% with respect to the first through the sixth Distribution Dates,
3.00% with respect to the seventh through the fifteenth Distribution Dates and
2.50% with respect to the Distribution Dates thereafter, or (y) the average of
the Delinquency Percentages for the three preceding Collection Periods exceeds
1.75%, then the Specified Reserve Balance shall be an amount equal to 9.00% of
the sum of the Class A Principal Balance and the Class B Principal Balance on
such Distribution Date (after giving effect to all distributions with respect to
the Certificates to be made on such Distribution Date); provided that, the
Specified Reserve Balance will revert back to the amounts specified in clauses
(a) and (b) above if, for any three consecutive Collection Periods, clauses (x)
and (y) above are not triggered. In no circumstances will the Seller be required
to deposit any amounts in the Reserve Fund other than the initial Reserve Fund
deposit to be made on the Closing Date.
    
 
   
     The "Charge-off Rate" with respect to a Collection Period will equal the
Aggregate Net Losses with respect to the Receivables expressed, on an annualized
basis, as a percentage of the average of (x) the Pool Balance on the last day of
the immediately preceding Collection Period and (y) the Pool Balance on the last
day in such Collection Period. The "Aggregate Net Losses" with respect to a
Collection Period will equal the aggregate principal balance of all Receivables
newly designated during such Collection Period as Liquidated Receivables minus
Liquidation Proceeds collected during such Collection Period with respect to all
Liquidated Receivables and any Recoveries collected during such Collection
Period. The "Delinquency Percentage" with respect to a Collection Period will
equal the ratio of (a) the outstanding principal balance of the Receivables 60
days or more delinquent as of the last day of such Collection Period, determined
in accordance with the related
    
 
                                       31

<PAGE>

   
Subservicer's normal practices, divided by (b) the outstanding principal balance
of all Receivables on the last day of such Collection Period.
    
 
     Amounts held from time to time in the Reserve Fund will continue to be held
for the benefit of the Certificateholders and may be invested in Eligible
Investments. Any loss on such investment will be charged to the Reserve Fund.
Any investment earnings (net of losses) will be paid to the Seller.
 
     The time necessary for the Reserve Fund to reach and maintain the Specified
Reserve Balance at any time after the date of issuance of the Certificates will
be affected by the delinquency, credit loss and repossession and prepayment
experience of the Receivables and, therefore, cannot be accurately predicted.
 
     If on any Distribution Date the protection afforded the Class A
Certificates by the Class B Certificates and by the Reserve Fund is exhausted,
the Class A Certificateholders will directly bear the risks associated with
ownership of the Receivables. If on any Distribution Date amounts on deposit in
the Reserve Fund have been depleted, the protection afforded the Class B
Certificates by the Reserve Fund will be exhausted and the Class B
Certificateholders will directly bear the risks associated with ownership of the
Receivables.
 
   
     None of the Class B Certificateholders, the Trustee, the Servicer, the
Subservicers or the Seller will be required to refund any amounts properly
distributed or paid to them, whether or not there are sufficient funds on any
subsequent Distribution Date to make full distributions to the Class A
Certificateholders.
    
 
NET DEPOSITS
 
   
     As an administrative convenience, unless the Servicer is required to remit
Collections within two Business Days of receipt thereof, the Servicer will be
permitted to make the deposit of Collections and Purchase Amounts for or with
respect to the Collection Period net of distributions to be made to the Servicer
with respect to the Collection Period. The Servicer, however, will account to
the Trustee and the Certificateholders as if all deposits, distributions and
transfers were made individually.
    
 
<PAGE>

STATEMENTS TO CERTIFICATEHOLDERS
 
   
     On each Distribution Date, the Trustee will include with each distribution
to each Class A Certificateholder and Class B Certificateholder as of the close
of business on the related Record Date (which shall be Cede as the nominee for
DTC unless Definitive Certificates are issued under the limited circumstances
described herein) a statement prepared by the Servicer (the "Distribution Date
Statement"), setting forth with respect to the related Collection Period, among
other things, the following information:
    
 
          (i) the amount of the distribution allocable to principal of the Class
     A Certificates and the Class B Certificates;
 
          (ii) the amount of the distribution allocable to interest on the Class
     A Certificates and the Class B Certificates;
 
          (iii) the Pool Balance as of the close of business on the last day of
     such Collection Period;
 
   
          (iv) the amount of the Servicing Fee paid to the Servicer with respect
     to such Collection Period and the Class A Percentage and Class B Percentage
     of the Servicing Fee paid to the Servicer with respect to such Collection
     Period;
    
 
          (v) the amount of any Class A Interest Carryover Shortfall, Class A
     Principal Carryover Shortfall, Class B Interest Carryover Shortfall and
     Class B Principal Carryover Shortfall on the Distribution Date immediately
     following such Collection Period and the change in such amounts from those
     with respect to the immediately preceding Distribution Date;
 
          (vi) the Class A Pool Factor and the Class B Pool Factor as of such
     Distribution Date, after giving effect to payments allocated to principal
     reported under clause (i) above;
 
          (vii) the amount of the aggregate Realized Losses, if any, for such
     Collection Period;
 
          (viii) the aggregate principal balance of all Receivables which were
     more than 30, 60 and 90 days delinquent as of the close of business on the
     last day of such Collection Period;
 
          (ix) the amount on deposit in the Reserve Fund on such Distribution
     Date, after giving effect to distributions made on such Distribution Date;
 
                                       32

<PAGE>

          (x) the Class A Principal Balance and the Class B Principal Balance as
     of such Distribution Date, after giving effect to payments allocated to
     principal reported under clause (i) above;
 
          (xi) the amount otherwise distributable to the Class B
     Certificateholders that is being distributed to the Class A
     Certificateholders on such Distribution Date; and
 
          (xii) the aggregate Purchase Amount of Receivables repurchased by the
     Seller or purchased by the Servicer with respect to such Collection Period.
 
   
     Each amount set forth pursuant to clauses (i), (ii), (iv) and (v) above
shall be expressed in the aggregate and as a dollar amount per $1,000 of
original denomination of a Certificate. Copies of such statements may be
obtained by Certificate Owners by a request in writing addressed to the Trustee.
In addition, within the prescribed period of time for tax reporting purposes
after the end of each calendar year during the term of the Agreement, the
Trustee will mail to each person who at any time during such calendar year shall
have been a Certificateholder a statement containing the sum of the amounts
described in clauses (i), (ii), (iv) and (v) above for the purposes of such
Certificateholder's preparation of federal income tax returns. See "Federal
Income Tax Consequences--Information Reporting and Backup Withholding."
    
 
EVIDENCE AS TO COMPLIANCE
 
   
     The Agreement will provide that a firm of independent public accountants
will furnish to the Trustee a report expressing a summary of findings regarding
the Servicer's compliance with the Agreement during the preceding calendar year
(or, in the case of the first such report, the period from the Closing Date to
December 31, 1997).
 
     The Agreement will also provide for delivery to the Trustee concurrently
with the delivery of the reports referred to above of a certificate signed by an
officer of the Servicer stating that the Servicer has fulfilled its obligations
under the Agreement throughout the preceding twelve months ended December 31 (or
in the case of the first such certificate, the period from the Closing Date to
December 31, 1997) or, if there has been a default in the fulfillment of any
such obligation, describing each such default. The Servicer has agreed to give
the Trustee notice of certain Events of Servicing Termination under the
Agreement.
 
     Copies of such statements and certificates may be obtained by
Certificateholders by a request in writing addressed to the Trustee. See "The
Certificates--The Trustee."

CERTAIN MATTERS REGARDING THE SERVICER
 
     The Agreement will provide that the Servicer may not resign from its
obligations and duties as Servicer thereunder, except upon a determination that
the Servicer's performance of such duties is no longer permissible under
applicable law or if such resignation is required by regulatory authorities.
Such resignation will become effective on the earlier of the date the Servicer
is required by regulatory authorities to resign or the date on which the Trustee
or a successor servicer has assumed the Servicer's servicing obligations and
duties under the Agreement.
 
     The Agreement will further provide that neither the Servicer nor any of its
directors, officers, employees, and agents shall be under any liability to the
Trust or the Certificateholders for taking any action or for refraining from
taking any action pursuant to the Agreement, or for errors in judgment;
provided, however, that neither the Servicer nor any such person will be
protected against any liability that would otherwise be imposed by reason of
willful misfeasance, bad faith or negligence in the performance of its duties or
by reason of reckless disregard of its obligations and duties thereunder. In
addition, the Agreement will provide that the Servicer is under no obligation to
appear in, prosecute or defend any legal action that is incidental to its
servicing responsibilities under the Agreement and that, in its opinion, may
cause it to incur any expense or liability.
 
     Under the circumstances specified in the Agreement, any entity into which
the Servicer may be merged or consolidated, or any entity resulting from any
merger or consolidation to which the Servicer is a party, or any entity
succeeding to the business of the Servicer, which corporation or other entity in
each of the foregoing cases assumes the obligations of the Servicer, will be the
successor to the Servicer under the Agreement.
    
 
   
     The Servicer may appoint a subservicer or subcustodian to perform all or
any portion of its obligations under the Agreement; however, the Servicer shall
remain obligated and be liable to the Trust, the Trustee and the
Certificateholders for the servicing and administering of the Receivables as if
the Servicer alone were servicing
    
 
                                       33

<PAGE>
   
and administering the Receivables. The Servicer will initially appoint Bank One,
N.A. to service Receivables originated by Bank One, N.A. or its predecessors and
Bank One, Wisconsin to service the remaining Receivables.
    
 
EVENTS OF SERVICING TERMINATION
 
   
     "Events of Servicing Termination" under the Agreement will consist of (i)
any failure by the Servicer to deliver to the Trustee for deposit in any of the
Accounts any required payment or to direct the Trustee or the Collateral Agent,
as applicable, to make any required distributions therefrom, that shall continue
unremedied for five Business Days after written notice of such failure is
received by the Servicer from the Trustee or the Collateral Agent, as
applicable, or after discovery of such failure by the Servicer; (ii) any failure
by the Servicer duly to observe or perform in any material respect any other
covenant or agreement in the Agreement which failure materially and adversely
affects the rights of Certificateholders and which continues unremedied for 60
days after the giving of written notice of such failure (1) to the Servicer by
the Trustee or (2) to the Servicer and to the Trustee by holders of
Certificates, evidencing not less than 25% aggregate outstanding principal
balance of the Class A Certificates and Class B Certificates taken together as a
single Class (or such longer period, not in excess of 120 days, as may be
reasonably necessary to remedy such default; provided that such default is
capable of remedy within 120 days and the Servicer delivers an officer's
certificate to the Trustee to such effect and to the effect that the Servicer
has commenced, or will promptly commence, and diligently pursue all reasonable
efforts to remedy such default); and (iii) certain events of insolvency,
receivership, readjustment of debt, marshalling of assets and liabilities or
similar proceedings with respect to the Servicer and certain actions by the
Servicer indicating its insolvency, reorganization pursuant to bankruptcy,
receivership or similar proceedings, or inability to pay its obligations.
    
 
     If an Event of Servicing Termination occurs, the Trustee will have no
obligation to notify Certificateholders of such event prior to the end of any
cure period described above.
<PAGE>

RIGHTS UPON AN EVENT OF SERVICING TERMINATION
 
   
     As long as an Event of Servicing Termination remains unremedied, the
Trustee or the holders of Certificates evidencing not less than a majority of
the aggregate outstanding principal balance of the Class A Certificates and the
Class B Certificates taken together as a single Class may terminate
substantially all of the Servicer's rights and obligations under the Agreement,
whereupon the Trustee or a successor Servicer appointed by the Trustee will
succeed to all the responsibilities, duties and liabilities of the Servicer
under the Agreement. Thereafter, the successor Servicer will be entitled to the
compensation otherwise payable to the Servicer. If, however, a conservator or
receiver has been appointed for the Servicer, and no Event of Servicing
Termination other than such appointment has occurred, such conservator or
receiver may have the power to prevent the Trustee or the Certificateholders
from terminating substantially all of the Servicer's rights and obligations
under the Agreement. In the event that the Trustee is unwilling or legally
unable so to act, the Trustee 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 automobile
receivables. In no event may the servicing compensation to be paid to such
successor be greater than the servicing compensation payable to the Servicer
under the Agreement.
    
 
WAIVER OF PAST DEFAULTS
 
   
     The holders of Certificates evidencing not less than a majority of the
aggregate outstanding principal balance of the Class A Certificates and Class B
Certificates taken together as a single Class, in the case of any default which
does not adversely affect the Trustee may, on behalf of all Certificateholders,
waive any default by the Servicer in the performance of its obligations under
the Agreement and its consequences, except a default in making any required
deposits to or payments from any of the Accounts in accordance with the
Agreement. No such waiver shall impair the Certificateholders' rights with
respect to subsequent defaults.
    
 
AMENDMENT
 
   
     The Agreement may be amended by the Seller, the Servicer and the Trustee,
without the consent of any of the Certificateholders, to cure any ambiguity or
defect, to correct or supplement any provision therein or for the purpose of
adding any provision to or changing in any manner or eliminating any of the
provisions of the Agreement, or of modifying in any manner the rights of
Certificateholders; provided, that such action will not, in

 
                                       34

<PAGE>

the opinion of counsel reasonably satisfactory to the Trustee, materially and
adversely affect the interest of any Certificateholder.
 
     The Agreement also may be amended by the Seller, the Servicer and the
Trustee, with the consent of the holders of Certificates evidencing not less
than a majority of the aggregate outstanding principal balance of the Class A
Certificates and the Class B Certificates taken together as a single Class, for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Agreement or of modifying in any manner the rights
of the 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 Receivables or distributions that are
required to be made on any Certificate, without the consent of all adversely
affected Certificateholders or (ii) reduce the percentage of the aggregate
outstanding principal balance of the Certificates, the holders of which are
required to consent to any such amendment, without the consent of all
Certificateholders affected thereby.
    
LIST OF CERTIFICATEHOLDERS
 
   
     Upon written request of the Servicer, the Trustee will provide to the
Servicer within 15 days after receipt of such request a list of names and
addresses of all Certificateholders of record as of the most recent Record Date.
Upon written request by holders of Certificates of either Class evidencing not
less that 25% of the voting interests thereof, and upon compliance by such
Certificateholders with certain provisions of the Agreement, the Trustee will
afford such Certificateholders access during business hours to the most current
list of Certificateholders for purposes of communicating with other
Certificateholders with respect to their rights under the Agreement.
    
 
     The Agreement will not provide for holding any annual or other meetings of
Certificateholders.
 
TERMINATION
 
   
     The obligations of the Seller, the Servicer and the Trustee under the
Agreement will, except with respect to certain reporting requirements, terminate
upon the earliest of (i) the Distribution Date next succeeding the Seller's
purchase of the Receivables, 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 other liquidation of the last Receivable and the
disposition of any amounts received upon liquidation of any property remaining
in the Trust (including any Liquidated Receivables) in accordance with the terms
and priorities set forth in the Agreement.
    
 
     The Seller will be permitted, at its option, in the event that the Pool
Balance as of the first day of a Collection Period has declined to 5% or less of
the Original Pool Balance, to purchase from the Trust, on any Distribution Date
occurring in a subsequent Collection Period, all remaining Receivables in the
Trust at a purchase price equal to the sum of the Class A Principal Balance and
the Class B Principal Balance plus accrued and unpaid interest thereon. The
exercise of this right will effect an early retirement of the Certificates.
 
     The Trustee will give written notice of termination of the Trust to each
Certificateholder of record. The final distribution to any Certificateholder
will be made only upon surrender and cancellation of such Certificateholder'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 the
Trustee has taken certain measures to locate a Certificateholder and such
measures have failed, will be distributed to the Seller or as otherwise provided
in the Agreement.
 
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 Seller or the Servicer of any
funds paid to the Seller or the Servicer in respect of the Certificates or the
Receivables, or the investment of any monies by the Servicer before such monies
are deposited into the Collection Account. The Trustee will not independently
verify 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 to the Trustee under the Agreement, in which case it
will only be required to examine them to determine whether they conform to the

 
                                       35

<PAGE>

requirements of the Agreement. The Trustee will not be charged with knowledge of
a failure by the Servicer to perform its duties under the Agreement which
failure constitutes an Event of Servicing Termination unless a responsible
officer of the Trustee obtains actual knowledge of such failure as specified in
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 make any investigation of matters
arising thereunder 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 satisfactory to it against the 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 indemnity, and the Trustee
for 30 days has neglected or refused to institute any such proceedings.
 
THE TRUSTEE
 
   
     Bankers Trust Company, a New York banking corporation, will act as Trustee
under the Agreement. 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 Trustee may resign at any time, 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. However, any such 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 Agreement will provide that the Servicer will pay the Trustee's fees.
The Agreement will also provide that the Trustee will be entitled to
indemnification by the Seller for, and will be held harmless against, any loss,
liability or expense incurred by the Trustee not resulting from the Trustee's
own willful misfeasance, bad faith or negligence. Indemnification will be
unavailable to the Trustee to the extent that any such loss, liability or
expense results from a breach of any of the Trustee's representations or
warranties set forth in the Agreement, and for any tax, other than those for
which the Seller or the Servicer is required to indemnify the Trustee.
    
 
   
     The Trustee's Corporate Trust Office is located at 4 Albany Street, New
York, New York 10006. The Seller, the Servicer and their respective affiliates
may have other banking relationships with the Trustee and its affiliates in the
ordinary course of their business.
    
 
                                       36

<PAGE>

                    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 Seller will
cause appropriate financing statements to be filed with the appropriate
governmental authorities in the State of Texas to perfect the interest of the
Trust in its purchase of the Receivables from the Seller.
 
   
     Pursuant to the Agreement, the Servicer will hold the Receivables, either
directly or through subcustodians, as custodian for the Trustee following the
sale and assignment of the Receivables to the Trust. The Servicer will appoint
Banc One Services Corporation to act as subcustodian with respect to the
Receivables. The Seller will take such action as is required to perfect the
rights of the Trustee in the Receivables. The Receivables will not be
segregated, stamped or otherwise marked to indicate that they 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.
 
     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 THE FINANCED VEHICLES
 
     Generally, retail motor vehicle loans such as the Receivables evidence
loans to obligors to finance the purchase of such motor vehicles. The loans also
constitute personal property security agreements and include grants of security
interests in the vehicles under the UCC. Perfection of security interests in
motor vehicles is generally governed by the motor vehicle registration laws of
the state in which the vehicle is located. In Ohio and most other states, a
security interest in the vehicle is perfected by notation of the secured party's
lien on the vehicle's certificate of title.
 
     Each Affiliated Bank's practice is to take such action as is required in
order to perfect its security interest in a Financed Vehicle under the laws of
the jurisdiction in which the Financed Vehicle is registered. If the related
Affiliated Bank, because of clerical error or otherwise, has failed to take such
action with respect to a Financed Vehicle, it will not have a perfected security
interest in the Financed Vehicle and its security interest may be subordinate to
the interests of, among others, subsequent purchasers of the Financed Vehicle
that give value without notice of the related Affiliated Bank's security
interest and to whom a certificate of ownership is issued in such purchaser's
name, holders of perfected security interests in the Financed Vehicle, and the
trustee in bankruptcy of the Obligor. The Affiliated Bank's security interest
may also be subordinate to such third parties in the event of fraud or forgery
by the Obligor or administrative error by state recording officials or in the
circumstances noted below. As described more fully below, the Seller will
warrant in the Agreement that it has an enforceable first priority perfected
security interest with respect to each Financed Vehicle on the Closing Date and
will be required to repurchase the related Receivable in the event of an uncured
breach of such warranty.
 
   
     In connection with the acquisition by the Seller of the Receivables from
the Affiliated Banks, the Affiliated Banks have assigned their respective
security interests in the Financed Vehicles to the Seller. Pursuant to the
Agreement, the Seller will assign its security interests in the Financed
Vehicles, along with the sale and assignment of the Receivables, to the Trust,
and the Servicer will hold the certificates of title relating to the Financed
Vehicles, or such other documents sufficient to evidence the security interest
of the related Affiliated Bank in the applicable Financed Vehicles, either
directly or through subcustodians, as custodian for the Trustee following such
sale and assignment. The certificates of title will not be endorsed or otherwise
amended to identify the Trust or Trustee as the new secured party, however,
because of the administrative burden and expense involved.
    
 
     In Ohio and most other states, an assignment of a security interest in a
Financed Vehicle along with the applicable Receivable is effective without
amendment of any lien noted on a vehicle's certificate of title or ownership,
and the assignee succeeds thereby to the assignor's rights as secured party. In
Ohio and most other
 
                                       37

<PAGE>

states, in the absence of fraud or forgery by the vehicle owner or of fraud,
forgery, negligence or error by the related Affiliated Bank or the Seller or
administrative error by state or local agencies, the notation of the related
Affiliated 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 that the security interest of the
Trust or the Trustee may not be enforceable. In the event the Trust has failed
to obtain or maintain a 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
perfected security interest.
 
     The Seller will warrant in the Agreement as to each Receivable conveyed by
it to the Trust that, on the Closing Date, it has a valid, subsisting and
enforceable first priority perfected security interest in the Financed Vehicle
securing the Receivable (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) and such security interest will be assigned by the Seller to
the Trustee for the benefit of the Certificateholders. In the event of an
uncured breach of such warranty, the Seller will be required to repurchase such
Receivable for its Purchase Amount. This repurchase obligation will constitute
the sole remedy available to the Trust, the Trustee and the Certificateholders
for such breach. The Seller's warranties with respect to perfection and
enforceability of a security interest in a Financed Vehicle will not cover
statutory or other liens arising after the Closing Date by operation of law
which have priority over such security interest. Accordingly, any such lien
would not by itself give rise to a repurchase obligation on the part of the
Seller.
 
     In the event that an Obligor moves to a state other than the state in which
the Financed Vehicle is registered, under the laws of Ohio and most states, a
perfected security interest in a motor vehicle continues for four months after
such relocation and thereafter, in most instances, until the Obligor
re-registers the motor vehicle in the new state, but in any event not beyond the
surrender of the certificate. A majority of states require surrender of a
certificate of title to re-register a motor vehicle and require that notice of
such surrender be given to each secured party noted on the certificate of title.
In those states that require a secured party take possession of a certificate of
title to perfect a security interest, the secured party would learn of the
re-registration through the request from the Obligor to surrender possession of
the certificate of title. In those states that require a secured party to note
its lien on a certificate of title to perfect a security interest but do not
require possession of the certificate of title, the secured party would learn of
the re-registration through the notice from the state department of motor
vehicles that the certificate of title had been surrendered. The requirements
that a certificate of title be surrendered and that notices of such surrender be
given to each secured party also apply to re-registrations effected following a
sale of a motor vehicle. The related Affiliated Bank would therefore have the
opportunity to re-perfect its security interest in a Financed Vehicle in the
state of re-registration following relocation of the Obligor and would be able
to require satisfaction of the related Receivable following a sale of the
Financed Vehicle. 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 motor vehicle loans, the related Affiliated Bank
takes steps to effect re-perfection upon receipt of notice of re-registration or
information from the Obligor as to relocation. However, there is a risk that an
Obligor could relocate without notification to the related Affiliated Bank, then
file a false affidavit with the new state to cause a new certificate of title to
be issued without notation of the related Affiliated Bank's lien.
 
     Under the laws of Ohio and many other states, certain possessory liens for
repairs performed on a motor vehicle and liens for unpaid taxes as well as
certain rights arising from the use of a motor vehicle in connection with
illegal activities, may take priority over a perfected security interest in the
motor vehicle. The Seller will warrant in the Agreement that, as of the Closing
Date, neither the Seller nor any of the Affiliated Banks have received notice
that any such liens are pending. In the event of a breach of such warranty which
has a material and adverse effect on the interests of the Trust, the Trustee and
the Certificateholders, the Seller will be required to repurchase, or cause the
related Affiliated Bank to repurchase the Receivables secured by the Financed
Vehicle involved. This repurchase obligation will constitute the sole remedy
available to the Trust, the Trustee and the Certificateholders for such breach.
Any liens for repairs or taxes arising at any time after the Closing Date during
the term of a Receivable would not give rise to a repurchase obligation on the
part of the Seller.
 
                                       38

<PAGE>

REPOSSESSION
 
   
     In the event of a default by an Obligor, 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 remedies of a secured party under the
UCC include the right to repossession by means of self-help, unless such means
would constitute a breach of the peace. Self-help repossession is the method
employed by the Subservicers in most cases, and is accomplished simply by taking
possession of the motor vehicle. Generally, where the obligor objects or raises
a defense to repossession, a court order must be obtained from the appropriate
state court and the motor vehicle must then be repossessed in accordance with
that order.
    
 
NOTICE OF SALE; REDEMPTION RIGHTS
 
     The UCC and other state laws require the secured party to provide an
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 generally has the right to redeem the collateral prior to actual sale by
paying the secured party the unpaid principal balance of the obligation plus, in
most cases, reasonable expenses for repossessing, holding and preparing the
collateral for disposition and arranging for its sale plus, in some
jurisdictions, reasonable attorneys' fees. In some states, the obligor has the
right, prior to actual sale, to reinstatement of the original loan terms and to
return of the collateral by payment of delinquent installments of the unpaid
balance and certain additional amounts.
 
DEFICIENCY JUDGMENTS AND EXCESS PROCEEDS
 
     The proceeds of resale of Financed Vehicles generally will be applied first
to the expenses of repossession and resale and then to the satisfaction of the
indebtedness on the related Receivable. While some states impose prohibitions or
limitations on deficiency judgments, if the net proceeds from resale do not
cover the full amount of the indebtedness, a deficiency judgment can be sought
in Ohio and those states that do not prohibit or limit such judgments. Any such
deficiency judgment would be a personal judgment against the Obligor for the
shortfall, however, a defaulting Obligor may have very little capital or sources
of income available following repossession. Other statutory provisions,
including state and federal bankruptcy laws, may interfere with a lender's
ability to enforce a deficiency judgment or to collect a debt owed or realize
upon collateral. 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 or not paid at all.
 
     Occasionally, after resale of a repossessed motor vehicle and payment of
all expenses and indebtedness, there is a surplus of funds. In that case, the
UCC requires the secured party to remit the surplus to any other holder of a
lien with respect to the motor vehicle or, if no such lienholder exists or funds
remain after paying such other lienholder, to the 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 Billing Act,
the Fair Credit Reporting Act, the Magnuson-Moss Warranty Act, the Federal
Reserve Board's Regulations B, Z and AA, and other similar acts and regulations,
state adoptions of the Uniform Consumer Credit Code and other similar laws,
including the Ohio Retail Installment Sales Act and state usury laws. Also,
state laws impose other restrictions on consumer transactions, may require
contract disclosures in addition to those required under Federal law and may
limit the remedies available in the event of default by an Obligor. These
requirements impose specific statutory liabilities upon creditors who fail to
comply with their provisions where applicable. In most cases, this liability
could affect the ability of an assignee, such as the Trust, to enforce secured
loans such as the Receivables.
 
     The FTC's holder-in-due-course rule (the "FTC Rule") has the effect of
subjecting a seller of motor vehicles (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 purchaser could assert against the seller.
Liability under the FTC Rule is limited to the amounts paid by the purchaser
under the contract, and the holder of the contract may also be
 
                                       39

<PAGE>

unable to collect any balance remaining due thereunder from the purchaser. The
FTC Rule may be duplicated by state statutes or the common law in certain
states. Although the related Affiliated Banks are not sellers of motor vehicles
and are not subject to the jurisdiction of the FTC, the loan agreements
evidencing the Receivables contain provisions which contractually apply the FTC
Rule. Accordingly, the related Affiliated Bank and the Trustee as holder of the
Receivables, may be subject to claims or defenses, if any, that the purchaser of
a Financed Vehicle may assert against the seller of such vehicle.
 
     Under the motor vehicle dealer licensing laws of most states, sellers of
motor vehicles are required to be licensed to sell such vehicles at retail sale.
In addition, with respect to used motor vehicles, the FTC's Rule on Sale of Used
Vehicles requires that all sellers of used motor vehicles prepare, complete and
display a "Buyer's Guide" which explains the warranty coverage for such
vehicles. Federal Odometer Regulations promulgated under the Motor Vehicle
Information and Cost Savings Act require that all sellers of used motor 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 either a Buyer's
Guide or Odometer Disclosure Statement was not properly provided to the
purchaser of a Financed Vehicle, such purchaser may be able to assert a claim
against the seller of such vehicle. Although the related Affiliated Bank is not
a seller of motor vehicles and is not subject to these laws, a violation thereof
may form the basis for a claim or defense against the related Affiliated Bank or
the Trustee as holder of the Receivables.
 
     Courts have applied general equitable principles to secured parties
pursuing repossession 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.
 
   
     The Seller will warrant in the Agreement as to each Receivable conveyed by
it to the Trust that such Receivable complied at the time it was originated and
as of the Closing Date in all material respects with all requirements of
applicable law. If, as of the Cutoff Date, an Obligor had a claim against the
Trust for violation of any law and such claim materially and adversely affected
the Trust's interest in a Receivable, such violation would create an obligation
of the Seller to repurchase the Receivable unless the breach were cured. This
repurchase obligation will constitute the sole remedy of the Trust, the Trustee
and the Certificateholders against the Seller in respect of any such uncured
breach. See "The Certificates--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 Bankruptcy Code, 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 such
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 Seller intends that the transfer of the Receivables by it under the
Agreement constitutes a sale. If the Seller were to become insolvent, FIRREA
sets forth certain powers that the FDIC could exercise if it were appointed as
receiver for the 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 the
Seller would not interfere with the timely transfer to the Trust of payments
collected on the Receivables. If the transfer to the Trust were to be
characterized as a secured loan, to the extent that the Seller would be deemed
to have granted a security interest in the Receivables to the Trust, and that
interest had been validly perfected before the Seller's insolvency and had not
been taken in contemplation of insolvency, that security interest should not be
subject to avoidance and payments to the Trust with respect to the Receivables
should not be subject to recovery by the FDIC as receiver of the Seller. 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.
 
                                       40

<PAGE>

     As an insured depository institution, the Seller and its subsidiaries and
persons owned or controlled by the Seller or its subsidiaries are subject to the
examination, regulation and supervision of the Office of the Comptroller of the
Currency (the "OCC"). The OCC has broad regulatory powers to prevent or remedy
unsafe or unsound practices or other violations of applicable regulations,
agreements or policies. The OCC may issue a cease-and-desist order or require
affirmative action to correct any conditions resulting from any violation or
practice with respect to which such order is issued including requiring such
entity, among other things, to make restitution or provide reimbursement, to
dispose of any loan or asset involved, to rescind agreements or contracts and to
take such other action as the OCC determines to be appropriate. The Seller
believes that the transactions contemplated by the Prospectus do not constitute
unsafe or unsound practices and do not violate any applicable OCC regulations,
agreements or policies.
 
                        FEDERAL INCOME TAX CONSEQUENCES
 
     The following is a summary of the material anticipated 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 tax consequences applicable to all categories of investors, some of
which may be subject to special rules. 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 Code. Consequences to individual investors of investment in the Certificates
will vary according to circumstances; accordingly, investors should consult
their own tax advisors to determine the Federal, state, local, and other tax
consequences of the purchase, ownership and disposition of the Certificates.
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.
 
TAX STATUS OF THE TRUST
 
     In the opinion of Squire, Sanders & Dempsey L.L.P., special tax counsel,
the Trust will be classified as a grantor trust and not as an association
taxable as a corporation for Federal income tax purposes. Accordingly, 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. If the IRS determined that the
Trust were not properly characterized as a grantor trust, then, in the opinion
of special tax counsel, the Trust would be classified as a partnership and not
as an association taxable as a corporation for Federal income tax purposes.
There would be no or only minor Federal income tax consequences to the
Certificate Owners if the Trust were characterized as a partnership rather than
a grantor trust. The discussion that follows assumes that the Trust will be
treated as a grantor trust.
 
     In General.  For purposes of Federal income tax, the Seller will be deemed
to have retained a fixed portion of the interest due on each Receivable (the
"Retained Yield") equal to the difference between (x) the APR of such Receivable
and (y)(i) with respect to the Class A Percentage of such Receivable, the sum of
the Class A Pass-Through Rate and the Servicing Fee Rate, and (ii) with respect
to the Class B Percentage of such Receivable, the sum of the Class B
Pass-Through Rate and the Servicing Fee Rate. The Retained Yield will be treated
as "stripped coupons" within the meaning of Section 1286 of the Code. In
addition, if the Class B Pass-Through Rate exceeds the Class A Pass-Through
Rate, a portion of the interest accrued on each Receivable could be treated as a
"stripped coupon" purchased by the Class B Certificate Owners or as an amount
received as consideration for a guaranty. Accordingly, each Class A Certificate
Owner will be treated as owning its pro rata percentage interest in the
principal of, and interest payable on, each Receivable (minus the portion of the
interest payable on such Receivable that is treated as Retained Yield and less
any amount treated as a stripped coupon purchased by the Class B Certificate
Owners or received as consideration for a guaranty), and such interest in each
Receivable will be treated as a "stripped bond" within the meaning of Section
1286 of the Code. Similarly, each Class B Certificate Owner will be treated as
owning its pro rata percentage interest in the principal of each Receivable,
plus a disproportionate share of the interest payable on each Receivable or any
amount treated as consideration for a guaranty.
 
                                       41

<PAGE>

CLASS A CERTIFICATE OWNERS
 
     Because Class A Certificates represent stripped bonds, they will be subject
to the original issue discount ("OID") rules of the Code. Accordingly, the tax
treatment of a Class A Certificate Owner will depend upon whether the amount of
OID on a Class A Certificate is less than a statutorily defined de minimis
amount.
 
     In general, under regulations issued under Section 1286 of the Code, 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 of the stated redemption price at maturity,
as defined in Section 1273(a)(2) of the Code, for each full year remaining after
the purchase date until the maturity of the Receivable. The maturity date is
based on the weighted average maturity date (and a reasonable prepayment
assumption may have to be taken into account in determining weighted average
maturity). Under the regulations, it appears that the portion of the interest on
each Receivable payable to the Class A Certificate Owners will be treated as
"qualified stated interest." As a result, the amount of OID on a Receivable will
equal the amount by which the price at which a Certificate Owner is deemed to
have acquired an interest in a Receivable (the "Purchase Price") is less than
the portion of the remaining principal balance of the Receivable allocable to
the interest acquired. Although the matter is not free from doubt, the Trust
intends to take the positions (i) that the amount of OID on the Receivables will
be determined by aggregating all payments on the Receivables allocable to the
Class A Certificate Owners (not including the Retained Yield), and treating the
portion of all payments on the Receivables allocable to the Class A Certificate
Owners as a single obligation on an aggregate basis, rather than being
determined separately with respect to each Receivable, and (ii) that no separate
allocation of consideration must be made to accrued interest or to amounts held
in the Collection Account.
 
     Based on these positions, it is anticipated that the Certificates will not
be issued initially with OID (or that any OID present will be de minimis). The
IRS could require, instead, that the computation be performed on a
Receivable-by-Receivable basis. In the preamble to the regulations under Section
1286 of the Code, the IRS requests comment on appropriate aggregation rules. Any
such recalculation could adversely affect the timing and character of a Class A
Certificate Owner's income. The IRS might also require that a portion of the
purchase price of a Certificate be allocated to accrued interest on each
Receivable and to amounts held in the Collection Account pending distribution to
Certificate Owners at the time of purchase as though such accrued interest and
collections on the Receivables were separate assets purchased by the Certificate
Owner. Any such allocation would reduce the Purchase Price and thus increase the
discount (or decrease the premium) on the Receivables.
 
     If the amount of OID is de minimis under the rule set forth above, the
Class A Certificates would not be treated as having OID. Each Class A
Certificate Owner would be required to report on its Federal income tax return
its share of the gross income of the Trust, including interest and certain other
charges accrued on the Receivables and any gain upon collection or disposition
of the Receivables (but not including any portion of the Retained Yield). Such
gross income attributable to interest on the Receivables would exceed the Class
A Certificate Rate by an amount equal to the Class A Certificate Owner's share
of the expenses of the Trust for the period during which it owns a Class A
Certificate. The Class A Certificate Owner would be entitled to deduct its share
of expenses of the Trust to the extent described below. Any amounts received by
a Class A Certificate Owner from the Reserve Fund or from the subordination of
the Class B Certificates will be treated for Federal income tax purposes as
having the same characteristics as the payments they replace.
 
   
     A Class A Certificate Owner would report its share of the income of the
Trust under its usual method of accounting. Accordingly, interest would be
includible in a Certificate Owner's gross income when it accrues on the
Receivables, or, in the case of Certificate Owners who are cash basis taxpayers,
when received by the Servicer or a Subservicer on behalf of Certificate Owners.
Because (i) interest accrues on the Receivables over differing monthly periods
and is paid in arrears and (ii) interest collected on a Receivable generally is
paid to Certificateholders in the following month, the amount of interest
accruing to a Certificate Owner during any calendar month will not equal the
interest distributed in that month. The actual amount of discount on a
Receivable would be includible in income as principal payments are received on
the Receivables.
    
 
     If the OID on a Receivable is not treated as being de minimis, in addition
to the amounts described above, a Class A Certificate Owner will be required to
include in income any OID as it accrues on a daily basis, regardless of when
cash payments are received, using a method reflecting a constant yield on the
Receivables. It is possible that the IRS could require use of a prepayment
assumption in computing the yield of a Receivable. If a
 
                                       42

<PAGE>

Receivable is deemed to be acquired by a Certificate Owner at a significant
discount, such treatment could accelerate the accrual of income by a Certificate
Owner.
 
   
     The Servicer intends to account for OID, if any, reportable by holders of
Class A Certificates by reference to the price paid for a Class A Certificate by
an initial purchaser, although the amount of OID will differ for subsequent
purchasers. Such subsequent purchasers should consult their tax advisors
regarding the proper calculation of OID on the interest in Receivables
represented by a Class A Certificate.
    
 
     In the event that a Receivable is treated as purchased at a premium (i.e.,
its Purchase Price exceeds the portion of the remaining principal balance of
such Receivable allocable to the Certificate Owner), such premium will be
amortizable by the Certificate Owner as an offset to interest income (with a
corresponding reduction in the Certificate Owner's basis) under a constant yield
method over the term of the Receivable if an election under Section 171 of the
Code is made with respect to the interests in the Receivables represented by the
Certificates or was previously in effect. Any such election will also apply to
all debt instruments held by the Certificate Owner during the year in which the
election is made and all debt instruments acquired thereafter.
 
     A Certificate Owner 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 Certificate Owner is an individual, estate or trust, the deduction for such
holder's share of such fees will be allowed only to the extent that all of such
holder's miscellaneous itemized deductions, including such holder's share of
such fees, exceed 2% of such holder's adjusted gross income. In addition, in the
case of Certificate Owners who are individuals, certain otherwise allowable
itemized deductions will be reduced, but not by more than 80%, by an amount
equal to 3% of such Certificate Owner's adjusted gross income in excess of a
statutorily defined threshold.
 
CLASS B CERTIFICATE OWNERS
 
     In General.  Except as described below, it is believed that the Class B
Certificate Owners will be subject to tax in the same manner as Class A
Certificate Owners. However, no Federal income tax authorities address the
precise method of taxation of an instrument such as the Class B Certificates. In
the absence of applicable authorities, the Servicer intends to report income to
Class B Certificate Owners in the manner described below.
 
   
     Each Class B Certificate Owner will be treated as owning (i) the Class B
Percentage of the principal on each Receivable plus (ii) a disproportionate
portion of the interest on each Receivable (not including the Retained Yield).
Income will be reported to a Class B Certificate Owner based on the assumption
that all amounts payable to the Class B Certificate Owners are taxable under the
coupon stripping provisions of the Code and treated as a single obligation. In
applying those provisions, the Servicer will take the position that a Class B
Certificate Owner's entire share of the interest on a Receivable will qualify as
"qualified stated interest". Thus, except to the extent modified by the effects
of subordination of the Class B Certificates, as described below, income will be
reported to Class B Certificate Owners in the manner described above for holders
of the Class A Certificates.
    
 
     Effect of Subordination.  If the Class B Certificate Owners receive
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 Fund.
 
     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 the amount will not be
available from any source to reimburse such loss), 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
 
                                       43

<PAGE>

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.
 
SALES OF CERTIFICATES
 
     A Certificate Owner that sells a Certificate will recognize gain or loss
equal to the difference between the amount realized on the sale and its adjusted
basis in the Certificate. In general, such adjusted basis will equal the
Certificate Owner's cost for the Certificate, increased by the amount of any
income previously reported with respect to the Certificate, and decreased by the
amount of any losses previously reported with respect to the Certificate and the
amount of any distributions received thereon. Any such gain or loss generally
will be capital gain or loss if the assets underlying the Certificate were held
as capital assets, except that, in the case of a Certificate that was acquired
with more than a de minimis amount of market discount, such gain will be treated
as ordinary interest income to the extent of the portion of such discount that
accrued during the period in which the seller held the Certificate and that was
not previously included in income.
 
FOREIGN CERTIFICATE OWNERS
 
     Interest attributable to Receivables which is payable to a foreign
Certificate Owner will generally not be subject to the normal 30% withholding
tax imposed with respect to such payments, provided that such Certificate Owner
is not engaged in a trade or business in the United States and that such
Certificate Owner fulfills certain certification requirements. Under such
certification requirements, the Certificate Owner must certify, under penalties
of perjury, that it is not a "United States person" and it is the beneficial
owner of the Certificates, and must provide its name and address. For this
purpose, "United States person" means a citizen or resident of the United
States, a corporation, partnership, or other entity created or organized in or
under the laws of the United States or any political subdivision thereof, or an
estate or trust the income of which is includible in gross income for United
States Federal income tax purposes, regardless of its source.
 
INFORMATION REPORTING AND BACKUP WITHHOLDING
 
     The Trustee will furnish or make available, within the prescribed period of
time for tax reporting purposes after the end of each calendar year, to each
Certificate Owner or each person holding a Certificate on behalf of a
Certificate Owner at any time during such year, such information as the Trustee
deems necessary or desirable to assist Certificate Owners in preparing their
federal income tax returns. Payments made on the Certificates and proceeds from
the sale of Certificates will not be subject to a "backup" withholding tax of
31% unless, in general, the Certificate Owner fails to comply with certain
reporting procedures and is not an exempt recipient under applicable provisions
of the Code.
 
                        STATE AND LOCAL TAX CONSEQUENCES
 
     Set forth below is a summary of the Ohio income and franchise tax
consequences to the Trust and the Certificateholders. Except as specifically
noted below, this summary is based upon existing provisions of the Ohio Revised
Code pertaining to income and franchise taxation, the rules promulgated
thereunder, and relevant judicial rulings and administrative decisions and
pronouncements, all of which are subject to change, which change may be
retroactive. There are no Ohio authorities addressing similar transactions or
involving a trust that issues interests with terms similar to those of the
Certificates and no ruling addressing the matters discussed below will be sought
from Ohio tax officials. There can be no assurance that such officials will
agree with this summary.
 
     In the opinion of Squire, Sanders & Dempsey L.L.P., Ohio tax counsel, the
Trust will be treated as a trust for Ohio tax purposes, as currently applied,
regardless of its classification for federal income tax purposes. Under current
Ohio law, a trust is not subject to either the Ohio franchise tax or the Ohio
income tax, and accordingly, the Trust will not be subject to Ohio franchise or
income taxation. Furthermore, Certificateholders not otherwise subject to Ohio
franchise or income taxation will not be subject to Ohio franchise or income
taxation solely as a result of holding interests in the Trust.
 
                                       44

<PAGE>

     The Ohio legislature is currently considering a biennial budget bill (the
"Bill"), to be enacted no later than June 30, 1997, that contains certain tax
provisions that will be effective generally for tax years beginning on or after
January 1, 1998. The Bill as passed by the Ohio House of Representatives levies
a tax on the Ohio apportioned income of a "qualifying pass-through entity" and
"qualifying trust" attributable to each "qualifying investor" in the
pass-through entity or qualifying trust. Qualifying investors, in general, are
individuals or entities not otherwise subject to Ohio franchise or income taxes.
The amount of tax paid by the pass-through entity or qualifying trust
attributable to each qualifying investor may be claimed as a credit against that
investor's Ohio franchise or income tax liability. However, under the current
version of the Bill, trusts will not be treated as qualifying pass-through
entities and trusts whose activities are limited to the acquisition, holding,
management or disposition of intangible property (as is the case with the Trust)
will not be treated as qualifying trusts.
 
                              ERISA CONSIDERATIONS
 
     A fiduciary of a pension, profit-sharing, retirement or other employee
benefit plan subject to Title I of ERISA, should consider the fiduciary
standards under ERISA in the context of the plan's particular circumstances
before authorizing an investment of a portion of such plan's assets in the
Certificates. Accordingly, pursuant to Section 404 of ERISA, such fiduciary
should consider among other factors: (i) whether the investment is for the
exclusive benefit of plan participants and their beneficiaries; (ii) whether the
investment satisfies the applicable diversification requirements; (iii) whether
the investment is in accordance with the documents and instruments governing the
plan; and (iv) whether the investment is prudent, considering the nature of the
investment. Fiduciaries of plans also should consider ERISA's prohibition on
improper delegation of control over, or responsibility for, plan assets.
 
     In addition, benefit plans subject to ERISA, as well as individual
retirement accounts or certain types of Keogh plans not subject to ERISA but
subject to Section 4975 of the Code and any entity whose source of funds for the
purchase of Certificates includes plan assets by reason of a plan or account
investing in such entity (each, a "Plan"), are prohibited from engaging in a
broad range of transactions involving Plan assets and persons having certain
specified relationships to a Plan ("parties in interest" and "disqualified
persons"). Such transactions are treated as "prohibited transactions" under
Sections 406 and 407 of ERISA and excise taxes are imposed upon such persons by
Section 4975 of the Code.
 
     An investment in Certificates by a Plan might result in the assets of the
Trust being deemed to constitute Plan assets, which in turn might mean that
certain aspects of such investment, including the operation of the Trust, might
be prohibited transactions under ERISA and the Code. Neither ERISA nor the Code
defines the term "plan assets." Under Section 2510.3- 101 of the United States
Department of Labor ("DOL") regulations (the "Regulation"), a Plan's assets may
include an interest in the underlying assets of an entity (such as a trust) for
certain purposes, including the prohibited transaction provisions of ERISA and
the Code, if the Plan acquires an "equity interest" in such entity, unless
certain exceptions apply. The Seller believes that the Certificates will give
Certificateholders an equity interest in the Trust for purposes of the
Regulation and can give no assurance that the Certificates will qualify for any
of the exceptions under the Regulation. As a result, the assets of the Trust may
be considered the assets of any Plan which acquires a Certificate.
 
   
     The DOL has issued individual exemptions, Prohibited Transaction Exemption
("PTE") 95-89, Exemption Application No. D-10046, 60 Fed. Reg. 49011 (1995), to
Banc One Capital Corporation, and PTE 91-22, Exemption Application No. D-8454,
56 Fed. Reg. 15933 (1991), to UBS Securities LLC (collectively, 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 Section 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 motor vehicle
installment obligations such as the Receivables. The Seller believes that the
Exemption will apply to the acquisition, holding and resale 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.
    
 
                                       45

<PAGE>

     The Exemption sets forth six general conditions that must be satisfied for
a transaction involving the acquisition of the Class A Certificates by a Plan to
be eligible for the exemptive relief thereunder:
 
          (1)  the acquisition of the Class A Certificates by a Plan is on terms
     (including the price for the Class A 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 Class A Certificates
     acquired by a Plan are not subordinated to the rights and interest
     evidenced by other certificates of the Trust;
 
          (3)  the Class A 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 entities;
 
   
          (4)  the Trustee is not an affiliate of any other member of the
     "Restricted Group", which consists of the Underwriters, the Seller, the
     Trustee, the Servicer, the Subservicers, the Affiliated Banks, each
     subservicer, each insurer 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 Class A Certificates, and any affiliate of such
     parties.
 
          (5)  the sum of all payments made to and retained by the Underwriters
     in connection with the offering of the Class A Certificates represents not
     more than reasonable compensation for placing the Class A Certificates. The
     sum of all payments made to and retained by the Servicer represents not
     more than the 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 Class A 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 Class A 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 Class A Certificates that
they be rated in the highest rating category by a nationally recognized rating
agency and thus the third general condition should be satisfied. The Seller and
the Servicer expect that the fourth general condition set forth above will be
satisfied with respect to the Class A Certificates. A fiduciary of a Plan
contemplating purchasing a Class A certificate must make its own determination
that the first, fifth and sixth general conditions set forth above will be
satisfied with respect to the Class A 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 Section 4975(a) and (b) of the Code
by reason of Section 4975(c)(1)(A) through (D) of the Code, in connection with
the direct or indirect sale, exchange, transfer or holding of the Class A
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 Class A 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 Class A 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 Section 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 Class A
Certificates in the initial issuance of Class A Certificates between the Seller
or the 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 Class A 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 Exemption also may provide relief from the restriction imposed by
Sections 406(a) and 407(a) of ERISA and the taxes imposed by Section
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
 
                                       46

<PAGE>

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 Class A Certificates.
 
     Before purchasing a Class A Certificate, a fiduciary of a Plan should
itself confirm (a) that the Class A Certificates constitute "certificates" for
purposes of the Exemption and (b) that the specific conditions set forth in
Section II of the Exemption and the other requirements set forth in the
Exemption will be satisfied.
 
     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 fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code to such investment.
 
     Because the Class B Certificates are subordinate interests, the Exemption
will not be available for Class B Certificates. Accordingly, no Class B
Certificate may be purchased by or otherwise transferred to a Plan other than an
"insurance company general account" as defined in, and which complies with the
provisions of, PTE 95-60 which may be deemed to be holding Plan assets.
Furthermore, each purchaser of Class B Certificates will be deemed to have
represented that it is not acquiring Class B Certificates, directly or
indirectly, for or on behalf of a Plan other than an "insurance company general
account" as defined in, and which complies with the provisions of, PTE 95-60. If
Definitive Certificates are issued, each transferee of a Class B Certificate
will be required to deliver to the Trustee a certificate to such effect. Any
purchaser whose source of funds for the purchase of Class B Certificates
includes such assets of an insurance company general account should itself
confirm that all applicable requirements set forth in PTE 95-60 will be
satisfied, particularly the requirement (set forth in Section IV(c) of PTE
95-60) that neither the insurance company nor an affiliate thereof will be a
party in interest or disqualified person in connection with the purchase and
holding of Class B Certificates or the servicing, management and operation of
the Trust.
 
                                  UNDERWRITING
 
     Subject to the terms and conditions set forth in the underwriting agreement
relating to the Certificates (the "Underwriting Agreement"), the Seller has
agreed to sell to each of the Underwriters named below (collectively, the
"Underwriters"), and each of the Underwriters has severally agreed to purchase,
the principal balance of each Class of Certificates set forth opposite its name
below:
 
   
<TABLE>
<CAPTION>
                                                   PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                      OF CLASS A           OF CLASS B
                  UNDERWRITERS                       CERTIFICATES         CERTIFICATES
- ------------------------------------------------   -----------------    -----------------
<S>                                                <C>                  <C>
Banc One Capital Corporation....................      $                    $
                                                      -----------          -----------
UBS Securities LLC..............................      $                    $
                                                      -----------          -----------
Chase Securities Inc. ..........................      $                    $
                                                      ===========          ===========
     Total......................................      $                    $
                                                      ===========          ===========
</TABLE>
    
 
     The Seller has been advised by the Underwriters that they propose to offer
the Certificates to the public initially at the public offering prices set forth
on the cover page of this Prospectus, and to certain dealers at such prices less
a concession of       % per Class A Certificate and       % per Class B
Certificate; that the Underwriters and such dealers may allow a discount of
      % per Class A Certificate and       % per Class B Certificate on the sale
to certain other dealers; and that after the initial public offering of the
Certificates, the public offering prices and the concessions and discounts to
dealers may be changed by the Underwriters.
 
     The Seller has agreed to indemnify the several Underwriters against certain
liabilities, including civil liabilities under the Securities Act, or contribute
to payments which the Underwriters may be required to make in respect thereof.
 
   
     In the ordinary course of their respective businesses, the Underwriters and
their respective affiliates have engaged and may engage in commercial banking
and investment banking transactions with affiliates of the Seller, including the
Seller's parent BANC ONE CORPORATION.
    
 
     The Trustee or the Collateral Agent, as applicable, may, from time to time,
invest the funds in the Accounts in Eligible Investments acquired from the
Underwriters.

                                       47
<PAGE>

     After the initial distribution of the Certificates by the Underwriters,
this Prospectus may be used by Banc One Capital Corporation, an affiliate of the
Seller and the Servicer, in connection with offers and sales relating to market
making transactions in the Certificates. Banc One Capital Corporation may act as
principal or agent in such transactions. Such sales will be made at prices
related to prevailing market prices at the time of sale.
 
   
     In connection with the offering, the Underwriters may engage in
transactions that stabilize, maintain or otherwise affect the price of the
Certificates. Specifically, the Underwriters may overallot the offering,
creating a short position in the Certificates for their own account. The
Underwriters may bid for and purchase Certificates in the open market to cover
such short positions. In addition, the Underwriters may bid for and purchase
Certificates in the open market to stabilize the price of the Certificates.
These activities may stabilize or maintain the market price of the Certificates
above independent market levels. The Underwriters are not required to engage in
these activities, and may end these activities at any time.
    
 
                                 LEGAL MATTERS
 
     The validity of the Certificates will be passed upon for the Seller by
Squire, Sanders & Dempsey L.L.P., Columbus, Ohio, and for the Underwriters by
Stroock & Stroock & Lavan LLP, New York, New York. Certain Federal income tax
matters and Ohio franchise tax matters will be passed upon for the Seller by
Squire, Sanders & Dempsey L.L.P.
 
                                       48


<PAGE>

                            INDEX OF PRINCIPAL TERMS
 
Accounts..................................................................    26
Affiliated Bank...........................................................     1
Affiliated Bank Portfolio.................................................     4
Affiliated Banks..........................................................     1
Aggregate Net Losses......................................................    31
Agreement.................................................................     3
APR.......................................................................     4
Bill......................................................................    45
Business Day..............................................................     5
Call Report...............................................................    22
Cede......................................................................     2
Certificate Owner.........................................................    23
Certificateholders........................................................     5
Certificates..............................................................     1
Charge-off Rate...........................................................    31
Class.....................................................................     3
Class A Certificateholders................................................     5
Class A Certificates......................................................     1
Class A Distribution Account..............................................    26
Class A Interest Carryover Shortfall......................................    29
Class A Interest Distribution.............................................    29
Class A Monthly Interest..................................................     5
Class A Monthly Principal.................................................     6
Class A Pass-Through Rate.................................................     4
Class A Percentage........................................................     3
Class A Pool Factor.......................................................    22
Class A Principal Balance.................................................     5
Class A Principal Carryover Shortfall.....................................    29
Class A Principal Distribution............................................    30
Class B Certificateholders................................................     5
Class B Certificates......................................................     1
Class B Distribution Account..............................................    26
Class B Interest Carryover Shortfall......................................    30
Class B Interest Distribution.............................................    30
Class B Monthly Interest..................................................     5
Class B Monthly Principal.................................................     6
Class B Pass-Through Rate.................................................     5
Class B Percentage........................................................     3
Class B Pool Factor.......................................................    22
Class B Principal Balance.................................................     5
Class B Principal Carryover Shortfall.....................................    30
Class B Principal Distribution............................................    30
Closing Date..............................................................     4
Code......................................................................     9
Collateral Agent..........................................................     3
 
                                       49

<PAGE>

Collection Account........................................................    26
Collection Period.........................................................     6
Collections...............................................................    28
Commission................................................................     2
Cutoff Date...............................................................     1
Dealer Agreements.........................................................    13
Dealers...................................................................     4
Definitive Certificates...................................................    23
Delinquency Percentage....................................................    31
Determination Date........................................................    28
Direct Participants.......................................................    23
Distribution Date.........................................................     5
Distribution Date Statement...............................................    32
DOL.......................................................................    45
DTC.......................................................................     2
Eligible Deposit Account..................................................    26
Eligible Institution......................................................    26
Eligible Investments......................................................    26
Eligible Trust Company....................................................    26
ERISA.....................................................................     9
Events of Servicing Termination...........................................    34
Exchange Act..............................................................     2
Excluded Plan.............................................................    46
Exemption.................................................................    45
FDIC......................................................................    11
Final Scheduled Distribution Date.........................................     1
Final Scheduled Maturity Date.............................................     4
Financed Vehicles.........................................................     4
FIRREA....................................................................    11
FTC Rule..................................................................    39
Holders...................................................................    24
Indirect Participants.....................................................    23
Interest Collections......................................................    28
IRS.......................................................................    41
Issuer....................................................................     3
Liquidated Receivables....................................................    28
Liquidation Proceeds......................................................    28
Motor Vehicle Loans.......................................................    14
Obligors..................................................................     4
OCC.......................................................................    41
Ohio Tax Counsel..........................................................     8
OID.......................................................................    42
Original Class A Principal Balance........................................     3
Original Class B Principal Balance........................................     3
Original Pool Balance.....................................................     7
Paid-Ahead Period.........................................................    21
 
                                       50

<PAGE>

Paid-Ahead Receivable.....................................................    21
Participants..............................................................    23
Plan......................................................................     9
Pool Balance..............................................................     7
Principal Collections.....................................................     6
PTE.......................................................................    45
Purchase Amount...........................................................    25
Purchase Price............................................................    42
Rating Agency.............................................................     9
Realized Losses...........................................................    30
Receivable File...........................................................    25
Receivables...............................................................     1
Record Date...............................................................     5
Recoveries................................................................    28
Registration Statement....................................................     2
Regulation................................................................    45
Reserve Fund..............................................................     6
Restricted Group..........................................................    46
Retained Yield............................................................    41
Rules.....................................................................    23
Securities Act............................................................     2
Seller....................................................................     3
   
Servicer..................................................................     3
Servicing Fee.............................................................     8
Servicing Fee Rate........................................................     8
Shortfall Amount..........................................................    43
Simple Interest Receivable................................................    17
Specified Reserve Balance.................................................     7
Subservicer...............................................................     3
Subservicers..............................................................     3
    
Trust.....................................................................     1
Trust Property............................................................     4
Trustee...................................................................     3
UCC.......................................................................    11
Underwriters..............................................................    47
Underwriting Agreement....................................................    47

 
                                       51
<PAGE>

================================================================================
 
NO DEALER, SALESPERSON 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 IN CONNECTION WITH THE OFFER MADE
BY THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATION
MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE SELLER, THE SERVICER OR
THE UNDERWRITERS. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER OR SOLICITATION
BY ANYONE IN ANY STATE IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED OR
IN WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO
OR TO ANYONE TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION.

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

   
                               TABLE OF CONTENTS
                                                                            PAGE
Reports to Certificateholders............................................     2
Available Information....................................................     2
Incorporation of Certain Documents by
  Reference..............................................................     2
Summary of Terms.........................................................     3
Risk Factors.............................................................    10
Formation of the Trust...................................................    13
The Trust Property.......................................................    13
The Seller's Affiliated Bank Portfolio of Motor
  Vehicle Loans..........................................................    14
The Receivables Pool.....................................................    17
Maturity and Prepayment Assumptions......................................    21
Yield Considerations.....................................................    21
Pool Factors and Trading Information.....................................    22
Use of Proceeds..........................................................    22
The Servicer and the Seller..............................................    22
The Certificates.........................................................    23
Certain Legal Aspects of the Receivables.................................    37
Federal Income Tax Consequences..........................................    41
State and Local Tax Consequences.........................................    44
ERISA Considerations.....................................................    45
Underwriting.............................................................    47
Legal Matters............................................................    48
Index of Terms...........................................................    49
    
 
                            ------------------------
 
UNTIL SEPTEMBER   , 1997 (90 DAYS AFTER THE DATE OF THIS PROSPECTUS), ALL
DEALERS EFFECTING TRANSACTIONS IN THE CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS IN
ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
   
                                $800,271,576.72
 

                                 BANC ONE AUTO
                              GRANTOR TRUST 1997-A
    
 
   
                                $744,252,000.00
    
                                CLASS A        %
                           ASSET BACKED CERTIFICATES
 
   
                                 $56,019,576.72
    
                                CLASS B        %
                           ASSET BACKED CERTIFICATES
 
                             BANK ONE, TEXAS, N.A.
                              SELLER AND SERVICER
 
                           -------------------------
                                   PROSPECTUS
                                 JUNE   , 1997
                           -------------------------
 
   
                          BANC ONE CAPITAL CORPORATION

                                 UBS SECURITIES

                             CHASE SECURITIES INC.
    
================================================================================

<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
 
     The following is an itemized list of the estimated expenses to be incurred
in connection with the offering of the securities being offered hereunder other
than underwriting discounts and commissions.
 
   
SEC Registration Fee..........................................   $242,507
Printing and Engraving........................................   $ 25,000
Trustee's Fees................................................   $  4,000
Legal Fees and Expenses.......................................   $ 85,000
Blue Sky Fees and Expenses....................................   $  5,000
Accountant's Fees and Expenses................................   $ 30,000
Rating Agency Fees............................................   $175,000
Miscellaneous Fees and Expenses...............................   $  8,493
          Total Expenses......................................   $580,000
                                                                 --------
                                                                 --------
    
 
ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS
 
     Article Tenth of the Registrant's Articles of Association (filed as Exhibit
3.1 hereto) provides that, in certain circumstances and subject to certain
conditions, the Registrant shall indemnify each person who was or is a director,
officer, employee or agent of either the Registrant or of another corporation,
partnership, joint venture, trust or other enterprise at the request of the
Registrant who was or is a party in any action, suit or proceeding, whether
civil, criminal, administrative or investigative, against all expense,
liability, loss, judgments, fines or penalties, including amounts paid in
settlement.
 
     The Registrant's parent, BANC ONE CORPORATION, has entered into
indemnification agreements with certain directors and executive officers of the
Registrant that provide for indemnification unless the indemnitee's conduct is
finally adjudged by a court to be knowingly fraudulent, deliberately dishonest
or willful misconduct.

     The Underwriting Agreement filed as Exhibit 1.1 hereto
provides for indemnification by the Underwriters of the Registrant and its
directors, officers and controlling persons for certain liabilities arising
under the Securities Act of 1933 or otherwise.
 
ITEM 16. EXHIBITS
 
   
<TABLE>
<S>     <C>   <C>
  1.1.   --   Form of Underwriting Agreement
  3.1.   --   Amended and Restated Articles of Association of Bank One, Texas, N.A.*
  3.2.   --   Amended and Restated Bylaws of Bank One, Texas, N.A.
  4.1.   --   Form of Pooling and Servicing Agreement
  4.2.   --   Form of Certificate (included as part of Exhibit 4.1)
  5.1.   --   Opinion of Squire, Sanders & Dempsey L.L.P. with respect to legality
  8.1.   --   Opinion of Squire, Sanders & Dempsey L.L.P. with respect to federal income tax matters and Ohio
              franchise tax matters
 23.1.   --   Consent of Squire, Sanders & Dempsey L.L.P. (contained in Exhibit 5.1 and Exhibit 8.1)
 24.1.   --   Powers of Attorney (included as part of signature page)**
</TABLE>

- ------------------
 * Previously filed in connection with registration statement number 333-1092
   and incorporated herein by reference.
 
** Previously filed.
    

                                      II-1

<PAGE>

ITEM 17. UNDERTAKINGS
 
     The undersigned registrant hereby undertakes that:
 
          (1) For purposes of determining any liability under the Securities Act
     of 1933, as amended (the "Securities Act"), 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)(1) or (4) or 497(h) under the Securities
     Act shall be deemed to be part of this registration statement as of the
     time it was declared effective.
 
          (2) For the purpose of determining any liability under the Securities
     Act, 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 the time shall be
     deemed to be the initial bona fide offering thereof.
 
          (3) Insofar as indemnification for liabilities arising under the
     Securities Act may be permitted to directors, officers and controlling
     persons of the Registrant pursuant to the foregoing provisions, 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 Securities 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 Securities Act and will be
     governed by the final adjudication of such issue.
 
          (4) For purposes of determining any liability under the Securities
     Act, each filing of the Registrant's annual report pursuant to section
     13(a) or section 15(d) of the Securities Exchange Act of 1934, as amended
     (the "Exchange Act") 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.
 
          (5) To provide to the Underwriters at the closing specified in the
     Underwriting Agreement certificates in such denominations and registered in
     such names as required by the Underwriters to permit prompt delivery to
     each purchaser.
 
          (6) 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;
 
             (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; and
 
             (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.
 
          (7) That, for the purpose of determining any liability under the
     Securities Act, 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.
 
          (8) 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.
 
                                      II-2

<PAGE>

                                   SIGNATURES
 
   
     Pursuant to the requirements of the Securities Act of 1933, Bank One,
Texas, N.A. 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
Amendment No. 1 to the Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the State of Texas, on June 16, 1997.

                                                    BANK ONE, TEXAS, N.A.

                                          By:     /s/ CHRISTOPHER T. KLIMKO
                                              ---------------------------------
                                                    Christopher T. Klimko
                                                   Regional General Counsel
 
     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 1 to the Registration Statement has been signed by the following persons in
the capacities and on the dates indicated.
    

   
<TABLE>
<CAPTION>
                SIGNATURE                                    TITLE                               DATE
                ---------                                    -----                               ----
 
<S>                                        <C>                                              <C>
                 *                         Chairman, Chief Executive Officer                June 16, 1997
- ----------------------------------           and Director
Terry Kelley 
 
                 *                         Executive Vice President and Chief               June 16, 1997
- ----------------------------------           Financial Officer (principal financial
Mark Gresenz                                 and accounting officer)
 
                 *                         Vice President Division Controller               June 16, 1997
- ----------------------------------           (principal accounting officer)
Jeffrey W. Stewart
 
                 *                         Director                                         June 16, 1997
- ----------------------------------
Rita C. Clements
 
                 *                         Director                                         June 16, 1997
- ----------------------------------
William L. Schilling
 
                 *                         Director                                         June 16, 1997
- ----------------------------------
Ronald G. Steinhart
 
                 *                         Director                                         June 16, 1997
- ----------------------------------
Vernell Sturns
 
    *By:        /s/ CHRISTOPHER T. KLIMKO
        ----------------------------------------
                  Christopher T. Klimko
                    Attorney-in-Fact
</TABLE>
    
 
                                      II-3

<PAGE>

                               INDEX TO EXHIBITS
 
   
<TABLE>
<CAPTION>
EXHIBIT
NUMBER    EXHIBIT                                                                                         PAGE
- -------   -------                                                                                         ----
 
<S>       <C>                                                                                             <C>
  1.1.    Form of Underwriting Agreement
 
  3.1.    Amended and Restated Articles of Association of Bank One, Texas, N.A.*
 
  3.2.    Amended and Restated Bylaws of Bank One, Texas, N.A.
 
  4.1.    Form of Pooling and Servicing Agreement
 
  4.2.    Form of Certificate (included as part of Exhibit 4.1)
 
  5.1.    Opinion of Squire, Sanders & Dempsey L.L.P. with respect to legality
 
  8.1.    Opinion of Squire, Sanders & Dempsey L.L.P. with respect to federal income tax matters and
            Ohio franchise tax matters
 
 23.1.    Consent of Squire, Sanders & Dempsey L.L.P. (contained in Exhibit 5.1 and Exhibit 8.1)
 
 24.1.    Powers of Attorney (included as part of signature page)**
</TABLE>

- ------------------
*     Previously filed in connection with registration statement number 333-1092
      and incorporated herein by reference.
**    Previously filed.
    
                                      II-4




                                                                 [Draft 6/16/97]



                       BANC ONE AUTO GRANTOR TRUST 1997-A


              $_____________ CLASS A ___% ASSET BACKED CERTIFICATES
              $_____________ CLASS B ___% ASSET BACKED CERTIFICATES


                              BANK ONE, TEXAS, N.A.
                                    (SELLER)


                             UNDERWRITING AGREEMENT

                                  June __, 1997


                 BANC ONE CAPITAL CORPORATION 150 East Gay Street, 24th Floor
                 Columbus, OH 43271-0340

                 UBS SECURITIES LLC
                 299 Park Avenue
                 New York, NY 10171

                 CHASE SECURITIES INC.
                 270 Park Avenue
                 New York, NY 10017

                 Ladies and Gentlemen:

                                  1. Introductory. Bank One, Texas, N.A. (the
                 "Seller"), proposes to cause BANC ONE AUTO GRANTOR TRUST 1997-A
                 (the "Trust") to issue $____________principal amount of its
                 Class A ___% Asset Backed Certificates (the "Class A
                 Certificates") and $____________principal amount of its Class B
                 ___% Asset Backed Certificates (the "Class B Certificates" and,
                 together with the Class A Certificates, the "Certificates") and
                 the Seller proposes to sell the Certificates to the several
                 underwriters named in Schedule I attached hereto (the
                 "Underwriters"). The assets of the Trust include, among other
                 things, a pool of retail receivables generated from time to
                 time pursuant to motor vehicle retail installment sale
                 contracts (the "Receivables") secured by new or used
                 automobiles, vans or light-duty trucks financed thereby (the
                 "Financed Vehicles"), and certain monies received thereunder on
                 or after May 31, 1997 (the "Cutoff Date"), and the other
                 property and the proceeds thereof to be conveyed to the Trustee
                 pursuant to the Pooling and Servicing Agreement to be dated as
                 of May 31, 1997 (the "Pooling and Servicing Agreement") among
                 the Seller, as seller and the Seller, as servicer (in such
                 capacity, the "Servicer") and Bankers Trust Company, a New York
                 banking corporation, as trustee (the "Trustee"). Pursuant to
                 the Pooling and Servicing Agreement, the Seller in its capacity
                 as Seller will sell the Receivables to the Trustee, acting on
                 behalf of Trust, and in its capacity as Servicer will service
                 the Receivables on behalf of the Trust. In addition, pursuant
                 to the Pooling and Servicing Agreement, the Servicer will agree
                 to perform certain administrative tasks. The Certificates will
                 be issued pursuant to the Pooling and Servicing Agreement.

                                  Each of the Affiliated Banks sold Receivables
                 originated by such Affiliated Bank to the Seller and the
                 related Subservicer agreed to perform as servicer of the
                 related Receivables pursuant to the applicable Sale and
                 Servicing Agreement (each, a "Sale and Servicing Agreement")
                 dated as of July 1, 1996.

                                  Capitalized terms used and not otherwise
                 defined herein shall have the meanings given them in the
                 Pooling and Servicing Agreement.

                                  2. Representations and Warranties of
                 the Seller.    (a)  The Seller represents and warrants to and
                 agrees with the Underwriters that:

                                           (i) A registration statement (No.
                          333-25951), including a form of prospectus, on Form
                          S-3 relating to the Certificates has been filed with
                          the Securities and Exchange Commission (the
                          "Commission") and either (A) has been declared
                          effective under the Securities Act of 1933, as amended
                          (the "Act"), and is not proposed to be amended or (B)
                          is proposed to be amended by amendment or
                          post-effective amendment. If the Seller does not
                          propose to amend such registration statement and if
                          any post-effective amendment to such registration
                          statement has been filed with the Commission prior to
                          the execution and delivery of the Underwriting
                          Agreement, the most recent such amendment has been
                          declared effective by the Commission. For purposes of
                          the Underwriting Agreement, "Effective Time" means (x)
                          if the Seller has advised the Underwriters that it
                          does not propose to amend such registration statement,
                          the date and time as of which such registration
                          statement, or the most recent post-effective amendment
                          thereto (if any) filed prior to the execution and
                          delivery of the Underwriting Agreement, was declared
                          effective by the Commission, or (y) if the Seller has
                          advised the Underwriters that it proposes to file an
                          amendment or post-effective amendment to such
                          registration statement, the date and time as of which
                          such registration statement, as amended by such
                          amendment or post-effective amendment, as the case may
                          be, is declared effective by the Commission.
                          "Effective Date" means the date of the Effective Time.
                          Such registration statement, as amended at the
                          Effective Time, including all information (if any)
                          deemed to be a part of such registration statement as
                          of the Effective Time pursuant to Rule 430A(b) under
                          the Act, and including the exhibits thereto and any
                          material incorporated by reference therein, is
                          hereinafter referred to as the "Registration
                          Statement," and the form of prospectus relating to the
                          Certificates, as first filed with the Commission
                          pursuant to and in accordance with Rule 424(b) ("Rule
                          424(b)") under the Act or, if no such filing is
                          required, as included in the Registration Statement at
                          the Effective Date, is hereinafter referred to as the
                          "Prospectus."


                                      2

<PAGE>

                                           (ii) If the Effective Time is prior
                          to the execution and delivery of the Underwriting
                          Agreement: (A) on the Effective Date, the Registration
                          Statement conformed in all material respects to the
                          requirements of the Act and the rules and regulations
                          of the Commission under the Act (the "Rules and
                          Regulations"), (B) on the date of the Underwriting
                          Agreement, the Registration Statement conforms, and at
                          the time of filing of the Prospectus pursuant to Rule
                          424(b), the Registration Statement and the Prospectus
                          will conform, in all material respects to the
                          requirements of the Act and the Rules and Regulations,
                          (C) on the Effective Date, the Registration Statement
                          did not contain any untrue statement of a material
                          fact or omit to state any material fact required to be
                          stated therein or necessary in order to make the
                          statements therein not misleading and (D) on the
                          Effective Date, the Prospectus, if not filed pursuant
                          to Rule 424(b), did not, and on the date of any filing
                          pursuant to Rule 424(b) and on the Closing Date the
                          Prospectus will not, include any untrue statement of a
                          material fact or omit to state a material fact
                          necessary in order to make the statements therein, in
                          the light of the circumstances under which they are
                          made, not misleading. If the Effective Time is
                          subsequent to the execution and delivery of the
                          Underwriting Agreement: (1) on the Effective Date, the
                          Registration Statement and the Prospectus will conform
                          in all material respects to the requirements of the
                          Act and the Rules and Regulations, (2) on the
                          Effective Date, the Registration Statement will not
                          include any untrue statement of a material fact or
                          omit to state any material fact required to be stated
                          therein or necessary in order to make the statements
                          therein not misleading and (3) on the Effective Date,
                          at the time of filing of the Prospectus pursuant to
                          Rule 424(b) and at the Closing Date, the Prospectus
                          will not include any untrue statement of a material
                          fact or omit to state any material fact required to be
                          stated therein or necessary in order to make the
                          statements therein, in the light of the circumstances
                          under which they were made, not misleading. The two
                          preceding sentences do not apply to statements in or
                          omissions from the Registration Statement or
                          Prospectus based upon written information furnished to
                          the Seller by any Underwriter through the Underwriters
                          specifically for use therein and the Seller
                          acknowledges that the only such information is the
                          Underwriters' Information as defined in Section 2(b)
                          hereof.

                                           (iii) The Underwriting Agreement has
                          been duly authorized, executed and delivered by the
                          Seller. The execution, delivery and performance of the
                          Underwriting Agreement and the issuance and sale of
                          the Certificates and compliance with the terms and
                          provisions hereof will not result in a breach or
                          violation of any of the terms and provisions of, or
                          constitute a default under, any agreement or
                          instrument to which the Seller is a party or by which
                          the Seller is bound or to which any of the properties
                          of the Seller is subject which could reasonably be
                          expected to have a material adverse effect on the
                          transactions contemplated herein. The Seller has full
                          corporate power and authority to (i) authorize the
                          Trustee to execute and deliver the Certificates to the
                          Seller and (ii) sell the Certificates to the
                          Underwriters, all as contemplated by the Underwriting
                          Agreement.

                                           (iv) Other than as contemplated by
                          the Underwriting Agreement or as disclosed in the
                          Prospectus, there is no broker, finder or other party
                          that is entitled to receive from the Seller any
                          brokerage or finder's fee or other fee or commission
                          as a result of any of the transactions contemplated by
                          the Underwriting Agreement.

                                      3


<PAGE>


                                           (v) All legal or governmental
                          proceedings, contracts or documents of a character
                          required to be described in the Registration Statement
                          or the Prospectus or to be filed as an exhibit to the
                          Registration Statement have been so described or filed
                          as required.

                                           (vi) As of the Closing Date (as
                          defined below), the representations and warranties of
                          (i) the Seller and the Servicer under the Pooling and
                          Servicing Agreement will be true and correct in all
                          material respects and each such representation and
                          warranty is so incorporated herein by this reference;
                          and (ii) the representations and warranties of the
                          Seller herein shall be true and correct in all
                          material respects.

                                           (vii) The Seller's assignment and
                          delivery of the Receivables to the Trustee, on behalf
                          of the Trust, on the Closing Date will vest in the
                          Trustee, on behalf of the Trust, all the Seller's
                          right, title and interest therein, or will result in a
                          first priority perfected security interest therein, in
                          either case subject to no prior Lien.

                                           (viii) The Certificates, when duly
                          and validly executed and authenticated by the Trustee,
                          in accordance with the Pooling and Servicing
                          Agreement, and delivered and paid for pursuant hereto
                          will be validly issued and outstanding and entitled to
                          the benefits of the Pooling and Servicing Agreement.

                                           (ix) Neither the transfer from the
                          Seller to the Trustee, acting on behalf of the Trust,
                          of the Receivables and other Trust Property conveyed
                          by it to the Trust pursuant to the Pooling and
                          Servicing Agreement, nor the assignment of the
                          security interest of the Seller in the Financed
                          Vehicles or the other Trust Property to the Trustee,
                          acting on behalf of the Trust, pursuant to the Pooling
                          and Servicing Agreement, nor the issuance, sale and
                          delivery of the Certificates, nor the fulfillment of
                          the terms of the Certificates, will conflict with, or
                          result in a breach, violation or acceleration of, or
                          constitute a default under, any term or provision of
                          the organizational documents of the Seller or any
                          material indenture or other material agreement or
                          instrument to which the Seller is a party or by which
                          it or its properties is bound or result in a violation
                          of or contravene the terms of any statute, order or
                          regulation applicable to the Seller of any court,
                          regulatory body, administrative agency, governmental
                          body or arbitrator having jurisdiction over the Seller
                          or will result in the creation of any Lien upon any
                          material property or assets of the Seller.

                                           (x) The Seller has delivered to the
                          Underwriters or to counsel for the Underwriters
                          complete and correct copies of publicly available
                          portions of the Consolidated Report of Condition of
                          the Seller for the three months ended March 31, 1997,
                          as submitted to the Governors of the Federal Reserve
                          System; except as set forth in or contemplated in the
                          Registration Statement and the Prospectus, there has
                          been no material adverse change in the financial
                          condition or results of operations of the Seller since
                          March 31, 1997.

                                           (xi) Any taxes, fees and other
                          governmental charges in connection with the execution,
                          delivery and performance by the Seller of the
                          Underwriting Agreement, the

                                      4

<PAGE>


                          Pooling and Servicing Agreement and the Certificates
                          shall have been paid or will be paid by or on behalf
                          of the Seller at or prior to the Closing Date to the
                          extent then due.

                                  (b) The Seller hereby agrees with the
                 Underwriters that, for all purposes of the Underwriting
                 Agreement, the only information furnished to the Seller by the
                 Underwriters specifically for use in the Registration
                 Statement, the Prospectus, or any amendment or supplement
                 thereto, or any related preliminary prospectus, are the
                 statements with respect to stabilization on the second page of,
                 and the statements under the caption "Underwriting" in, the
                 preliminary prospectus and the Prospectus (collectively, the
                 "Underwriters' Information").

                                  3. Purchase, Sale and Delivery of the
                 Certificates. On the basis of the representations, warranties
                 and agreements herein contained, but subject to the terms and
                 conditions herein set forth, the Seller agrees to sell to the
                 Underwriters, and the Underwriters agree, severally and not
                 jointly, to purchase from the Seller, the principal amount of
                 the Class A Certificates set forth opposite the name of such
                 Underwriter in Schedule I hereto at a purchase price of
                 ________% of the principal amount thereof and the principal
                 amount of the Class B Certificates set forth opposite the name
                 of such Underwriter in Schedule I hereto at a purchase price of
                 ________% of the principal amount thereof.

                                  The Seller will deliver the Certificates to
                 the Underwriters, for the account of the Underwriters, against
                 payment of the purchase price to or upon the order of the
                 Seller by wire transfer or check in Federal (same day) Funds,
                 at the office of Stroock & Stroock & Lavan LLP, 180 Maiden
                 Lane, New York, New York 10038, at 10:00 a.m., New York time on
                 June __, 1997, or at such other time not later than seven full
                 business days thereafter as the Underwriters and the Seller
                 determine, such time being herein referred to as the "Closing
                 Date." The Certificates to be so delivered will be initially
                 represented by one or more Class A Certificates and one or more
                 Class B Certificates registered in the name of Cede & Co., the
                 nominee of The Depository Trust Company ("DTC"). The interests
                 of beneficial owners of the Certificates will be represented by
                 book entries on the records of DTC and participating members
                 thereof. Definitive Certificates will be available only under
                 the limited circumstances specified in the Pooling and
                 Servicing Agreement.

                                  4.  Offering.  It is understood that,
                 after the Registration Statement becomes effective, the
                 Underwriters propose to offer the Certificates for sale to the
                 public (which may include selected dealers), on the terms set
                 forth in the Prospectus.

                                  5.  Covenants of the Seller.  The Seller
                 covenants and agrees with the several Underwriters that:

                                  (a) If the Effective Time is prior to the
                 execution and delivery of the Underwriting Agreement, the
                 Seller will file the Prospectus, properly completed, with the
                 Commission pursuant to and in accordance with subparagraph (1)
                 (or, if applicable and if consented to by the Underwriters,
                 subparagraph (4)) of Rule 424(b) not later than the earlier of
                 (i) the second business day following the execution and
                 delivery of the Underwriting Agreement and (ii) the fifteenth
                 business day after the Effective Date. The Seller will advise
                 the Underwriters promptly of any such filing pursuant to Rule
                 424(b).

                                      5


<PAGE>


                                  (b) The Seller will advise the Underwriters
                 promptly of any proposal to amend or supplement the
                 registration statement as filed or the related prospectus or
                 the Registration Statement or the Prospectus and will not
                 effect such amendment or supplementation without the consent of
                 the Underwriters, which consent shall not be unreasonably
                 withheld or delayed; the Seller will also advise the
                 Underwriters promptly of any request by the Commission for any
                 amendment of or supplement to the Registration Statement or the
                 Prospectus or for any additional information; and the Seller
                 will also advise the Underwriters promptly of the effectiveness
                 of the Registration Statement (if the Effective Time is
                 subsequent to the execution of the Underwriting Agreement) and
                 of any amendment or supplement to the Registration Statement or
                 the Prospectus and of the issuance by the Commission of any
                 stop order suspending the effectiveness of the Registration
                 Statement or the institution or threat of any proceeding for
                 that purpose and the Seller will use its reasonable best
                 efforts to prevent the issuance of any such stop order and to
                 obtain as soon as possible the lifting of any issued stop
                 order.

                                  (c) If, at any time when a prospectus relating
                 to the Certificates is required to be delivered under the Act,
                 any event occurs as a result of which the Prospectus as then
                 amended or supplemented would contain an untrue statement of a
                 material fact or omit to state any material fact necessary to
                 make the statements therein, in the light of the circumstances
                 under which they were made, not misleading, or if it is
                 necessary at any time to amend or supplement the Prospectus to
                 comply with the Act, the Seller promptly will prepare and file
                 with the Commission an amendment or supplement which will
                 correct such statement or omission, or an amendment or
                 supplement which will effect such compliance. Neither the
                 consent of the Underwriters to, nor the delivery by the
                 Underwriters of, any such amendment or supplement shall
                 constitute a waiver of any of the conditions set forth in
                 Section 6.

                                  (d) The Seller will timely prepare and file
                 all periodic reports, on behalf of the Trust, with the
                 Commission referred to in its No-Action Letter to the
                 Commission dated August 11, 1995 until no longer required to do
                 so as permitted by Section 15(d) of the Exchange Act.

                                  (e) The Seller will furnish to each of the
                 Underwriters copies of the Registration Statement (two of which
                 will be signed and will include all exhibits), each related
                 preliminary prospectus, the Prospectus and all amendments and
                 supplements to such documents, in each case as soon as
                 available and in such quantities as the Underwriters reasonably
                 request.

                                  (f) The Seller will take all actions which are
                 reasonably necessary to arrange for the qualification of the
                 Certificates for sale under the laws of such jurisdictions as
                 the Underwriters designate and will continue such
                 qualifications in effect so long as required for the
                 distribution; provided, however, that in no event shall the
                 Seller be obligated to qualify as a foreign corporation or to
                 execute a general or unlimited consent to service of process in
                 any such jurisdiction.

                                  (g) For a period from the date of the
                 Underwriting Agreement until the retirement of the
                 Certificates, or until such time as the Underwriters shall
                 cease to maintain a secondary market in the Certificates,
                 whichever occurs first, the Seller will deliver to the
                 Underwriters the annual statements of compliance and the annual
                 independent certified public accountants' reports furnished to
                 the Trustee pursuant to the Pooling and Servicing Agreement, as

                                      6

<PAGE>

                 soon as such statements and reports are furnished to the
                 Trustee.

                                  (h) So long as any of the Certificates are
                 outstanding, the Seller will furnish to the Underwriters (i) as
                 soon as practicable after the end of the fiscal year all
                 documents required to be distributed to Certificateholders or
                 filed with the Commission on behalf of the Trust pursuant to
                 the Securities Exchange Act of 1934, as amended (the "Exchange
                 Act"), or any order of the Commission thereunder and (ii) from
                 time to time, any other information concerning the Seller as
                 the Underwriters may reasonably request only insofar as such
                 information reasonably relates to the Registration Statement or
                 the transactions contemplated by the Pooling and Servicing
                 Agreement.

                                  (i) On or before the Closing Date, the Seller
                 shall mark its accounting and computer records relating to the
                 Receivables to show the absolute ownership by the Trustee on
                 behalf of the Trust of the Receivables, and from and after the
                 Closing Date the Seller shall not take any action inconsistent
                 with the ownership by the Trustee on behalf of the Trust of
                 such Receivables, other than as permitted by the Pooling and
                 Servicing Agreement.

                                  (j) To the extent, if any, that any of the
                 ratings provided with respect to the Certificates by the rating
                 agency or agencies that initially rate any of the Certificates
                 are conditional upon the furnishing of documents or the taking
                 of any other actions by the Seller on or prior to the Closing
                 Date, the Seller shall furnish such documents and take any such
                 other actions. A copy of any such document shall be provided to
                 the Underwriters at the time it is delivered to the rating
                 agencies.

                                  (k) For the period beginning on the date of
                 the Underwriting Agreement and ending on the Closing Date,
                 neither the Seller nor any Affiliate or trust originated,
                 directly or indirectly, by the Seller or any Affiliate (or any
                 trust, partnership or other entity sponsored by the Seller or
                 any Affiliate or in which the Seller or any Affiliate is a
                 partner or a stockholder) will, without the prior written
                 consent of the Underwriters, offer to issue or issue notes
                 collateralized by, or certificates (other than the
                 Certificates) evidencing an ownership interest in, motor
                 vehicle installment sale contracts, provided, however, that
                 except as otherwise provided by the Pooling and Servicing
                 Agreement, this shall not be construed to prevent (i) the sale
                 of Receivables by any Affiliate of the Seller to any person or
                 (ii) any sales or grants of participations in and to
                 Receivables by one or more Affiliates of the Seller to one or
                 more other Affiliates of the Seller.

                                  (l) The Seller will apply the net proceeds of
                 the sale of the Certificates that it receives in the manner set
                 forth in the Prospectus under the caption "Use of Proceeds."

                                  (m) The Seller will pay all expenses incident
                 to the performance of its obligations under the Underwriting
                 Agreement, including, but not limited to (i) the printing and
                 filing of the documents (including the Registration Statement
                 and Prospectus), (ii) the preparation, issuance and delivery of
                 the Certificates to the Underwriters, (iii) the fees and
                 disbursements of the Seller's counsel and accountants, (iv) the
                 qualification of the Certificates under securities laws in
                 accordance with the provisions of Section 6(f), including
                 filing fees and the fees and disbursements of counsel for the
                 Underwriters in connection therewith and in connection with the
                 preparation of any blue sky or legal investment survey, if any
                 is requested,

                                      7

<PAGE>


                 (v) the printing and delivery to the Underwriters of copies of
                 the Registration Statement as originally filed and of each
                 amendment thereto, (vi) the printing and delivery to the
                 Underwriters of copies of any blue sky or legal investment
                 survey prepared in connection with the Certificates, (vii) any
                 fees charged by rating agencies for the rating of the
                 Certificates and (viii) the fees and expenses, if any, incurred
                 with respect to any filing with the National Association of
                 Securities Dealers, Inc.

                                  6. Conditions of the Obligations of the
                 Underwriters. The obligations of the several Underwriters to
                 purchase and pay for the Certificates will be subject to the
                 accuracy, as of the date hereof and as of the Closing Date, of
                 the representations and warranties on the part of the Seller
                 herein, to the accuracy of the written statements of officers
                 of the Seller made pursuant to the provisions of this Section,
                 to the performance by the Seller of its obligations hereunder
                 and to the following additional conditions precedent:

                                  (a) If the Effective Time is not prior to the
                 execution and delivery of the Underwriting Agreement, the
                 Effective Time shall have occurred not later than 6:00 p.m. New
                 York City time on the date of the Underwriting Agreement or
                 such later time or date as shall have been consented to by the
                 Underwriters.

                                  (b) If the Effective Time is prior to the
                 execution and delivery of the Underwriting Agreement, the
                 Prospectus and any supplements thereto shall have been filed
                 with the Commission in accordance with the Rules and
                 Regulations and Section 5(a) hereof. Prior to the Closing Date,
                 no stop order suspending the effectiveness of the Registration
                 Statement shall have been issued and no proceedings for that
                 purpose shall have been instituted or, to the knowledge of the
                 Seller or the Underwriters, shall be contemplated by the
                 Commission.

                                  (c) The Underwriters shall have received a
                 letter, dated the date of delivery thereof (which, if the
                 Effective Time is prior to the execution and delivery of the
                 Underwriting Agreement, shall be on or prior to the date of the
                 Underwriting Agreement or, if the Effective Time is subsequent
                 to the execution and delivery of the Underwriting Agreement,
                 shall be prior to the filing of the amendment or post-effective
                 amendment to the Registration Statement to be filed shortly
                 prior to the Effective Time), of Deloitte & Touche L.L.P. with
                 respect to certain agreed-upon procedures, confirming that such
                 accountants are independent public accountants within the
                 meaning of the Act and the Rules and Regulations, and
                 substantially in the form of the draft to which the
                 Underwriters has previously agreed and otherwise in form and
                 substance reasonably satisfactory to the Underwriters and
                 counsel for the Underwriters.

                                  (d) Subsequent to the execution and delivery
                 of the Underwriting Agreement, there shall not have occurred
                 (i) any change, or any development involving a prospective
                 change materially and adversely affecting (A) the Trust
                 Property taken as a whole or (B) the business or properties of
                 the Seller, each Subservicer or BANC ONE CORPORATION which, in
                 the reasonable judgment of the Underwriters in the case of
                 either (A) or (B) makes it impractical or inadvisable to market
                 the Certificates on the terms and in the manner contemplated in
                 the Prospectus; (ii) any downgrading in the rating of any debt
                 securities of BANC ONE CORPORATION or any of its Affiliates by
                 any "nationally recognized statistical rating organization" (as
                 defined for purposes of Rule 436(g) under the Act), or any
                 public

                                      8

<PAGE>

                 announcement that any such organization has under surveillance
                 or review its rating of any such debt securities (other than an
                 announcement with positive implications of a possible
                 upgrading, and no implication of a possible downgrading, of
                 such rating); (iii) any suspension or limitation of trading in
                 securities generally on the New York Stock Exchange, or any
                 setting of minimum prices for trading on such exchange; (iv)
                 any suspension of trading of any securities of BANC ONE
                 CORPORATION on any exchange or in the over-the-counter market;
                 (v) any banking moratorium declared by Federal or New York
                 authorities; or (vi) any outbreak or escalation of major
                 hostilities in which the United States is involved, any
                 declaration of war by Congress, or any other substantial
                 national or international calamity or emergency if, in the
                 judgment of a majority in interest of the Underwriters
                 (including the Underwriters), the effect of any such outbreak,
                 escalation, declaration, calamity or emergency makes it
                 impractical or inadvisable to proceed with completion of the
                 sale of and payment for the Certificates.

                                  (e) The Underwriters shall have received an
                 opinion of Squire, Sanders & Dempsey L.L.P., special counsel to
                 the Seller, dated the Closing Date, satisfactory in form and
                 substance to the Underwriters and counsel for the Underwriters,
                 to the effect that:

                                           (i) The Seller has been duly
                          organized and is validly existing as a national
                          banking association under the laws of the United
                          States of America, with corporate power and authority
                          to own its properties and to conduct its business as
                          such properties are currently owned and such business
                          is currently conducted, and to enter into and perform
                          its obligations under the Underwriting Agreement and
                          the Pooling and Servicing Agreement.

                                           (ii) The Seller has duly authorized,
                          executed and delivered the written order to the
                          Trustee to execute and deliver the Certificates. When
                          the Certificates have been duly executed, delivered
                          and authenticated in accordance with the Pooling and
                          Servicing Agreement and delivered and paid for
                          pursuant to the Underwriting Agreement, the
                          Certificates will be validly issued, outstanding and
                          entitled to the benefits of the Pooling and Servicing
                          Agreement, subject as to enforceability to the effects
                          of applicable bankruptcy, insolvency, reorganization,
                          fraudulent conveyance, moratorium and similar laws now
                          or hereafter in effect relating to creditors' rights
                          generally and subject to general principles of equity
                          (whether in a proceeding at law
                          or in equity).

                                           (iii) The Seller has duly authorized,
                          executed and delivered the Underwriting Agreement, the
                          Pooling and Servicing Agreement and the Sale and
                          Servicing Agreements and the Pooling and Servicing
                          Agreement and the Sale and Servicing Agreements are
                          the legal, valid and binding obligations of the
                          Seller, enforceable against the Seller in accordance
                          with their terms, subject as to enforceability to the
                          effects of applicable bankruptcy, insolvency,
                          reorganization, fraudulent conveyance, moratorium and
                          similar laws now or hereafter in effect relating to
                          creditors' rights generally or the rights of creditors
                          of institutions the deposits of which are insured by
                          the Federal Deposit Insurance Corporation ("FDIC") and
                          subject to general principles of equity (whether
                          applied in a proceeding at law or in equity).

                                           (iv) Bank One, N.A. has duly
                          authorized, executed and delivered the

                                      9


<PAGE>

                          Sale and Servicing Agreements and the Sale and
                          Servicing Agreements are the legal, valid and binding
                          obligations of Bank One, N.A., enforceable against
                          Bank One, N.A. in accordance with their terms, subject
                          as to enforceability to the effects of applicable
                          bankruptcy, insolvency, reorganization, fraudulent
                          conveyance, moratorium and similar laws now or
                          hereafter in effect relating to creditors' rights
                          generally or the rights of creditors of institutions
                          the deposits of which are insured by the FDIC and
                          subject to general principles of equity (whether
                          applied in a proceeding at law or in equity).

                                           (v) Assuming Bank One, Wisconsin has
                          duly authorized, executed and delivered the Sale and
                          Servicing Agreements to which it is a party, the Sale
                          and Servicing Agreements to which Bank One, Wisconsin
                          is a party are the legal, valid and binding
                          obligations of Bank One, Wisconsin, enforceable
                          against Bank One, Wisconsin in accordance with their
                          terms, subject as to enforceability to the effects of
                          applicable bankruptcy, insolvency, reorganization,
                          fraudulent conveyance, moratorium and similar laws now
                          or hereafter in effect relating to creditors' rights
                          generally or the rights of creditors of institutions
                          the deposits of which are insured by the FDIC and
                          subject to general principles of equity (whether
                          applied in a proceeding at law or in equity).

                                           (vi) Neither the transfer of the
                          Trust Property by the Seller to the Trustee on behalf
                          of the Trust, nor the execution and delivery by the
                          Seller of the Underwriting Agreement and the Pooling
                          and Servicing Agreement, nor the consummation by the
                          Seller of the transactions contemplated by the
                          Underwriting Agreement or the Pooling and Servicing
                          Agreement nor the performance by the Seller of its
                          obligations thereunder will (i) violate the articles
                          of association or by-laws, each as amended, of the
                          Seller or (ii) violate or contravene the terms of
                          applicable provisions of statutory law or regulation.

                                           (vii) To such counsel's knowledge,
                          there are no actions, proceedings or investigations
                          pending against the Seller or threatened against the
                          Seller before any court, administrative agency or
                          tribunal (i) asserting the invalidity of the Trust,
                          the Underwriting Agreement or the Pooling and
                          Servicing Agreement, (ii) seeking to prevent the
                          consummation of any of the transactions contemplated
                          by the Underwriting Agreement or the Pooling and
                          Servicing Agreement or the execution and delivery
                          thereof or (iii) that could reasonably be expected to
                          materially and adversely affect the enforceability of
                          the Underwriting Agreement or the Pooling and
                          Servicing Agreement against the Seller or the ability
                          of the Seller to perform its obligations thereunder.

                                           (viii) No consent, license, approval,
                          authorization or order of, or filing with, any court
                          or governmental agency or body is required of the
                          Seller for the consummation by the Seller of the
                          transactions contemplated in the Underwriting
                          Agreement or the Pooling and Servicing Agreement,
                          except such consents, licenses, approvals,
                          authorizations or orders as have been obtained or such
                          filings as have been made and except where the failure
                          to obtain the same would not have a material adverse
                          effect upon the rights of the Certificateholders.

                                           (ix) To such counsel's knowledge,
                          there are no legal or governmental

                                      10

<PAGE>

                          proceedings pending or threatened against the Seller
                          that are required to be disclosed in the Registration
                          Statement, other than those disclosed therein.

                                           (x) The Seller is not, and will not
                          as a result of the offer and sale of the Certificates
                          as contemplated in the Prospectus and the Underwriting
                          Agreement become, an "investment company" as defined
                          in the Investment Company Act of 1940, as amended (the
                          "Investment Company Act"), or a company "controlled
                          by" an "investment company" within the meaning of the
                          Investment Company Act.

                                           (xi) All actions required, if any, to
                          be taken and all filings required to be made by the
                          Seller or the Trust under the Act and the Exchange Act
                          prior to the sale of the Certificates have been duly
                          taken or made.

                                           (xii) The Pooling and Servicing
                          Agreement need not be qualified under the Trust
                          Indenture Act and the Trust is not required to
                          register under the Investment Company Act.

                                           (xiii) Such counsel has been advised
                          by the Commission's staff that the Registration
                          Statement has become effective under the Act; any
                          required filing of the Prospectus pursuant to Rule
                          424(b) promulgated under the Act has been made in the
                          manner and within the time period required under such
                          rule; and to such counsel's knowledge no stop order
                          suspending the effectiveness of the Registration
                          Statement or any part thereof has been issued and no
                          proceedings for that purpose are pending or threatened
                          by the Commission.

                                           (xiv) The statements in the
                          Prospectus under the headings "Summary of Terms--
                          Federal Tax Status and State Franchise Tax
                          Consequences," "Federal Income Tax Consequences,"
                          "State and Local Tax Consequences," "Summary of
                          Terms--ERISA Considerations," and "ERISA
                          Considerations," to the extent that they constitute
                          statements of matters of law or legal conclusions with
                          respect thereto, have been reviewed by such counsel
                          and accurately describe the material consequences to
                          holders of the Certificates under the Code and ERISA.

                                           (xv) Such counsel shall state that
                          they have participated in the preparation of the
                          Registration Statement and no facts have come to their
                          attention which may cause them to believe that the
                          Registration Statement, as of the Effective Time,
                          contained any untrue statement of a material fact or
                          omitted to state any material fact required to be
                          stated therein or necessary in order to make the
                          statements therein not misleading or that the
                          Prospectus, as of its date or the Closing Date,
                          contains any untrue statement of a material fact or
                          omitted to state any material fact necessary in order
                          to make the statements therein, in the light of the
                          circumstances under which they were made, not
                          misleading; provided that such counsel need not
                          express any view with respect to the financial,
                          statistical or computational material included in the
                          Registration Statement or the Prospectus.

                                           (xvi) The Pooling and Servicing
                           Agreement meets each of the

                                      11

<PAGE>


                          requirements of Section 13(e) of the Federal Deposit
                          Insurance Act, as amended (the "FDIA"), and neither
                          Section 11(d)(9) nor Section 11(n)(4)(I) of the FDIA
                          would prevent the Pooling and Servicing Agreement from
                          forming the basis of a claim against the FDIC as
                          conservator or receiver or in its corporate capacity,
                          or against any bridge bank chartered pursuant to
                          Section 11(n) of the FDIA. For purposes of this
                          paragraph (xiv), such counsel may assume that from the
                          time of its execution the Pooling and Servicing
                          Agreement has been and will be an official record (as
                          such term is used in Sections 11(n)(4)(I)(iv) and
                          13(e)(4) of the FDIA) of the Seller.

                                           (xvii) To such counsel's knowledge,
                          there are no contracts, indentures, mortgages, loan
                          agreements, notes, leases or other instruments to
                          which the Seller is a party that are required to be
                          filed as exhibits to the Registration Statement other
                          than those described or referred to therein or filed
                          or incorporated by reference as exhibits thereto.

                                           (xviii) The Trust will not be
                          classified as an association taxable as a corporation
                          for federal income tax purposes and, instead, the
                          Trust will be treated either as a grantor trust under
                          subpart E, part I of subchapter J of the Internal
                          Revenue Code of 1986, as amended (the "Code") or as a
                          partnership under subchapter K of the Code and, except
                          with respect to amounts received with respect to the
                          Receivables which are payable by the Trust to the
                          Seller or to the Collateral Agent for deposit in the
                          Reserve Fund and certain amounts payable by the Trust
                          to the Servicer, each Certificateholder will be
                          treated as the owner of an undivided pro rata interest
                          in the income and corpus attributable to the Trust.

                                  Such opinion may contain such assumptions,
                 qualifications and limitations as are customary in opinions of
                 this type and are reasonably acceptable to counsel to the
                 Underwriters. In rendering such opinion, such counsel may state
                 that they express no opinion as to the laws of any jurisdiction
                 other than the federal law of the United States of America and
                 the laws of the States of Ohio, New York and Texas.

                                  (f) The Underwriters shall have received the
                 opinion of Squire, Sanders & Dempsey L.L.P., special counsel to
                 the Seller, dated the Closing Date, satisfactory in form and
                 substance to the Underwriters and counsel for the Underwriters,
                 regarding the creation, attachment and perfection of a first
                 priority security interest in the Receivables, the Financed
                 Vehicles in the State of Ohio and the property held in the
                 Reserve Fund in favor of the Trustee on behalf of the
                 Certificateholders. Such opinion may contain such assumptions,
                 qualifications and limitations as are customary in opinions of
                 this type and are reasonably acceptable to counsel to the
                 Underwriters. In rendering such opinion, such counsel may state
                 that they express no opinion as to the laws of any jurisdiction
                 other than the federal law of the United States of America and
                 the laws of the State of New York, Texas and Ohio.

                                  (g) The Underwriters shall have received the
                 opinion of in-house counsel to the Seller, or such other
                 counsel acceptable to the Underwriters and counsel for the
                 Underwriters, dated the Closing Date, satisfactory in form and
                 substance to the Underwriters and counsel for the Underwriters
                 to the effect that:


                                      12

<PAGE>

                                           (i) Neither the execution and
                          delivery by the Seller of the Pooling and Servicing
                          Agreement nor the consummation by the Seller of the
                          transactions contemplated therein nor the fulfillment
                          of the terms thereof by the Seller will (a) violate
                          the articles of association or by-laws of the Seller,
                          (b) result in a breach, violation or acceleration of,
                          or constitute a default under, any term or provision
                          of any material indenture or other material agreement
                          or instrument of which such counsel has knowledge
                          after due inquiry to which the Seller is a party or by
                          which it is bound or (c) result in a violation of or
                          contravene the terms of any Federal or Texas statute
                          or, to such counsel's knowledge, any order or
                          regulation applicable to the Seller of any Federal or
                          Texas court, regulatory body, administrative agency or
                          governmental body having jurisdiction over the Seller.

                                           (ii) Such counsel has been advised of
                          the Seller's standard operating procedures relating to
                          the Seller's acquisition of a perfected first priority
                          security interest in the vehicles financed by the
                          Seller pursuant to the retail automobile, van or light
                          duty truck installment sale contracts in the ordinary
                          course of the Seller's business. Assuming that the
                          Seller's standard procedures are followed with respect
                          to the perfection of security interests in the
                          Financed Vehicles (such counsel having no reason to
                          believe that the Seller has not or will not continue
                          to follow its standard procedures in connection with
                          the perfection of security interests in the Financed
                          Vehicles), the Seller has acquired or will acquire a
                          perfected first priority security interest in the
                          Financed Vehicles.

                                  Such opinion may contain such assumptions,
                 qualifications and limitations as are customary in opinions of
                 this type and are reasonably acceptable to counsel to the
                 Underwriters. In rendering such opinion, such counsel may state
                 that they express no opinion as to the laws of any jurisdiction
                 other than the federal law of the United States of America and
                 the laws of the State of Texas.

                                  (h) The Underwriters shall have received the
                 opinion of Squire, Sanders & Dempsey L.L.P. counsel to the
                 Seller, or such other counsel acceptable to the Underwriters
                 and counsel for the Underwriters, dated the Closing Date,
                 satisfactory in form and substance to the Underwriters and
                 counsel for the Underwriters to the effect that:

                                           (i)  The Receivables are chattel
                          paper as defined in the UCC as in effect in the State
                          of Texas.

                                           (ii) To the extent that Article 9 of
                          the Uniform Commercial Code as in effect in the State
                          of Texas (the "Texas UCC") is applicable (without
                          regard to conflicts of laws principles), if a court
                          concludes that the transfer of the Receivables from
                          the Seller to the Trustee for the benefit of the
                          Certificateholders is a sale, the interest of the
                          Trustee in the Receivables, the interest of the
                          Trustee in the Seller's security interests in the
                          Financed Vehicles securing the Receivables and the
                          proceeds of each of the foregoing will be perfected
                          upon the filing of the UCC-1 financing statements with
                          such filing offices as such counsel deems necessary or
                          appropriate (the "Filing Offices") and will constitute
                          a first priority perfected interest therein. If a
                          court concludes that such transfer is not a sale,
                          assuming the Pooling and Servicing Agreement
                           constitutes a grant by the

                                      13

<PAGE>

                          Seller to the Trustee of a valid security interest in
                          the Receivables, the security interest of the Trustee
                          in the Receivables and the interest of the Trustee in
                          the Seller's security interests in the Financed
                          Vehicles securing the Receivables and the proceeds of
                          each of the foregoing will be perfected upon the
                          filing of the UCC-1 financing statements with the
                          Filing Offices and will constitute a first priority
                          perfected security interest therein and in the
                          proceeds thereof, and such security interests will be
                          prior to any other security interest that is perfected
                          solely by the filing of financing statements under the
                          Texas UCC, excluding purchase money security interests
                          under section 9-312(4) of the UCC and temporarily
                          perfected security interests in proceeds under section
                          9-306(3) of the Texas UCC. Except for the subsequent
                          filing of continuation statements within the
                          prescribed time period, no filing or other action,
                          other than the filing of the UCC-1 financing
                          statements with the Filing Offices, is necessary to
                          perfect and maintain the interest or the security
                          interest of the Trustee on behalf of the Trust in the
                          Receivables, the security interests in the Financed
                          Vehicles securing the Receivables and the proceeds of
                          each of the foregoing against third parties; provided,
                          however, that such Receivables could be subject to
                          such claims of other persons who take or who have
                          taken possession of the Receivables for new value in
                          the ordinary course of such person's business and
                          without knowledge of the transfer to the Trustee.

                                  Such opinion may contain such assumptions,
                 qualifications and limitations as are customary in opinions of
                 this type and are reasonably acceptable to counsel to the
                 Underwriters. In rendering such opinion, such counsel may state
                 that they express no opinion as to the laws of any jurisdiction
                 other than the federal law of the United States of America and
                 the laws of the State of Texas.

                                  (i) The Underwriters shall have received an
                 opinion addressed to it of Stroock & Stroock & Lavan LLP, in
                 its capacity as counsel to the Underwriters, dated the Closing
                 Date, with respect to the validity of the Certificates and such
                 other related matters as the Underwriters shall reasonably
                 require and the Seller shall have furnished or caused to be
                 furnished to such counsel such documents as they may reasonably
                 request for the purpose of enabling them to pass upon such
                 matters.

                                  (j) The Underwriters shall have received an
                 opinion of counsel to the Trustee, dated the Closing Date and
                 satisfactory in form and substance to the Underwriters and
                 counsel for the Underwriters, to the effect that:

                                           (i) The Trustee is a banking
                          corporation validly existing and in good standing
                          under the laws of the State of New York.

                                           (ii) The Trustee has the requisite
                          power and authority to execute, deliver and perform
                          its obligations under the Pooling and Servicing
                          Agreement and has taken all necessary action to
                          authorize the execution, delivery and performance by
                          it of the Pooling and Servicing Agreement.

                                           (iii) The Pooling and Servicing
                          Agreement has been duly executed and delivered by the
                          Trustee and constitutes a legal, valid and binding
                          obligation of the

                                      14

<PAGE>


                          Trustee, enforceable against the Trustee in accordance
                          with its respective terms, except that such
                          enforcement may be limited by bankruptcy, insolvency,
                          reorganization, moratorium, liquidation, or other
                          similar laws applicable to banking corporations
                          affecting the enforcement of creditors rights
                          generally, and by general principles of equity,
                          including, without limitation, concepts of
                          materiality, reasonableness, good faith and fair
                          dealing (regardless of whether such enforceability is
                          considered in a proceeding in equity or at law).

                                           (iv) The Certificates have been duly
                          authenticated by the Trustee in accordance with the
                          terms of the Pooling and Servicing Agreement.

                    (k) The Underwriters shall have received copies of each
                 opinion of counsel delivered to either rating agency, together
                 with a letter addressed to the Underwriters, dated the Closing
                 Date, to the effect that each Underwriter may rely on each such
                 opinion to the same extent as though such opinion was addressed
                 to each as of its date.

                                  (l) The Underwriters shall have received a
                 certificate dated the Closing Date of Bank One, Texas, N.A.,
                 executed by any two of the Chairman of the Board, the
                 President, any Executive Vice President, Senior Vice President
                 or Vice President, the Treasurer, any Assistant Treasurer, the
                 Secretary, the principal financial officer or the principal
                 accounting officer of Bank One, Texas, N.A., in which such
                 officer shall state that, to the best of its knowledge after
                 reasonable investigation, (i) the representations and
                 warranties of Bank One, Texas, N.A., contained in the
                 Underwriting Agreement and the Pooling and Servicing Agreement
                 are true and correct in all material respects, (ii) that Bank
                 One, Texas, N.A., has complied with all agreements and
                 satisfied all conditions on its part to be performed or
                 satisfied under such agreements at or prior to the Closing
                 Date, (iii) that no stop order suspending the effectiveness of
                 the Registration Statement has been issued and no proceedings
                 for that purpose have been instituted or are contemplated by
                 the Commission, and (iv) since December 31, 1996, except as may
                 be disclosed in the Prospectus or in such certificate, no
                 material adverse change, or any development involving a
                 prospective material adverse change, in or affecting
                 particularly the business or properties of Bank One, Texas,
                 N.A., has occurred.

                                  (m) The Underwriters shall have received
                 evidence satisfactory to it that, on or before the Closing
                 Date, UCC-1 financing statements have been or are being filed
                 in the appropriate filing offices reflecting the transfer of
                 the interest in the Receivables and the proceeds thereof to the
                 Trustee on behalf of the Trust.

                                  (n) The Class A Certificates shall be rated
                 "AAA" or its equivalent, and the Class B Certificates shall be
                 rated at least "A" or its equivalent, in each case by Moody's
                 and S&P and neither corporation shall have placed either the
                 Class A Certificates or the Class B Certificates under
                 surveillance or review with possible negative implications.

                                  (o) The issuance of the Certificates shall not
                 have resulted in a reduction or withdrawal by any Rating Agency
                 of the current rating of any outstanding securities issued or
                 originated by the Seller.


                                      15

<PAGE>

                                  (p) The Underwriters shall have received an
                 opinion of counsel to Bank One, Wisconsin, dated the Closing
                 Date and satisfactory in form and substance to the Underwriters
                 and counsel for the Underwriters, to the effect that Bank One,
                 Wisconsin has duly authorized, executed and delivered the Sale
                 and Servicing Agreements to which it is a party.

                       The Seller will provide or cause to be provided to the
                 Underwriters such conformed copies of such of the foregoing
                 opinions, certificates, letters and documents as the
                 Underwriters shall reasonably request.

                                  7. Indemnification and Contribution. (a) The
                 Seller will indemnify and hold each Underwriter harmless
                 against any losses, claims, damages or liabilities, joint or
                 several, to which such Underwriter may become subject, under
                 the Act or otherwise, insofar as such losses, claims, damages
                 or liabilities (or actions in respect thereof) arise out of or
                 are based upon any untrue statement or alleged untrue statement
                 of any material fact contained in the Registration Statement,
                 the Prospectus or any amendment or supplement thereto or any
                 related preliminary prospectus, or arise out of or are based
                 upon the omission or alleged omission to state therein a
                 material fact required to be stated therein or necessary to
                 make the statements therein not misleading, and will reimburse
                 each Underwriter for any legal or other expenses reasonably
                 incurred by such Underwriter in connection with investigating
                 or defending any such loss, claim, damage, liability or action
                 as such expenses are incurred; provided, however, that the
                 Seller will not be liable in any such case to the extent that
                 any such loss, claim, damage or liability arises out of or is
                 based upon an untrue statement or alleged untrue statement in
                 or omission or alleged omission from any of such documents in
                 reliance upon and in conformity with the Underwriters
                 Information provided, further, that the Seller shall not be
                 liable to any Underwriter to the extent that any such loss,
                 claim, damage or liability of such Underwriter arises as a
                 result of a misstatement or omission or alleged misstatement or
                 omission in any related preliminary prospectus that was
                 corrected in the Prospectus (and copies of which Prospectus
                 were furnished to the Underwriters) and such Underwriter, if
                 required by law, failed to give or send to the purchaser, at or
                 prior to the written confirmation of sale, a copy of the
                 Prospectus.

                                  (b) Each Underwriter, severally and not
                 jointly, agrees to indemnify and hold harmless the Seller
                 against any losses, claims, damages or liabilities to which the
                 Seller may become subject, under the Act or otherwise, insofar
                 as such losses, claims, damages or liabilities (or actions in
                 respect thereof) arise out of or are based upon any untrue
                 statement or alleged untrue statement of any material fact
                 contained in the Registration Statement, the Prospectus or any
                 amendment or supplement thereto or any related preliminary
                 prospectus, or arise out of or are based upon the omission or
                 the alleged omission to state therein a material fact required
                 to be stated therein or necessary to make the statements
                 therein not misleading, in each case to the extent, but only to
                 the extent, that such untrue statement or alleged untrue
                 statement or omission or alleged omission was made in reliance
                 upon and in conformity with written information furnished to
                 the Seller by such Underwriter through the Underwriters
                 specifically for use therein, and will reimburse the Seller for
                 any legal or other expenses reasonably incurred by the Seller
                 in connection with investigating or defending any such loss,
                 claim, damage, liability or action as such expenses are
                 incurred.

                                      16

<PAGE>

                                  (c) Promptly after receipt by an indemnified
                 party under this Section of notice of the commencement of any
                 action, such indemnified party will, if a claim in respect
                 thereof is to be made against the indemnifying party under
                 subsection (a) or (b) above, notify the indemnifying party of
                 the commencement thereof; but the omission so to notify the
                 indemnifying party will not relieve it from any liability which
                 it may have to any indemnified party otherwise than under
                 subsection (a) or (b) above. In case any such action is brought
                 against any indemnified party and it notifies the indemnifying
                 party of the commencement thereof, the indemnifying party will
                 be entitled to participate therein and, to the extent that it
                 may wish, jointly with any other indemnifying party similarly
                 notified, to assume the defense thereof, with counsel
                 satisfactory to such indemnified party (who shall not, except
                 with the consent of the indemnified party, be counsel to the
                 indemnifying party), and after notice from the indemnifying
                 party to such indemnified party of its election so to assume
                 the defense thereof and approval by the indemnified party of
                 the counsel appointed by the indemnifying party, the
                 indemnifying party will not be liable to such indemnified party
                 under this Section for any legal or other expenses subsequently
                 incurred by such indemnified party in connection with the
                 defense thereof other than reasonable costs of investigation;
                 provided, however, that (i) if the indemnified party or parties
                 reasonably determine that there may be a conflict between the
                 positions of the indemnifying party or parties and of the
                 indemnified party or parties in conducting the defense of such
                 action, suit, investigation, inquiry or proceeding or that
                 there may be legal defenses available to such indemnified party
                 or parties different from or in addition to those available to
                 the indemnifying party or parties, then counsel for the
                 indemnified party or parties shall be entitled to conduct the
                 defense to the extent reasonably determined by such counsel to
                 be necessary to protect the interests of the indemnified party
                 or parties, except that in no event shall the indemnifying
                 party be liable for the expenses of more than one separate
                 counsel representing the indemnified parties who are parties to
                 such action, suit, investigation, inquiry or proceeding and
                 (ii) in any event, the indemnified party or parties shall be
                 entitled, at its or their own expense to have counsel chosen by
                 such indemnified party or parties participate in, but not
                 conduct, the defense. No indemnifying party shall, without the
                 prior written consent of the indemnified party, effect any
                 settlement of any pending or threatened action in respect of
                 which any indemnified party is or could have been a party and
                 indemnity could have been sought hereunder by such indemnified
                 party unless such settlement includes an unconditional release
                 of such indemnified party from all liability from any claims
                 that are the subject matter of such action.

                                  (d) If the indemnification provided for in
                 this Section is unavailable or insufficient to hold harmless an
                 indemnified party under subsection (a) or (b) above, then each
                 indemnifying party shall contribute to the amount paid or
                 payable by such indemnifying party as a result of the losses,
                 claims, damages or liabilities referred to in subsection (a) or
                 (b) above (i) in such proportion as is appropriate to reflect
                 the relative benefits received by the Seller on the one hand
                 and the Underwriters on the other from the offering of the
                 Certificates or (ii) if the allocation provided by clause (i)
                 above is not permitted by applicable law, in such proportion as
                 is appropriate to reflect not only the relative benefits
                 referred to in clause (i) above but also the relative fault of
                 the Seller on the one hand and the Underwriters on the other in
                 connection with the statements or omissions which resulted in
                 such losses, claims, damages or liabilities as well as any
                 other relevant equitable considerations. The relative benefits
                 received by the Seller on the one hand and the Underwriters on
                 the other shall be deemed to be in the same proportion as the

                                              17

<PAGE>

                 total net proceeds from the offering (before deducting
                 expenses) received by the Seller bear to the total underwriting
                 discounts and commissions received by the Underwriters. The
                 relative fault shall be determined by reference to, among other
                 things, whether the untrue or alleged untrue statement of a
                 material fact or the omission or alleged omission to state a
                 material fact relates to information supplied by the Seller or
                 by the Underwriters and the parties' relative intent,
                 knowledge, access to information and opportunity to correct or
                 prevent such untrue statement or omission. The amount paid or
                 payable by an indemnified party as a result of the losses,
                 claims, damages or liabilities referred to in the first
                 sentence of this subsection (d) shall be deemed to include any
                 legal or other expenses reasonably incurred by such indemnified
                 party in connection with investigating or defending any action
                 or claim which is the subject of this subsection (d).
                 Notwithstanding the provisions of this subsection (d), no
                 Underwriter shall be required to contribute any amount in
                 excess of the amount by which the total underwriting discounts
                 and commissions received by the related Underwriter exceeds the
                 amount of any damages which such Underwriter has otherwise been
                 required to pay by reason of such untrue or alleged untrue
                 statement or omission or alleged omission. No person guilty of
                 fraudulent misrepresentation (within the meaning of Section
                 11(f) of the Act) shall be entitled to contribution from any
                 person who was not guilty of such fraudulent misrepresentation.

                                  (e) The obligations of the Seller under this
                 Section shall be in addition to any liability which the Seller
                 may otherwise have and shall extend, upon the same terms and
                 conditions, to each person, if any, who controls any
                 Underwriter within the meaning of the Act; and the obligations
                 of the Underwriters under this Section shall be in addition to
                 any liability which the respective Underwriters may otherwise
                 have and shall extend, upon the same terms and conditions, to
                 each director of the Seller, to each officer of the Seller who
                 has signed the Registration Statement and to each person, if
                 any, who controls the Seller within the meaning of the Act.

                                  8. Survival of Representations and
                 Obligations. The respective indemnities, agreements,
                 representations, warranties and other statements of the Seller
                 or its officers and of the Underwriters set forth in or made
                 pursuant to the Underwriting Agreement or contained in
                 certificates of officers of the Seller submitted pursuant
                 hereto shall remain operative and in full force and effect,
                 regardless of any investigation or statement as to the results
                 thereof, made by or on behalf of any Underwriter, the Seller or
                 any of their respective representatives, officers or directors
                 or any controlling person, and will survive delivery of and
                 payment for the Certificates. If for any reason the purchase of
                 the Certificates by the Underwriters is not consummated, the
                 Seller shall remain responsible for the expenses to be paid or
                 reimbursed by the Seller pursuant to Section 5(m) and the
                 respective obligations of the Seller and the Underwriters
                 pursuant to Section 7 shall remain in effect. If for any reason
                 the purchase of the Certificates by the Underwriters is not
                 consummated (other than because of a failure to satisfy the
                 conditions set forth in items (iii), (v) and (vi) of Section
                 6(d)), the Seller will reimburse the Underwriters for all
                 out-of-pocket expenses (including reasonable fees and
                 disbursements of counsel) reasonably incurred by them in
                 connection with the offering of the Certificates.

                                  9. Failure to Purchase the Certificates. If
                 any Underwriter or Underwriters default in its obligations to
                 purchase its portion of Class A and/or Class B Certificates
                 hereunder, and the aggregate principal amount that such
                 defaulting Underwriter or Underwriters agreed but


                                      18

<PAGE>

                 failed to purchase does not exceed 10% of the total principal
                 amount of the Certificates, the Underwriters may make
                 arrangements satisfactory to the Seller for the purchase of
                 such Certificates by other persons, including any of the
                 Underwriters, but if no such arrangements are made by the
                 Closing Date, the nondefaulting Underwriters shall be obligated
                 severally, in proportion to their respective commitments
                 hereunder, to purchase the Certificates that such defaulting
                 Underwriters agreed but failed to purchase. If any Underwriter
                 or Underwriters so default and the aggregate principal amount
                 of the Certificates with respect to such default or defaults
                 exceeds 10% of the total principal amount of the Certificates,
                 and arrangements satisfactory to the Underwriters are not made
                 by the Seller for the purchase of such Certificates by other
                 persons within 48 hours after such default, the Underwriting
                 Agreement will terminate without liability on the part of any
                 nondefaulting Underwriter or the Seller, except as provided in
                 Section 8. As used in the Underwriting Agreement, the term
                 "Underwriter" includes any person substituted for an
                 Underwriter under this Section. Nothing herein will relieve a
                 defaulting Underwriter or Underwriters from liability for its
                 default.

                                  10. Notices. Any written request, demand,
                 authorization, direction, notice, consent or waiver shall be
                 personally delivered or mailed certified mail, return receipt
                 requested (or in the form of telex or facsimile notice,
                 followed by written notice as aforesaid) and shall be deemed to
                 have been duly given upon receipt, if sent to the Underwriters,
                 when delivered to Banc One Capital Corporation, 150 East Gay
                 Street, 24th Floor, Columbus, OH 43271-0340, Attention: Asset
                 Backed Securities Department (fax # (614) 221- 2441), UBS
                 Securities LLC, 299 Park Avenue, New York, NY 10171, Attention:
                 Asset Backed Securities Department (fax # (212) 821-4298) and
                 Chase Securities Inc., 270 Park Avenue, New York, NY 10017, and
                 if sent to the Seller, when delivered to Bank One, Texas, N.A.,
                 1717 Main Street, Dallas, Texas 75201, Attention: Chief
                 Financial Officer (fax # (214) 290-3749).

                                  11. Successors. The Underwriting Agreement
                 shall inure to the benefit of and be binding upon the parties
                 hereto and their respective successors and the officers and
                 directors and controlling persons referred to in Section 7, and
                 no other person will have any right or obligations hereunder.

                                  12. Counterparts.  The Underwriting
                   Agreement may be executed in any number of counterparts, each
                   of which shall be deemed to be an original, but all such
                   counterparts shall together constitute one and the same
                   Agreement.

                                  13. Applicable Law.  The Underwriting
                   Agreement shall be governed by, and construed in accordance
                   with, the laws of the State of New York without regard to the
                   choice of law provisions thereof.


                                              19
<PAGE>

                                  If the foregoing is in accordance with your
                 understanding of our agreement, kindly sign and return to us
                 one of the counterparts hereof, whereupon it will become a
                 binding agreement between the Seller and the Underwriters in
                 accordance with its terms.

                                                   Very truly yours,

                                                   BANK ONE, TEXAS, N.A.

                                       By:
                                          ---------------------------------
                                          Name:
                                          Title

                 The foregoing Underwriting Agreement is hereby confirmed and
                 accepted as of the date first written above.

                 BANC ONE CAPITAL CORPORATION


                 By:
                       ---------------------------------
                       Name:
                       Title:


                 UBS SECURITIES LLC


                 By:
                       ---------------------------------
                       Name:
                       Title:


                 By:
                       ---------------------------------
                       Name:
                       Title:


                 CHASE SECURITIES INC.


                 By:
                       ---------------------------------
                       Name:
                       Title:



                                      20

<PAGE>

                                                                      SCHEDULE I


                 UNDERWRITER                                  INITIAL PRINCIPAL
                 CERTIFICATES                        CLASS         AMOUNT OF
                 ------------                        -----    -----------------

                 Banc One Capital Corporation          A         $___________
                 UBS Securities LLC                    A         $___________
                 Chase Securities Inc.                 A         $__________

                 Banc One Capital Corporation          B         $___________
                 UBS Securities LLC                    B         $___________
                 Chase Securities Inc.                 B         $___________





                              AMENDED AND RESTATED

                                     BYLAWS
                                       OF
                      BANK ONE, TEXAS, NATIONAL ASSOCIATION
                   (As Amended and Restated October 23, 1996)

                                    ARTICLE I

                            MEETINGS OF SHAREHOLDERS

Section 1.1. Annual Meeting. There shall be an annual meeting of shareholders to
elect directors and transact such business as may be brought before the meeting.
The annual meeting shall be held at the association's main office or any other
convenient place as the board of directors may designate, on the third Monday of
January of each year, or on the next succeeding banking day, if that day falls
on a day that national banks are closed. If for any reason an election of
directors is not made on the day fixed for the regular meeting of shareholders
or in the event of a legal holiday, on the next succeeding banking day the board
of directors shall order the election to be held on some subsequent day, as soon
thereafter as practicable, according to the provisions of law and notice thereof
shall be given in the manner herein provided for the annual meeting.

Section 1.2. Notice of Annual Meeting. Written or printed notice of the annual
meeting, stating the place, day and hour thereof, shall be given by or at the
direction of the secretary or such other officer as may be designated by the
chief executive officer to each shareholder entitled to vote thereat at such
address as appears on the books of the association, not less than ten days nor
more than 60 days before the date of the meeting.

Section 1.3. Special Meeting. Except as otherwise provided by statute, special
meetings of the shareholders may be called at any time by the board of directors
or by any one or more shareholders owning, in the aggregate, not less than ten
percent of the stock of the association. Every such special meeting, unless
otherwise provided by law, shall be called by mailing, postage prepaid, not less
than ten days nor more than 60 days prior to the date fixed for the meeting, to
each shareholder at the address appearing on the books of the association, a
notice stating the purpose of the meeting; provided, that no notice will be
required if notice is waived by all the shareholders of the association. Any
special meeting of shareholders shall be conducted and its preceding recording
in the manner prescribed in these bylaws for annual meetings for the
shareholders.

Section 1.4. Nominations of Directors. Nominations for election to the board of
directors may be made by the board of directors or by any shareholder of any
outstanding class of capital stock of the association entitled to vote for the
election of directors.


Section 1.5. Proxies. Shareholders may vote at any meeting of the shareholders
by proxies duly authorized in writing, but no officer or employee of this
association shall act as proxy. Proxies shall be valid only for one meeting, to
be specified therein, and any adjournments of such


<PAGE>


meeting. Proxies shall be dated and filed with the records of the meeting.
Proxies with rubber stamped facsimile signatures may be used and unexecuted
proxies may be counted upon receipt of a confirming telegram or telecopy from
the shareholder. Proxies meeting the above requirements submitted at any time
during a meeting shall be accepted.

Section 1.6. Quorum. The holders of a majority of the votes attributed to the
issued and outstanding capital stock, represented in person or by proxy, shall
constitute a quorum at any meeting of shareholders, unless otherwise provided by
law, the articles of association or these bylaws, but less than a quorum may
adjourn any meeting, from time to time, and the meeting may be held, as
adjourned, without further notice.

Section 1.7. Majority Vote. When a quorum is present at any meeting, the vote of
the holders of a majority of the shares having voting power represented in
person or by proxy shall decide any question brought before such meeting, unless
the question is one upon which, by express provision of statute, the articles of
association or these bylaws, a different vote is required, in which case such
express provision shall govern and control the decision of such question. In all
elections of directors, each shareholder of record who is qualified to vote
under the provisions of federal law shall have the right to vote the number of
shares of record in his name for as many persons as there are directors to be
elected, or to cumulate such shares as provided by federal law. In deciding all
other questions of meeting of shareholders, each shareholder shall be entitled
to one vote on each share of stock of record in his name.

Section 1.8. Unanimous Consent of Shareholders in Lieu of Meeting. Any action
required or permitted to be taken at any annual or special meeting of
shareholders, or any action which may be taken at any annual or special meeting
of shareholders under the applicable provisions of the statutes, the articles of
association, or these bylaws, may be taken without a meeting if a consent in
writing, setting forth the action so taken, is signed by all the shareholders.


                                   ARTICLE II

                               BOARD OF DIRECTORS

Section 2.1. Board of Directors. The board of directors (sometimes referred to
herein as the "board") shall have the power to manage and administer the
business and affairs of the association. Except as expressly limited by law, all
corporate powers of the association shall be vested in and may be exercised by
the board.

Section 2.2. Number. The board shall consist of not fewer than five nor more
than 25 directors, the exact number within such minimum and maximum limits to be
fixed and determined from time to time by resolution of a majority of the full
board or by resolution of a majority of the shareholders at any meeting thereof.


                                      -2-


<PAGE>


Section 2.3. Organizational Meeting. The secretary, upon receiving the result of
any election, shall notify the directors-elect of their election and of the time
at which they are required to meet at the main office of the association to
organize the new board and elect and appoint officers of the association for the
succeeding year. Such meeting shall be held on the day of the election or as
soon thereafter as practicable, and, in any event, within 30 days thereof. If,
at the time fixed for such meeting, there shall not be a quorum, the directors
present may adjourn the meeting, from time to time, until a quorum is obtained.

Section 2.4. Election and Term. Except as provided in Section 2.10 of this
Article II, directors shall be elected at the annual meeting of the
shareholders, and each director shall be elected to serve until the next annual
meeting and until his successor shall have been elected and shall qualify, or
until his death, resignation or removal from office.

Section 2.5. Regular Meetings. The regular meetings of the board of directors
shall be held at least once each quarter at the main office or at such other
location within or outside the state of Texas as may be designated by the board.
Meetings held at the main office may be held without notice. Notice of any
meeting held at a location other than the main office shall be given to each
member of the board of directors by telegram or telecopy, letter or in person,
stating the time and place of each meeting. When any regular meeting of the
board falls upon a holiday, the meeting shall be held on the next banking
business day unless the board shall designate another day.

Section 2.6. Special Meetings. Special meetings of the board of directors may be
called by the chairperson of the board, the chief executive officer or the
president or at the request of three or more directors. Unless waived, notice
thereof shall be given to each member of the board of directors by telegram or
telecopy, letter or in person, stating the time and place of each special
meeting.

Section 2.7. Quorum and Voting. At all meetings of the board a majority of the
directors at the time in office shall be necessary and sufficient to constitute
a quorum for the transaction of business, except when otherwise provided by law,
or by these bylaws, but a lesser number may adjourn any meeting, from time to
time, and the meeting may be held, as adjourned, without further notice. Except
as otherwise may be provided herein, a majority of those directors present and
voting at any meeting of the board of directors shall decide each matter
considered.

Section 2.8. Telephone Meetings. At any meeting of the board or any committee
thereof, members may attend by conference telephone, radio, television or
similar means of communication by means of which all persons participating in
the meeting can hear each other, and all members so attending shall be deemed
present at the meeting for all purposes including the determination of whether a
quorum is present.

Section 2.9. Action by Unanimous Written Consent. Any action required or
permitted to be taken by the board or any committee thereof, under the
applicable provisions of the statutes, the articles of association, or these
bylaws, may be taken without a meeting if a consent in writing,

                                      -3-

<PAGE>

setting forth the action so taken, is signed by all the members of the board or
committee, as the case may be.

Section 2.10. Vacancies. When any vacancy occurs among the directors, a majority
of the remaining members of the board, according to the laws of the United
States, may appoint a director to fill such vacancy at any regular meeting of
the board, or at a special meeting called for that purpose at which a quorum is
present, or if the directors remaining in office constitute fewer than a quorum
of the board, by the affirmative vote of a majority of all the directors
remaining in office, or by shareholders at a special meeting called for that
purpose, in conformance with Section 1.3 of Article I.

Section 2.11. Removal. The shareholders may, under applicable provisions of the
statutes, the articles of association or these bylaws remove a director or the
entire board of directors either for or without cause at any meeting of
shareholders, provided notice of the intention to act upon such matter shall
have been given in the notice calling such meeting.

Section 2.12. Compensation. Each member of the board of directors shall receive
such fees for, and transportation expenses incident to, attendance at board and
board committee meetings and such fees for service as a director irrespective of
meeting attendance as from time to time are fixed by resolution of the board;
provided, however, that payment hereunder shall not be made to a director for
meetings attended and/or board service which are not for the association's sole
benefit and which are concurrent and duplicative with meetings attended or board
service for an affiliate of the association for which the director receives
payment; and provided further, that payment of fees hereunder shall not be made
in the case of any director in the regular employment of the association or of
one of its affiliates.

                                   ARTICLE III

                             COMMITTEES OF THE BOARD

Section 3.1. Executive Committee. There shall be an executive committee chaired
by the chairperson of the board or the president (referred to herein as
"Executive Committee"), which shall have the power to exercise, when the board
is not in session, all powers of the board that lawfully may be delegated.

The Executive Committee shall be composed of at least two board members,
including the chairperson of the board and the president of the association. The
other members of the Executive Committee shall be appointed by the chairperson
of the board or the president, with the approval of the board and shall continue
as members of the Executive Committee until their successors are appointed,
provided however, that any member of the Executive Committee may be removed by
the board upon a majority vote thereof at any regular or special meeting of the
board.

The regular meetings of the Executive Committee shall be held on a regular basis
as scheduled

                                      -4-

<PAGE>

by the board of directors. Special meetings of the Executive Committee shall be
held at the call of the chairperson of the board or president or any two members
of the Executive Committee. If any member of the Executive Committee is absent
from any meeting, the chairperson of the Executive Committee may appoint a
member or members of the board to fill the place of the absent member to serve
during the absence. The chairperson of the board shall select any other member
of the board of directors to fill any temporary vacancy in the Executive
Committee, subject to the approval of the board. In the event that the
chairperson of the board resigns, is removed, is incapable of serving, or is
otherwise unavailable when, in the judgment of other committee members a meeting
of the Executive Committee should be held, the remaining members of the
Executive Committee may select any other member of the board of directors to
fill a temporary vacancy.

A majority of the members of the Executive Committee shall constitute a quorum
at any meeting, provided however, that for matters upon which the Executive
Committee shall vote, a majority of the Executive Committee members present at
the meeting shall not be officers of the association, and further provided, that
if, at a meeting where the chairperson of the board and president are both
present, then the chairperson or president, whoever is not also the chief
executive officer, shall not be eligible to vote at such meeting and shall not
be recognized to determine if a quorum is present. When neither the chairperson
or president is present, the Executive Committee shall appoint another member to
chair the meeting. A majority of those members present and voting shall decide
each matter considered. The committee may act by unanimous written consent or by
telephone conference with all members participating in the conference call.

The Executive Committee shall keep minutes of its meetings, which minutes shall
include a report of all reviews of accounts for which the association has
investment responsibilities and any action taken as a result thereof. Such
minutes shall be submitted at the next regular meeting of the board with respect
thereto and shall be entered in the minutes of the board.

Section 3.2. Other Committees. From time to time the board of directors may
appoint, from its own members, other committees of one or more persons for such
purposes and with such powers as the board may determine.


                                   ARTICLE IV

                             OFFICERS AND EMPLOYEES

Section 4.1. Chairperson of the Board and Chief Executive Officer. The board of
directors shall appoint one of its members to be the chairperson of the board,
who shall preside at all meetings of the board of directors and shareholders. In
the absence of the chairperson of the board the chief executive officer or
president shall preside at all meetings of the board of directors and
shareholders. The board of directors shall appoint a chief executive officer,
who may be the same person appointed to serve as the chairperson of the board.
The chief executive

                                      -5-
<PAGE>


officer shall supervise the carrying out of the policies adopted or approved by
the board; shall have general executive powers, as well as the specific powers
conferred by these bylaws; shall, except as otherwise prescribed or limited by
these bylaws, have full right, authority and power to control all employees,
including elected and appointed officers of the association, to employ or direct
the employment of such employees as he may deem necessary, including the fixing
of salaries and the dismissal of them at pleasure, and to define and prescribe
the duties and responsibility of all officers of the association, subject to
such further limitations and directions as he may from time to time deem proper;
and shall also have and may exercise such further powers and duties as from time
to time may be conferred or assigned by the board of directors. The
specification of authority in these bylaws shall not be construed to limit in
any manner the general powers of delegation granted to the chief executive
officer in conducting the business of the association. The chief executive
officer or, in his absence, the chairperson of the board or president of the
association, as designated by the chief executive officer, shall preside at all
meetings of shareholders and meetings of the board.

Section 4.2. President. The board of directors shall appoint the president of
the association. The president shall have general executive powers and shall
have and may exercise any and all other powers and duties pertaining by law,
regulation or practice to the office of the president, or imposed by these
bylaws. The president shall also have and may exercise such further powers and
duties as from time to time may be conferred or assigned by the board of
directors.

Section 4.3. Secretary. The chief executive officer shall appoint a secretary,
or other designated officer, who shall keep accurate minutes of the board and
have supervision and control of the records of the association and, subject to
the chief executive officer, shall undertake other duties and functions usually
performed by a corporate secretary. The chief executive officer or the board of
directors may designate other officers as assistant secretary to perform the
functions of the secretary.

Section 4.4. Other Officers and Employees. The chairperson of the board, the
chief executive officer or the president may appoint and remove one or more
officers and employees, including, but not limited to, area chief executive
officers, area presidents, executive vice presidents, senior vice presidents and
vice presidents, and attorneys in fact as, from time to time, may appear to any
of them to be required or desirable to transact the business of the association.
Such officers and employees shall respectively exercise such powers and perform
such duties as may be conferred or assigned from time to time by the board of
directors, the chairperson of the board, the chief executive officer or the
president. One such officer may be designated by the board of directors to
perform, in the absence of the chief executive officer and the president, all
the duties of the chief executive officer or the president, and to serve as
chairperson of the board in the event that either the chief executive officer or
the president is also chairperson of the board.

Section 4.5. Powers of Officers and Management Staff. The chief executive
officer and the president, and those officers so designated and authorized by
the chief executive officer or the president are authorized for and on behalf of
the association, and to the extent permitted by law

                                      -6-

<PAGE>


and authorized by the chief executive officer or president, to make loans and
discounts; to purchase or acquire drafts, notes, stock, bonds, and other
securities for investment of funds held by the association; to execute and
purchase acceptances; to appoint, empower and direct all necessary agents and
attorneys; to sign and give any notice required to be given; to demand payment
and declare due for any default any debt or obligation due or payable to the
association upon demand or authorized to be declared due; to foreclose any
mortgage; to exercise any option, privilege or election; to forfeit, terminate,
extend or renew any lease; to authorize and direct any proceedings for the
collection of any money or for the enforcement of any right or obligation; to
adjust, settle and compromise all claims of any kind and description in favor of
or against the association, and to give receipts, releases and discharges
therefore; to borrow money and in connection therewith to make, execute and
deliver notes, bonds or other evidences of indebtedness; to pledge or
hypothecate any securities or any stocks, bonds, notes or any real or personal
property held or owned by the association, or to rediscount any notes or other
obligations held or owned by the association; to employ or direct the employment
of all personnel, including elected and appointed officers, and the dismissal of
them at pleasure; and in furtherance of and in addition to the powers set forth
above to do all such acts and to take all such proceedings as in his judgment
are necessary and incidental to the operation the association.

Other persons in the employment of the association, including but not limited to
officers and other members of the management staff, may be authorized by the
chief executive officer or president, or by an officer so designated and
authorized by the chief executive officer or president, to perform the powers
set forth above, subject however, to such limitations and conditions as are set
forth in the authorization given to such persons.

Section 4.6. Tenure of Office. All officers, other than the chairperson of the
board, the chief executive officer and the president, shall hold office until
they resign or are sooner removed. The chairperson of the board, the chief
executive officer and the president each shall hold office until he or she
resigns or is sooner removed by the board of directors. If at any time vacancies
simultaneously occur in the office of chief executive officer and president, at
least one of the offices shall be filled promptly by the board of directors.
Section 4.7. Resignation. An officer may resign at any time by delivering notice
to the association. A resignation is effective when the notice is given unless
the notice specifies a later effective date.

Section 4.8. Removal of Officers and Employees. Except as provided in the case
of the elected officers who are members of the board, all officers, whether
elected or appointed, shall hold office at the pleasure of the board. Except as
otherwise limited by law or these bylaws, the board assigns to the chief
executive officer and/or his designees the authority to appoint and dismiss any
elected or appointed officer and other employees of the association.


                                      -7-

<PAGE>


                                    ARTICLE V

                                TRUST DEPARTMENT

Section 5.1. Trust Department. Pursuant to the fiduciary powers granted to the
association under the provisions of federal laws and regulations of the Office
of the Comptroller of the Currency, there shall be a trust department of the
association that shall perform the fiduciary responsibilities of the association
(referred to herein as "Trust Department").

Section 5.2. Management. The Trust Department shall be managed by a trust
officer of this association whose duties shall be to manage, supervise and
direct all the activities of the trust department, subject to the advice and
direction of the chief executive officer. The trust officer shall do or cause to
be done all things necessary or proper in carrying on the business of the Trust
Department according to applicable provisions of law and regulations; and shall
act pursuant to opinion of counsel where such opinion is deemed necessary.
Opinions of counsel obtained shall be retained on file for all important matters
pertaining to fiduciary activities. The trust officer shall be responsible for
all assets and documents held by the association in connection with fiduciary
matters. The board of directors may appoint other officers of the trust
department as it may deem necessary, with such duties as may be conferred or
assigned from time to time by the board.

Section 5.3. Trust Department Files. There shall be maintained in the trust
department files of all fiduciary records necessary to assure that its fiduciary
responsibilities have been properly undertaken and discharged.

Section 5.4. Trust Investments. Funds held by the association in a fiduciary
capacity awaiting investment or distribution shall not be held uninvested or
undistributed any longer than is reasonably necessary for the proper management
of the account and shall be invested according to the instrument establishing
the fiduciary relationship and local law. Where such instrument does not specify
the character and class of investments to be made and does not vest in the
association discretion in the matter, funds held pursuant to such instrument
shall be invested in investments in which corporate fiduciaries may invest under
local law (including pursuant to court order). The investments of each account
in the Trust Department shall be kept separate from assets of the association,
and shall be placed in the joint custody or control of not less than two of the
officers or employees of the association.

Section 5.5. Execution of Documents. The chief executive officer, president, any
officer of the Trust Department, and such other officers as are authorized by
the chief executive officer or president are hereby authorized, on behalf of
this association, to sell, assign, lease, mortgage, transfer, deliver and convey
any real property or personal property, including shares of stocks, bonds,
notes, certificates of indebtedness (including the assignment and redemption of
registered United States obligations), and all other forms of intangible
property now or hereafter owned by or standing in the name of this association,
or its nominee, in any fiduciary capacity, or in the name of any principal for
whom this association may now or hereafter be acting under a power of attorney
or as agent and to execute and deliver partial releases from any discharges or

                                      -8-

<PAGE>


assignments of mortgages and assignments or surrender of insurance policies,
deeds, contracts, assignments and such other papers or documents as may be
appropriate, now or hereafter held by this association in any fiduciary capacity
or owned by any principal for whom this association may now or hereafter be
acting under a power of attorney or as agent; provided that the signature of any
such person shall be attested in each case by an officer of the Trust Department
or by any other person who is specifically authorized by the chief executive
officer, president or the officer in charge of the Trust Department.

The chief executive officer, president, and any officer of the Trust Department
and such other officers, or any other person or corporation as is specifically
authorized by the chief executive officer, the president or the officer in
charge of the Trust Department, are hereby authorized on behalf of this
association, to execute any indemnity and fidelity bonds, trust agreements,
proxies or other papers or documents of like or different character necessary,
appropriate or incidental to the appointment of the association in any fiduciary
capacity and the conduct of its business in any fiduciary capacity; to foreclose
any mortgage; to execute and deliver receipts for any money or property; to sign
stock certificates on behalf of this association as transfer agent or registrar,
and to authenticate bonds, debentures, land or lease trust certificates or other
forms of security issued pursuant to any indenture under which this association
now or hereafter is acting as trustee. Any such person, as well as such other
persons as are specifically authorized by the chief executive officer, president
or the officer in charge of the Trust Department, may sign checks, drafts and
orders for the payment of money executed by the Trust Department executed in the
course of its business.

Section 5.6. Voting of Stock. The chief executive officer, president, any
officer of the Trust Department and such other persons as may be specifically
authorized by the chief executive officer or president, may vote shares of stock
of a corporation of record on the books of the issuing company in the name of
the association or in the name of the association as fiduciary, or may grant
proxies for the voting of such stock of the granting if same is permitted by the
instrument by which the association is acting in a fiduciary capacity, or by the
law applicable to such fiduciary account. In the case of shares of stock that
are held by a nominee of the association, such shares may be voted by such
persons authorized by such nominee.

                                   ARTICLE VI

                          STOCK AND STOCK CERTIFICATES

Section 6.1. Stock Certificates. The shares of stock of the association shall be
evidenced by certificates that shall bear the signature of the chief executive
officer or the president (which signature may be engraved, printed or
impressed), and shall be signed manually by the secretary, or any other officer
appointed by the chief executive officer or president for that purpose.

Each such certificate shall bear the corporate seal of the association, shall
recite on its face that the stock represented thereby is transferrable only upon
the books of the association properly

                                      -9-

<PAGE>

endorsed and shall recite such other information as is required by law and
deemed appropriate by the board. The corporate seal may be facsimile engraved or
printed.

Section 6.2. Stock Issue and Transfer. The shares of stock of the association
shall be transferrable only upon the stock transfer books of the association.
Except as hereinafter provided, no transfer shall be made or new certificates
issued except upon the surrender for cancellation of the certificate or
certificates previously issued therefore. In the case of the loss, theft or
destruction of any certificate, a new certificate may be issued in place of such
certificate upon the furnishing of an affidavit setting forth the circumstances
of such loss, theft or destruction and indemnity satisfactory to the chief
executive officer or the president. The board of directors, the chief executive
officer or the president may authorize the issuance of a new certificate
therefore without furnishing of indemnity. All transfers of stock shall be
recorded in the stock transfer books of the association. The stock transfer
books may be closed for a reasonable period and under such conditions as the
board of directors may determine for any meeting of shareholders, the payment of
dividends or any other lawful purpose. In lieu of closing the transfer books,
the board may fix a record date and hour constituting a reasonable period prior
to the date designated for the holding of any meeting of the shareholders or the
day appointed for the payment of any dividend or for any purpose at the time as
of which shareholders entitled to notice of and to vote at any such meeting or
to receive such dividend or to be treated as shareholders for such other purpose
shall be determined, and only shareholders of record at such time shall be
entitled to notice of or to vote at such meeting or to receive such dividends or
to be treated as shareholders for such other purpose.

                                   ARTICLE VII

                                 CORPORATE SEAL

The chief executive officer, president, secretary or assistant secretary or
other officer thereunto designated by the board of directors shall have
authority to affix the corporate seal of the association to any document
requiring such seal and to attest the same. Such seal shall be substantially in
the following form:


(SEAL)


                                  ARTICLE VIII

                            MISCELLANEOUS PROVISIONS

Section 8.1. Fiscal Year. The fiscal year of the association shall be the
calendar year.

Section 8.2. Execution of Instruments. All agreements, indentures, mortgages,
deeds, conveyances, transfers, certificates, declarations, receipts, discharges,
releases, satisfactions,

                                      -10-

<PAGE>


settlements, petitions, schedules, accounts, affidavits, bonds, undertakings,
proxies and other instruments or documents may be signed, executed,
acknowledged, verified, delivered or accepted on behalf of the association or by
the chief executive officer or the president, or any vice president, or the
secretary, or the cashier, or, if in connection with the exercise of fiduciary
powers of the association, by any of those officers or by any trust officer. Any
such instruments may also be signed, executed, acknowledged, verified, delivered
or accepted on behalf of the association in such other manner and by such other
officers as the board of directors may from time to time direct. The provisions
of this Section 8.2 are supplementary to any other provision of these bylaws.

Section 8.3. Records. The articles of association, the bylaws and the
proceedings of all meetings of the board of directors and standing committees of
the board and the shareholders shall be recorded in appropriate minute books
provided for that purpose. The minutes of such meeting shall be signed by the
secretary or other officer appointed to act as secretary of the meeting.


                                   ARTICLE IX

                                     BYLAWS

Section 9.1. Inspection. A copy of the bylaws, with all amendments thereto,
shall at all times be kept in a convenient place at the main office of the
association and shall be open for inspection during banking hours to the
shareholders.

Section 9.2. Amendments. The bylaws may be amended, restated, altered or
repealed or new bylaws may be adopted at any time at any regular or special
meeting of the board of directors, by a vote of the majority of the total number
of the directors except as provided below. The association's shareholders may
amend or repeal the bylaws even though the bylaws also may be amended, restated
or repealed by its board of directors.


                                      -11-




                                                                     Exhibit 4.1






                              POOLING AND SERVICING
                                    AGREEMENT


                                     between


                             BANK ONE, TEXAS, N.A.,

                                       as


                               Seller and Servicer


                                       and



                             BANKERS TRUST COMPANY,
                                   as Trustee,


                      On behalf of the Certificateholders,
                             and as Collateral Agent


                            Dated as of May 31, 1997


                       Banc One Auto Grantor Trust 1997-A

         $___________________ Class A _______% Asset Backed Certificates

         $__________________ Class B _______% Asset Backed Certificates



<PAGE>


                                TABLE OF CONTENTS
                                -----------------

                                                                            Page
                                                                            ----
                                   ARTICLE I.

                                   DEFINITIONS

SECTION 1.1.    Definitions..................................................1
SECTION 1.2.    Usage of Terms..............................................17
SECTION 1.3.    Calculations................................................17
SECTION 1.4.    References..................................................17
SECTION 1.5.    References to the Trust.....................................17
SECTION 1.6.    Action by or Consent of Certificateholders..................17

                                   ARTICLE II.

                               THE TRUST PROPERTY

SECTION 2.1.    Conveyance of Trust Property................................18
SECTION 2.2.    Representations and Warranties as to Each Receivable........18
SECTION 2.3.    Repurchase upon Breach......................................21
SECTION 2.4.    Custody of Receivable Files.................................22
SECTION 2.5.    Duties of Servicer as Custodian.............................22
SECTION 2.6.    Instructions; Authority To Act..............................23
SECTION 2.7.    Custodian's Indemnification.................................23
SECTION 2.8.    Effective Period and Termination............................24

                                  ARTICLE III.

               ADMINISTRATION AND SERVICING OF THE TRUST PROPERTY

SECTION 3.1.    Duties of Servicer..........................................25
SECTION 3.2.    Collection and Allocation of Receivable Payments............25
SECTION 3.3.    Realization upon Receivables................................26
SECTION 3.4.    Physical Damage Insurance...................................26
SECTION 3.5.    Maintenance of Security Interests in Financed Vehicles......26
SECTION 3.6.    Covenants of Servicer.......................................26
SECTION 3.7.    Purchase of Receivables upon Breach.........................27
SECTION 3.8.    Servicing Fee...............................................27
SECTION 3.9.    Servicer's Certificate......................................27
SECTION 3.10.   Annual Statement as to Compliance; Notice of Default........27
SECTION 3.11.   Annual Independent Certified Public Accountants' Report.....28
SECTION 3.12.   Access to Certain Documentation and Information Regarding
                Receivables.................................................28

                                       -i-

<PAGE>

SECTION 3.13.   Servicer Expenses...........................................28
SECTION 3.14.   Appointment of Subservicer..................................28

                                   ARTICLE IV.

                          DISTRIBUTIONS; RESERVE FUND;

                        STATEMENTS TO CERTIFICATEHOLDERS

SECTION 4.1.    Establishment of Accounts...................................29
SECTION 4.2.    Collections.................................................32
SECTION 4.3.    Additional Deposits.........................................32
SECTION 4.4.    Net Deposits................................................32
SECTION 4.5.    Distributions...............................................32
SECTION 4.6.    Reserve Fund................................................34
SECTION 4.7.    Statements to Certificateholders............................35

                                   ARTICLE V.

                             [INTENTIONALLY OMITTED]


                                   ARTICLE VI.

                                THE CERTIFICATES

SECTION 6.1.    The Certificates............................................37
SECTION 6.2.    Authentication and Delivery of Certificates.................37
SECTION 6.3.    Registration of Transfer and Exchange of Certificates.......38
SECTION 6.4.    Reserved....................................................39
SECTION 6.5.    Reserved....................................................39
SECTION 6.6     Mutilated, Destroyed, Lost or Stolen Certificates...........39
SECTION 6.7.    Persons Deemed Owners.......................................39
SECTION 6.8.    Access to List of Certificateholders' Names and Addresses...39
SECTION 6.9.    Maintenance of Office or Agency.............................39
SECTION 6.10.   Book-Entry Certificates.....................................40
SECTION 6.11.   Notices to Clearing Agency..................................41
SECTION 6.12.   Definitive Certificates.....................................41

                                  ARTICLE VII.

                                   THE SELLER

SECTION 7.1.    Representations of Seller...................................42
SECTION 7.2.    Continued Existence.........................................43
SECTION 7.3.    Liability of Seller; Indemnities............................43

                                      -ii-

<PAGE>

SECTION 7.4.    Merger or Consolidation of, or Assumption of
                 the Obligations of, Seller.................................44
SECTION 7.5.    Limitation on Liability of Seller and Others................45
SECTION 7.6.    Seller May Own Certificates.................................45

                                  ARTICLE VIII.

                                  THE SERVICER

SECTION 8.1.    Representations of Servicer.................................45
SECTION 8.2.    Indemnities of Servicer.....................................47
SECTION 8.3.    Merger or Consolidation of, or Assumption of
                 the Obligations of, Servicer...............................47
SECTION 8.4.    Limitation on Liability of Servicer and Others..............48
SECTION 8.5.    Bank One, Texas, N.A. Not To Resign as Servicer.............48
SECTION 8.7.    Tax Accounting..............................................49

                                   ARTICLE IX.

                              SERVICING TERMINATION

SECTION 9.1.    Events of Servicing Termination.............................49
SECTION 9.2.    Appointment of Successor....................................51
SECTION 9.3.    Payment of Servicing Fee....................................51
SECTION 9.4.    Notification to Certificateholders..........................51
SECTION 9.5.    Waiver of Past Events of Servicing Termination..............51

                                   ARTICLE X.

                                   THE TRUSTEE

SECTION 10.1.   Acceptance by Trustee.......................................52
SECTION 10.2.   Duties of Trustee...........................................52
SECTION 10.3.   Trustee's Certificate.......................................53
SECTION 10.4.   Trustee's Assignment of Purchased Receivables...............54
SECTION 10.5.   Certain Matters Affecting the Trustee.......................54
SECTION 10.6.   Trustee Not Liable for Certificates or Receivables..........55
SECTION 10.7.   Trustee May Own Certificates................................56
SECTION 10.8.   Trustee's Fees and Expenses.................................56
SECTION 10.9.   Eligibility Requirements for Trustee........................57
SECTION 10.10.  Resignation or Removal of Trustee...........................57
SECTION 10.11.  Successor Trustee...........................................58
SECTION 10.12.  Merger or Consolidation of Trustee..........................58
SECTION 10.13.  Appointment of Co-Trustee or Separate Trustee...............59
SECTION 10.14.  Representations and Warranties of Trustee...................60
SECTION 10.15.  Reports by Trustee..........................................60

                                      -iii-

<PAGE>

SECTION 10.16.  Tax Accounting..............................................60
SECTION 10.17.  Trustee May Enforce Claims Without
                  Possession of Certificates................................61

                                   ARTICLE XI.

                                   TERMINATION

SECTION 11.1.   Termination of the Trust....................................61
SECTION 11.2.   Optional Purchase of All Receivables........................62

                                  ARTICLE XII.

                            MISCELLANEOUS PROVISIONS

SECTION 12.1.   Amendment...................................................62
SECTION 12.2.   Protection of Title to Trust................................63
SECTION 12.3.   Limitation on Rights of Certificateholders..................65
SECTION 12.4.   Governing Law...............................................65
SECTION 12.5.   Notices.....................................................66
SECTION 12.6.   Severability of Provisions..................................66
SECTION 12.7.   Assignment..................................................66
SECTION 12.8.   Certificates Nonassessable and Fully Paid...................66
SECTION 12.9.   Intention of Parties........................................66
SECTION 12.10.  Counterparts................................................67
SECTION 12.11.  Collateral Agent Protection.................................67
SECTION 12.12.  Limitation of Liability of Trustee and Collateral Agent.....67

                                      -iv-

<PAGE>

                                    SCHEDULES

Schedule A - Schedule of Receivables
Schedule B - Location of Receivable


                                    EXHIBITS

Exhibit A - Form of Class A Certificate
Exhibit B - Form of Class B Certificate
Exhibit C - Form of Servicer's Certificate
Exhibit D - Form of Monthly Statement to Certificateholders
Exhibit E - Form of Benefit Plan Affidavit






                                       -v-

<PAGE>


                            POOLING AND SERVICING AGREEMENT dated as of May 31,
                       1997 (the "Agreement"), between Bank One, Texas, N.A., a
                       national banking association (in its capacity as
                       Seller, the "Seller" or in its capacity as Servicer, the
                       "Servicer"), and Bankers Trust Company, a New York
                       banking corporation, as trustee hereunder (the "Trustee")
                       and as collateral agent with respect to the Reserve Fund
                       (the "Collateral Agent").

               In consideration of the premises and of the mutual agreements
herein contained, and other good and valuable consideration, the receipt of
which is acknowledged, the parties hereto, intending to be legally bound, agree
as follows:

                                   ARTICLE I.

                                   Definitions

               SECTION 1.1. Definitions. Whenever used in this Agreement, the
following words and phrases, unless the context otherwise requires, whenever
capitalized shall have the following meanings:

               "Accounts" has the meaning specified in Section 4.1(a)(ii).

               "Account Property" means all amounts and investments held from
time to time in any Account or the Reserve Fund, as the case may be (whether in
the form of deposit accounts, Physical Property, book-entry securities,
uncertificated securities or otherwise), and all proceeds of the foregoing.

               "Affiliate" means, with respect to any Person, any other Person
directly or indirectly controlling, controlled by, or under direct or indirect
common control with such specified Person. For purposes of this definition,
"control" when used with respect to any specified Person means the power to
direct the management and policies of such Person, directly or indirectly,
whether through the ownership of voting securities, by contract or otherwise;
and the terms "controlling" and "controlled" have meanings correlative to the
foregoing.

               "Affiliated Bank" means each of Bank One, N.A., Bank One,
Wisconsin, Bank One, Indiana, N.A. and Bank One, Illinois, N.A.

               "Aggregate Net Losses" means, with respect to a Collection
Period, the aggregate principal balance of all Receivables newly designated
during such Collection Period as Liquidated Receivables minus Liquidation
Proceeds collected during such Collection Period with respect to all Liquidated
Receivables and any Recoveries collected during such Collection Period.

               "Agreement" means, this Pooling and Servicing Agreement, as the
same may be amended and supplemented from time to time.


<PAGE>


               "Amount Financed" means, with respect to any Receivable, the
amount advanced under such Receivable toward the purchase price of the related
Financed Vehicle, the payment of any physical damage or theft insurance premiums
and any related costs and shown as such in the Contract evidencing such
Receivable.

               "APR" or "Annual Percentage Rate" of a Receivable means the
annual rate of finance charges stated in the related Contract expressed as a
percentage.

               "Authorized Officer" means (i) with respect to the Trustee, any
officer within the Corporate Trust Office of the Trustee, including any vice
president, assistant vice president, second vice president, secretary, assistant
secretary or any other officer of the Trustee customarily performing functions
similar to those performed by any of the above designated officers and also,
with respect to a particular matter, any other officer to whom such matter is
referred because of such officer's knowledge of and familiarity with the
particular subject and (ii) with respect to the Servicer, any officer of the
Servicer who is authorized to act for the Servicer in matters relating to the
Trust and who is identified on the list of Authorized Officers delivered by the
Servicer to the Trustee on the Closing Date (as such list may be modified or
supplemented from time to time thereafter).

               "Book-Entry Certificates" mean beneficial interests in the
definitive Certificates described in Section 6.10, the ownership of which shall
be evidenced, and transfers of which shall be made, through book entries by a
Clearing Agency as described in Section 6.10.

               "Business Day" means a day other than a Saturday, a Sunday or a
day on which banking institutions or trust companies in New York, New York or
Dallas, Texas or the city in which the Corporate Trust Office is located are
authorized by law, regulation, executive order or governmental decree to be
closed.

               "Certificate" means any Class A Certificate or Class B
Certificate.

               "Certificate Owner" means, with respect to a Book-Entry
Certificate, the Person who is the owner of such Book-Entry Certificate, as
reflected on the books of the Clearing Agency, or on the books of a Person
maintaining an account with such Clearing Agency (directly or as an indirect
participant, in accordance with the rules, regulations and procedures of such
Clearing Agency).

               "Certificate Register" means the register maintained by the
Trustee for the registration of Certificates and of transfers and exchanges of
Certificates as provided in Section 6.3.

               "Certificateholder" or "Holder" means the Person in whose name a
Certificate shall be registered in the Certificate Register, except that, solely
for the purpose of giving any consent, request or waiver pursuant to this
Agreement, the interest evidenced by any Certificate registered in the name of
the Seller, the Servicer or any Person actually known to an Authorized Officer
of the Trustee to be an Affiliate of the Seller or the Servicer, shall not be
taken into

                                      -2-

<PAGE>

account in determining whether the requisite percentage necessary to effect any
such consent, request or waiver shall have been obtained.

               "Charge-off Rate" means, with respect to a Collection Period the
Aggregate Net Losses with respect to the Receivables expressed, on an annualized
basis, as a percentage of the average of (x) the Pool Balance on the last day of
the immediately preceding Collection Period and (y) the Pool Balance on the last
day in such Collection Period.

               "Class A Certificate" means a certificate executed by the Trustee
on behalf of the Trust and authenticated by the Trustee, substantially in the
form of Exhibit A hereto.

               "Class A Certificateholder" or "Class A Holder" means the Person
in whose name a Class A Certificate shall be registered in the Certificate
Register, except that, solely for the purpose of giving any consent, request or
waiver pursuant to this Agreement, the interest evidenced by any Class A
Certificate registered in the name of the Seller, the Servicer or any Person
actually known to an Authorized Officer of the Trustee to be an Affiliate of the
Seller or the Servicer, shall not be taken into account in determining whether
the requisite percentage necessary to effect any such consent, request or waiver
shall have been obtained.

               "Class A Distribution Account" means the account established and
maintained as such pursuant to Section 4.1.

               "Class A Interest Carryover Shortfall" means, with respect to any
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 is
actually deposited in the Class A Distribution Account 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 (or, in the case of the first Distribution Date,
a fraction, the numerator of which is ___ and the denominator of which is 360)
of the product of the Class A Pass-Through Rate and the Class A Principal
Balance as of the Distribution Date occurring in the preceding Collection Period
(after giving effect to any payments made on such Distribution Date) or, in the
case of the first Distribution Date, the Original Class A Principal Balance.

               "Class A Monthly Principal" means, with respect to any
Distribution Date, the Class A Percentage of Principal Collections for such
Distribution Date plus the Class A Percentage of Realized Losses with respect to
Receivables which became Liquidated Receivables during the related Collection
Period.

                                      -3-

<PAGE>


               "Class A Pass-Through Rate" means _____% per annum, calculated on
the basis of a 360-day year consisting of twelve 30-day months.

               "Class A Percentage" means _____%.

               "Class A Pool Factor" as of the close of business on a
Distribution Date means a seven-digit decimal figure equal to the Class A
Principal Balance (after giving effect to any distributions made on such
Distribution Date) divided by the Original Class A Principal Balance.

               "Class A Principal Balance" equals the Original Class A Principal
Balance, as reduced by all amounts allocable to principal on the Class A
Certificates previously distributed to Class A Certificateholders.

               "Class A Principal Carryover Shortfall" means, with respect to
any Distribution Date, the excess of Class A Monthly Principal for the preceding
Distribution Date and any outstanding Class A Principal Carryover Shortfall on
such preceding Distribution Date over the amount in respect of principal that is
actually deposited in the Class A Distribution Account on such preceding
Distribution Date.

               "Class A Principal Distribution" means, with respect to any
Distribution Date (including the Final Scheduled Distribution Date), the sum of
Class A Monthly Principal for such Distribution Date and the Class A Principal
Carryover Shortfall for such Distribution Date; provided, however, that the
Class A Principal Distribution shall not exceed the Class A Principal Balance
immediately prior to such Distribution Date. In addition, on the Final Scheduled
Distribution Date, the principal required to be deposited in the Class A
Distribution Account will include the lesser of (a) any principal due and
remaining unpaid on each Receivable in the Trust as of the Final Scheduled
Maturity Date or (b) the portion of the amount required to be deposited under
clause (a) above that is necessary (after giving effect to the other amounts to
be deposited in the Class A Distribution Account on such Distribution Date and
allocable to principal) to reduce the Class A Principal Balance to zero.

               "Class B Certificate" means a certificate executed by the Trustee
on behalf of the Trust and authenticated by the Trustee, substantially in the
form of Exhibit B hereto.

               "Class B Certificateholder" or "Class B Holder" means the Person
in whose name a Class B Certificate shall be registered in the Certificate
Register, except that, solely for the purpose of giving any consent, request or
waiver pursuant to this Agreement, the interest evidenced by any Class B
Certificate registered in the name of the Seller, the Servicer or any Person
actually known to an Authorized Officer of the Trustee to be an Affiliate of the
Seller or the Servicer, shall not be taken into account in determining whether
the requisite percentage necessary to effect any such consent, request or waiver
shall have been obtained.

               "Class B Distribution Account" means the account established and
maintained as such pursuant to Section 4.1.

                                      -4-

<PAGE>

               "Class B Interest Carryover Shortfall" means, with respect to any
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 is
actually deposited in the Class B Distribution Account 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 (or, in the case of the first Distribution Date,
a fraction, the numerator of which is ___ and the denominator of which is 360)
of the product of the Class B Pass-Through Rate and the Class B Principal
Balance as of the Distribution Date occurring in the preceding Collection Period
(after giving effect to any payments made on such Distribution Date) or, in the
case of the first Distribution Date, the Original Class B Principal Balance.

               "Class B Monthly Principal" means, with respect to any
Distribution Date, the Class B Percentage of Principal Collections for such
Distribution Date plus the Class B Percentage of Realized Losses with respect to
Receivables which became Liquidated Receivables during the related Collection
Period.

               "Class B Pass-Through Rate" means _____% per annum, calculated on
the basis of a 360-day year consisting of twelve 30-day months.

               "Class B Percentage" means ____%.

               "Class B Pool Factor" as of the close of business on a
Distribution Date means a seven-digit decimal figure equal to the Class B
Principal Balance (after giving effect to any distributions made on such
Distribution Date) divided by the Original Class B Principal Balance.

               "Class B Principal Balance" equals the Original Class B Principal
Balance, as reduced by all amounts allocable to principal on the Class B
Certificates previously distributed to Class B Certificateholders.

               "Class B Principal Carryover Shortfall" means, with respect to
any Distribution Date, the excess of Class B Monthly Principal for the preceding
Distribution Date and any outstanding Class B Principal Carryover Shortfall on
such preceding Distribution Date over the amount in respect of principal that is
actually deposited in the Class B Distribution Account on such preceding
Distribution Date.

               "Class B Principal Distribution" means, with respect to any
Distribution Date (including the Final Scheduled Distribution Date), the sum of
Class B Monthly Principal for such Distribution Date and the Class B Principal
Carryover Shortfall for such Distribution Date; provided, however, that the
Class B Principal Distribution shall not exceed the Class B Principal

                                      -5-

<PAGE>

Balance immediately prior to such Distribution Date. In addition, on the Final
Scheduled Distribution Date, the principal required to be distributed to Class B
Certificateholders will include the lesser of (a) any principal due and
remaining unpaid on each Receivable in the Trust as of the Final Scheduled
Maturity Date or (b) the portion of the amount required to be deposited under
clause (a) above that is necessary (after giving effect to the other amounts to
be deposited in the Class B Distribution Account on such Distribution Date and
allocable to principal) to reduce the Class B Principal Balance to zero, and, in
the case of clauses (a) and (b), remaining after any required distribution of
the amount described in clause (a) to the Class A Distribution Account.

               "Clearing Agency" means an organization registered as a "clearing
agency" pursuant to Section 17A of the Securities Exchange Act of 1934, as
amended. The initial Clearing Agency shall be DTC.

               "Clearing Agency Participant" means a broker, dealer, bank, other
financial institution or other Person for whom from time to time a Clearing
Agency effects book-entry transfers and pledges of securities deposited with the
Clearing Agency.

               "Closing Date" means June ___, 1997.

               "Code" means the Internal Revenue Code of 1986, as amended.

               "Collateral Agent" means Bankers Trust Company, a New York
banking corporation, in its capacity as collateral agent with respect to the
Reserve Fund for the Certificateholders.

               "Collection Account" means the account or accounts established
and maintained as such pursuant to Section 4.1.

               "Collection Period" means, with respect to any Distribution Date,
the calendar month immediately preceding the calendar month in which such
Distribution Date occurs.

               "Collections" mean, for a Distribution Date, the sum of the
Interest Collections and Principal Collections for such Distribution Date.

               "Computer Tape" means the computer tape furnished by the Seller
describing certain characteristics of the Receivables as of the Cutoff Date.

               "Contract" means a motor vehicle retail installment sale
contract.

               "Corporate Trust Office" means the principal office of the

Trustee at which at any particular time its corporate trust business shall be
administered, which office at the date of execution of this Agreement is located
at 4 Albany Street, New York, New York 10006, or at such other address as the
Trustee may designate from time to time by notice to the Certificateholders, the
Seller and the Servicer, or the principal corporate trust office of any

                                      -6-

<PAGE>

successor Trustee (the address of which the successor Trustee will notify the
Certificateholders, the Seller and the Servicer).

               "Customary Practices and Procedures" means, with respect to the
servicing of any Receivable, the customary standards, practices and procedures
of the Servicer (or, if there is a Subservicer with respect to such Receivable,
such Subservicer) with respect to the servicing of comparable automotive
receivables that such Person services for itself or others and with respect to
the functions performed as custodian of a Receivable File, the customary
standards, practices and procedures of the Servicer (or, if there is a
Subcustodian with respect to such Receivable File, such Subcustodian) with
respect to the functions performed as custodian of comparable automobile
receivable files for which such Person serves as custodian for itself or others.

               "Cutoff Date" means May 31, 1997.

               "Cutoff Date Principal Balance" means, with respect to a
Receivable, the Amount Financed minus the sum of (i) that portion of all
payments (including prepayments) made by or on behalf of the related Obligor
prior to the Cutoff Date and allocable to principal using the Simple Interest
Method, (ii) any portion of extended warranty contract costs or of physical
damage, theft, credit life or disability insurance premiums included in the
Amount Financed that was refunded prior to the Cutoff Date and (iii) any
prepayment in full or any partial prepayments applied to reduce the principal
balance of the Receivable, but only to the extent not included in clause (i).

               "Dealer" means a dealer who sold a Financed Vehicle and who
originated and assigned the Receivable for such Financed Vehicle to the related
Affiliated Bank under a Dealer Agreement.

               "Dealer Agreement" means any agreement between the related
Affiliated Bank and a Dealer relating to the acquisition of Receivables.

               "Definitive Certificates" shall have the meaning specified in
Section 6.10.

               "Delinquency Percentage" means, with respect to a Collection
Period the ratio of (a) the outstanding principal balance of the Receivables
[60] days or more delinquent (which amount shall include Receivables in respect
of Financed Vehicles that have been repossessed but not yet sold or otherwise
liquidated), as of the last day of such Collection Period, determined in
accordance with Customary Practices and Procedures, divided by (b) the
outstanding principal balance of all Receivables on the last day of such
Collection Period.

               "Delivery" when used with respect to Account Property means:

               (a) with respect to bankers' acceptances, commercial paper,
        negotiable certificates of deposit and other obligations that constitute
        "instruments" within the meaning of Section 9-105(1)(i) of the UCC and
        are susceptible of physical delivery, transfer thereof to the Trustee or
        Collateral Agent (all references to the Collateral Agent in this
        definition relate to the Reserve Fund), as applicable, or their
        respective nominee, agent or custodian by physical delivery to the
        Trustee or Collateral Agent, as applicable, or its nominee, agent or
        custodian endorsed to, or registered in the name of, the Trustee or
        Collateral Agent, as applicable, or their respective nominee,

                                      -7-

<PAGE>


        agent or custodian or endorsed in blank, and, with respect to a
        certificated security (as defined in Section 8-102 of the UCC) transfer
        thereof (i) by delivery of such certificated security endorsed to, or
        registered in the name of, the Trustee or Collateral Agent, as
        applicable, or their respective nominee, agent or custodian or endorsed
        in blank to a financial intermediary (as defined in Section 8-313 of the
        UCC) and the making by such financial intermediary of entries on its
        books and records identifying such certificated securities as belonging
        to the Trustee or Collateral Agent, as applicable, or their respective
        nominee, agent or custodian and the sending by such financial
        intermediary of a confirmation of the purchase of such certificated
        security by the Trustee or Collateral Agent, as applicable, or their
        respective nominee, agent or custodian, or (ii) by delivery thereof to a
        "clearing corporation" (as defined in Section 8-102(3) of the UCC) and
        the making by such clearing corporation of appropriate entries on its
        books reducing the appropriate securities account of the transferor and
        increasing the appropriate securities account of a financial
        intermediary by the amount of such certificated security, the
        identification by the clearing corporation of the certificated
        securities for the sole and exclusive account of the financial
        intermediary, the maintenance of such certificated securities by such
        clearing corporation or a "custodian bank" (as defined in Section
        8-102(4) of the UCC) or the nominee of either subject to the clearing
        corporation's exclusive control, the sending of a confirmation by the
        financial intermediary of the purchase by the Trustee or Collateral
        Agent, as applicable, or their respective nominee, agent or custodian of
        such securities and the making by such financial intermediary of entries
        on its books and records identifying such certificated securities as
        belonging to the Trustee or Collateral Agent, as applicable, or their
        respective nominee, agent or custodian (all of the foregoing, "Physical
        Property"), and, in any event, any such Physical Property in registered
        form shall be in the name of the Trustee or Collateral Agent, as
        applicable, or their respective nominee, agent or custodian; and such
        additional or alternative procedures as may hereafter become appropriate
        to effect the complete transfer of ownership of any such Account
        Property to the Trustee or Collateral Agent, as applicable, or their
        respective nominee, agent or custodian, consistent with changes in
        applicable law or regulations or the interpretation thereof;

                (b) with respect to any securities issued by the U.S. Treasury,
        the Federal Home Loan Mortgage Corporation or by the Federal National
        Mortgage Association that is a book-entry security held through the
        Federal Reserve System pursuant to Federal book-entry regulations, the
        following procedures, all in accordance with applicable law, including
        applicable Federal regulations and Articles 8 and 9 of the UCC:
        book-entry registration of such Account Property to an appropriate
        book-entry account maintained with a Federal Reserve Bank by a financial
        intermediary which is also a "depository" pursuant to applicable Federal
        regulations and issuance by such financial intermediary of a deposit
        advice or other written confirmation of such book-entry registration to
        the Trustee or Collateral Agent, as applicable, or its nominee, agent or

                                      -8-

<PAGE>


        custodian of the purchase by the Trustee or Collateral Agent, as
        applicable, or its nominee, agent or custodian of such book-entry
        securities; the making by such financial intermediary of entries in its
        books and records identifying such book-entry security held through the
        Federal Reserve System pursuant to Federal book-entry regulations as
        belonging to the Trustee or Collateral Agent, as applicable, or its
        nominee, agent or custodian and indicating that such custodian holds
        such Account Property solely as agent for the Trustee or Collateral
        Agent, as applicable, or its nominee, agent or custodian; and such
        additional or alternative procedures as may hereafter become appropriate
        to effect complete transfer of ownership of any such Account Property to
        the Trustee or Collateral Agent, as applicable, or its nominee, agent or
        custodian, consistent with changes in applicable law or regulations or
        the interpretation thereof; and

                (c) with respect to any item of Account Property that is an
        uncertificated security under Article 8 of the UCC and that is not
        governed by clause (b) above, registration on the books and records of
        the issuer thereof in the name of the financial intermediary, the
        sending of a confirmation by the financial intermediary of the purchase
        by the Trustee or Collateral Agent, as applicable, or its nominee, agent
        or custodian of such uncertificated security and the making by such
        financial intermediary of entries on its books and records identifying
        such uncertificated certificates as belonging to the Trustee or
        Collateral Agent, as applicable, or its nominee, agent or custodian.

               "Depository Agreement" means the agreement among the Seller, the
Trustee and DTC, dated June ___, 1997.

               "Determination Date" with respect to any Distribution Date, means
the later of the tenth Business Day and the sixteenth calendar day of the
calendar month in which such Distribution Date occurs.

               "Distribution Date" means, with respect to each Collection
Period, the 20th day of the following month (or, if such 20th day is not a
Business Day, the next following Business Day), the first such Distribution Date
being July 21, 1997.

               "Distribution Date Statement" means, the statement described in
        Section 4.7

               "DTC" means The Depository Trust Company.

               "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 (other than the Seller or
any affiliate of the Seller) 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 shall have a credit rating from each Rating Agency
in one of its generic rating categories which signifies investment grade.

               "Eligible Institution" means any depository institution (other
than the Seller or any affiliate of the Seller) organized under the laws of the
United States of America or any one of

                                      -9-

<PAGE>

the States thereof or the District of Columbia (or any domestic branch of a
foreign bank), which (i) has (A) either a long-term senior unsecured debt rating
of AAA or a short-term senior unsecured debt or certificate of deposit rating of
A-1+ or better by Standard & Poor's and (B)(1) a long-term senior unsecured debt
rating of A-1 or better and (2) a short-term senior unsecured debt rating of P-1
or better by Moody's, or any other long-term, short-term or certificate of
deposit rating acceptable to the Rating Agencies and (ii) whose deposits are
insured by the FDIC. If so qualified, the Trustee and Collateral Agent may be
considered an Eligible Institution.

               "Eligible Investments" mean book-entry securities, negotiable
instruments or securities represented by instruments in bearer or registered
form which evidence:

                (a) direct obligations of, and obligations fully guaranteed as
        to timely payment by, the United States of America;

                (b) demand deposits, time deposits or certificates of deposit of
        any depository institution (including the Seller or any Affiliate of the
        Seller) or trust company incorporated under the laws of the United
        States of America or any State thereof or the District of Columbia (or
        any domestic branch of a foreign bank) and subject to supervision and
        examination by Federal or State banking or depository institution
        authorities (including depository receipts issued by any such
        institution or trust company as custodian with respect to any obligation
        referred to in clause (a) above or portion of such obligation for the
        benefit of the holders of such depository receipts); provided, however,
        that at the time of the investment or contractual commitment to invest
        therein (which shall be deemed to be made again each time funds are
        reinvested following each Distribution Date), the commercial paper or
        other short-term senior unsecured debt obligations (other than such
        obligations the rating of which is based on the credit of a Person other
        than such depository institution or trust company) of such depository
        institution or trust company shall have a credit rating from S&P of A-1+
        and from Moody's of P-1;

                (c) commercial paper (including commercial paper of the Seller
        or any Affiliate of the Seller) having, at the time of the investment or
        contractual commitment to invest therein, a rating from S&P of A-1+ and
        from Moody's of P-1;

                (d) investments in money market funds (including funds for which
        the Seller or the Trustee or any of their respective Affiliates is
        investment manager or advisor) having a rating from S&P of AAA-m or
        AAAm-G and from Moody's of Aaa;

                (e) bankers' acceptances issued by any depository institution or
        trust company referred to in clause (b) above;

                (f) repurchase obligations with respect to any security that is
        a direct obligation of, or fully guaranteed by, the United States of
        America or any agency or instrumentality thereof the obligations of
        which are backed by the full faith and credit of the United States of
        America, in either case entered into with a depository institution or
        trust company (acting as principal) referred to in clause (b) above; and

                                      -10-

<PAGE>

                (g) any other investment which would not cause either Rating
        Agency to downgrade or withdraw its then current rating of either the
        Class A Certificates or the Class B Certificates, as directed in writing
        by either Rating Agency to the Trustee.

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

               "ERISA Entity" means (i) an employee benefit plan, retirement
arrangement, individual retirement account or Keogh subject to either Title I of
ERISA or Section 4975 of the Code, or (ii) an entity whose source of funds to be
used for the purchase of a Class B Certificate includes the assets of any such
plan, arrangement or account.

                "Event of Servicing Termination" means an event specified in
Section 9.1.

                "FDIC" means the Federal Deposit Insurance Corporation.

                "Final Scheduled Distribution Date" means the _______________
Distribution _________________________________ Date.

               "Final Scheduled Maturity Date" means May 31, 2003.

               "Financed Vehicle" means a new or used automobile, van or light
duty truck, together with all accessions thereto, securing an Obligor's
indebtedness under the respective Receivable.

               "Independent Counsel" means, when used with respect to any
specified Person, that the Person (a) is in fact independent of the Servicer,
the Trust, the Seller and any Affiliate of any of the foregoing Persons and (b)
is not an officer or employee of the Servicer, the Trust, the Seller or any
Affiliate of any of the foregoing Persons.

               "Insolvency Event" means, with respect to a specified Person, (a)
the filing of a decree or order for relief by a court having jurisdiction in the
premises in respect of such Person or any substantial part of its property in an
involuntary case under any applicable Federal or State bankruptcy, insolvency or
other similar law now or hereafter in effect, or appointing a receiver
(including any receiver appointed under the Financial Institutions Reform,
Recovery and Enforcement Act of 1989, as amended), liquidator, assignee,
custodian, trustee, sequestrator or similar official for such Person or for any
substantial part of its property, or ordering the winding-up or liquidation of
such Person's affairs, and such decree or order shall remain unstayed and in
effect for a period of 60 consecutive days; or (b) the commencement by such
Person of a voluntary case under any applicable Federal or State bankruptcy,
insolvency or other similar law now or hereafter in effect, or the consent by
such Person to the entry of an order for relief in an involuntary case under any
such law, or the consent by such Person to the appointment of or taking
possession by a receiver, liquidator, assignee, custodian, trustee, sequestrator
or similar official for such Person or for any substantial part of its property,
or the making by such Person of any general assignment for the benefit of
creditors, or the failure by

                                      -11-
<PAGE>

such Person generally to pay its debts as such debts become due, or the taking
of action by such Person in furtherance of any of the foregoing.

               "Insurance" has the meaning specified in Section 3.4.

               "Interest Collections" for a Distribution Date shall be 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
respect of such Collection Period; (ii) Liquidation Proceeds attributable to
interest on the Receivables which became Liquidated Receivables during such
Collection Period in accordance with the Servicer's customary servicing
procedures, to the extent not included in clause (i) above; (iii) the Purchase
Amount of each Receivable that became a Purchased Receivable during such
Collection Period to the extent attributable to accrued interest on such
Receivable; and (iv) Recoveries received during such Collection Period. Interest
Collections for any Distribution Date shall exclude all payments and proceeds
(including Liquidation Proceeds) of any Receivable, the Purchase Amount of which
has been included in Collections in a prior Collection Period.

               "Lien" means a security interest, lien, charge, pledge, or
encumbrance of any kind, other than tax liens, mechanics' liens and any liens
that may attach to a Financed Vehicle or Receivable by operation of law as a
result of any act or omission by the related Obligor.

               "Liquidated Receivable" means any defaulted Receivable liquidated
by the Servicer through the sale of a Financed Vehicle or otherwise or which the
Servicer has, after using all reasonable efforts to realize upon such
Receivable, charged-off.

               "Liquidation Proceeds" means, with respect to any Liquidated
Receivable, the moneys collected in respect thereof, from whatever source (other
than any proceeds from any Dealer reserve) on a Liquidated Receivable during the
Collection Period in which such Receivable became a Liquidated Receivable, net
of the sum of any amounts expended by the Servicer in connection with such
liquidation and any amounts required by law to be remitted to the Obligor on
such Liquidated Receivable.

               "Moody's" means Moody's Investors Service, Inc., or its
successors in interest.

               "Obligor" on a Receivable means the purchaser or the
co-purchasers of the Financed Vehicle and any other Person who is obligated for
the indebtedness arising from such Receivable.

               "Officer's Certificate" means a certificate signed by the
chairman of the board, the president, the vice chairman of the board, any
executive vice president, any senior vice president or any vice president.

               "Opinion of Counsel" means one or more written opinions of
counsel who may, except as otherwise expressly provided in this Agreement, be
employees of or counsel to the Seller or the Servicer and who shall be
reasonably satisfactory to the Trustee, and which opinion or opinions shall be
addressed to the Trustee as Trustee, and shall be in form and substance

                                      -12-

<PAGE>

satisfactory to the Trustee; provided, however, that any opinion regarding the
status of the Trust as a grantor trust for federal income tax purposes shall be
delivered by Independent Counsel.

               "Original Class A Principal Balance" means $__________________.

               "Original Class B Principal Balance" means $_________________.

               "Original Pool Balance" means the aggregate Cutoff Date Principal
Balance of the Receivables, which is $800,271,576.72.

               "Original Principal Balance" means the sum of the Original Class
A Principal Balance and the Original Class B Principal Balance.

               "Person" means any individual, corporation, estate, partnership,
joint venture, association, joint stock company, trust (including any
beneficiary thereof), unincorporated organization or government or any agency or
political subdivision thereof.

               "Physical Property" has the meaning assigned to such term in the
definition of "Delivery" above.

               "Plan" has the meaning specified in Section 6.3.

               "Pool Balance" as of the close of business on the last day of a
Collection Period means the aggregate Principal Balance of the Receivables
(excluding Purchased Receivables and Liquidated Receivables).

               "Principal Balance" of a Receivable, as of the close of business
on the last day of a Collection Period, means the Amount Financed minus the sum
of (i) that portion of all payments made by or on behalf of the related Obligor
on or prior to such day and allocable to principal using the Simple Interest
Method, (ii) any refunded portion of extended warranty contract costs or of
physical damage, theft, credit life or disability insurance premiums included in
the Amount Financed, (iii) any payment of the Purchase Amount with respect to
the Receivable allocable to principal and (iv) any prepayment in full or any
partial prepayments applied to reduce the principal balance of the Receivable,
but only to the extent not included in clause (i).

               "Principal Collections" for a Distribution Date shall be 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
respect of such Collection Period; (ii) all Liquidation Proceeds attributable to
the principal amount of Receivables which became Liquidated Receivables during
such Collection Period in accordance with the Customary Practices and Procedures
only to the extent not included in clause (i) above; (iii) the Purchase Amount
of each Receivable repurchased by the Seller or purchased by the Servicer during
such Collection Period, to the extent attributable to principal; and (iv)
partial prepayments on Receivables in respect of such Collection Period relating
to refunds of extended warranty contract costs or of credit life or disability
insurance policy premiums, but only if such costs or premiums were financed by
the

                                      -13-
<PAGE>

respective Obligor and only to the extent not included in clause (i) above.
Principal Collections on any Distribution Date shall exclude all payments and
proceeds (including Liquidation Proceeds) of any Receivable, the Purchase Amount
of which has been included in Collections in a prior Collection Period.

               "Purchase Amount" means the amount, as of the close of business
on the last day of a Collection Period, required to prepay in full a Receivable
under the terms thereof including interest at the APR to the end of the month of
purchase.

               "Purchased Receivable" means, on any date of determination, a
Receivable as to which payment of the Purchase Amount has been made by the
Seller or the Servicer pursuant to this Agreement.

               "Rating Agency" means either S&P or Moody's. If no such
organization or successor is any longer in existence, "Rating Agency" shall be a
nationally recognized statistical rating organization or other comparable Person
designated by the Seller, notice of which designation shall be given to the
Trustee, the Collateral Agent and the Servicer.

               "Rating Agency Condition" means, with respect to any action, that
each Rating Agency shall have been given 10 days' prior notice thereof (or such
shorter period as shall be acceptable to the Rating Agencies) and that neither
of the Rating Agencies shall have notified the Seller, the Servicer or the
Trustee in writing prior to the expiration of such 10-day period that such
action will, in and of itself, result in a reduction or withdrawal of the then
current rating of either class of Certificates. With respect to Section 4.2, the
Rating Agency Condition shall be deemed to be satisfied on the Closing Date
after receipt of a letter from each Rating Agency dated such date stating that
the Class A Certificates are rated in the highest investment rating category and
the Class B Certificates are rated at least "A" or its equivalent.

               "Realized Losses" means, for any period, the excess of the
Principal Balance of any Liquidated Receivable over Liquidation Proceeds to the
extent allocable to principal.

               "Receivable" means any Contract listed on Schedule A (which
Schedule may be in the form of microfiche), but excluding Liquidated Receivables
and Purchased Receivables.

               "Receivable File" means, with respect to a Receivable, the
documents, specified in Section 2.4.

               "Record Date" means, in respect of each Collection Period and the
related Distribution Date, the last day of the calendar month immediately
preceding such Distribution Date.

               "Recoveries" with respect to any Collection Period, means all
monies received by the Servicer with respect to any Liquidated Receivable during
any Collection Period following the Collection Period in which such Receivable
became a Liquidated Receivable, net of the sum of (i) any expenses incurred by
the Servicer in connection with the collection of such Receivable

                                      -14-

<PAGE>

and the disposition of the Financed Vehicle (to the extent not previously
reimbursed) and (ii) any payments required by law to be remitted to the Obligor,
but, in any event, not less than zero.

               "Repossession Status" means _____________________________.

               "Reserve Fund" means the fund established and maintained as such
pursuant to Section 4.1(b).

               "Reserve Fund Deposit" means, with respect to the Closing Date,
$----------------.

               "Sale and Servicing Agreements" means, the sale and servicing
agreements dated as of July 1, 1996 among the Seller and (i) Bank One, N.A., as
originator, administrator and servicer, (ii) Bank One, N.A., as administrator,
Bank One, Wisconsin, as originator and servicer, (iii) Bank One, N.A., as
administrator, Bank One, Wisconsin, as servicer and Bank One, Indiana, N.A., as
origiantor and (iv) Bank One, N.A., as administrator, Bank One, Wisconsin, as
servicer and Bank One, Illinois, N.A., as origiantor.

               "S&P" or "Standard & Poor's" means Standard & Poor's Ratings
Services, a Division of The McGraw-Hill Companies, Inc., or its successors in
interest.

               "Schedule of Receivables" means each list attached hereto as
Schedule A identifying the Receivables conveyed by the Seller, which list may be
in the form of microfiche, or computer readable tape or diskette.

               "Seller" means Bank One, Texas, N.A., as the seller of the
Receivables, and each successor to Bank One, Texas, N.A., (in the same capacity)
pursuant to Section 7.4.

               "Servicer" means Bank One, Texas, N.A., the servicer of the
Receivables, and each successor to Bank One, Texas, N.A. (in the same capacity)
pursuant to Section 8.3, and each successor Servicer appointed and acting
pursuant to Section 9.2.

               "Servicer's Certificate" has the meaning specified in Section
3.9.

               "Servicing Fee" means, with respect to any Distribution Date, the
fee payable to the Servicer for services rendered during such Collection Period,
determined pursuant to Section 3.8.

               "Servicing Fee Rate" shall be 1.0% per annum, calculated on the
basis of a 360-day year consisting of twelve 30-day months.

               "Simple Interest Method" means the method of allocating a fixed
level payment to principal and interest, pursuant to which the portion of such
payment that is allocated to interest is equal to the product of the APR
multiplied by the unpaid principal balance multiplied by the period of time
elapsed since the preceding payment of interest was made and the remainder of
such payment is allocable to principal.

                                      -15-

<PAGE>

               "Specified Reserve Balance" means, with respect to any
Distribution Date, the greater of (a) _____% of the sum of the Class A Principal
Balance and the Class B Principal Balance on such Distribution Date (after
giving effect to all distributions with respect to the Certificates to be made
on such Distribution Date) except that, if on any Distribution Date (x) the
average of the Charge-off Rates for the three preceding Collection Periods
exceeds _____% or (y) the average of the Delinquency Percentages for the three
preceding Collection Periods exceeds ____%, then the Specified Reserve Balance
shall be an amount equal to the greater of ____% of the sum of the Class A
Principal Balance and the Class B Principal Balance on such Distribution Date
(after giving effect to all distributions with respect to the Certificates to be
made on such Distribution Date) and the amount specified in clause (b) below or
(b) ____% of the sum of the Original Class A Principal Balance and the Original
Class B Principal Balance. In no circumstances will the Seller be required to
deposit any amounts in the Reserve Fund other than the Reserve Fund Deposit.

               "STAMP" has the meaning specified in Section 6.3.

               "State" means any state in the United States of America.

               "Subcustodian" has the meaning specified in Section 2.4(b).

               "Subservicer" has the meaning specified in Section 3.14.

               "Transfer Date" means, with respect to any Distribution Date, the
Business Day preceding such Distribution Date.

               "Trust" means the Banc One Auto Grantor Trust 1997-A created by
this Agreement.

               "Trustee" means Bankers Trust Company, a New York banking
corporation, as Trustee under this Agreement, or any successor, and any
successor Trustee appointed and acting pursuant to Sections 10.10 and 10.11.

               "Trust Property" means the (i) Receivables; (ii) all monies
received under the Receivables on and after the Cutoff Date; (iii) such amounts
as from time to time may be held in the Collection Account, the Class A
Distribution Account and the Class B Distribution Account (including the Account
Property related thereto); (iv) security interests in the Financed Vehicles; (v)
the Seller's rights, if any, to receive proceeds from claims on physical damage,
credit life, theft and disability insurance policies covering the Financed
Vehicles or the Obligors; (vi) the rights of the Trustee for the benefit of the
Certificateholders under this Agreement; (vii) the rights to receive payments
under the circumstances specified herein from the Reserve Fund; (viii) the
Seller's rights against the Subservicers, as servicers, pursuant to the Sale and
Servicing Agreements and relating to the Receivables; and (ix) all proceeds
(within the meaning of Section 9-306 of the UCC) of the foregoing.

               "UCC" means the Uniform Commercial Code as in effect in the
relevant jurisdiction.

                                      -16-

<PAGE>

        SECTION 1.2.  Usage of Terms.

               (a) All terms defined in this Agreement shall have the defined
meanings when used in any instrument governed hereby and in any certificate or
other document made or delivered pursuant hereto unless otherwise defined
therein.

               (b) As used in this Agreement, in any instrument governed hereby
and in any certificate or other document made or delivered pursuant hereto or
thereto, accounting terms not defined in this Agreement or in any such
instrument, certificate or other document, and accounting terms partly defined
in this Agreement or in any such instrument, certificate or other document to
the extent not defined, shall have the respective meanings given to them under
generally accepted accounting principles as in effect on the date of this
Agreement or any such instrument, certificate or other document, as applicable.
To the extent that the definitions of accounting terms in this Agreement or in
any such instrument, certificate or other document are inconsistent with the
meanings of such terms under generally accepted accounting principles, the
definitions contained in this Agreement or in any such instrument, certificate
or other document shall control.

               (c) The words "hereof," "herein," "hereunder" and words of
similar import when used in this Agreement shall refer to this Agreement as a
whole and not to any particular provision of this Agreement; Article, Section,
Schedule and Exhibit references contained in this Agreement are references to
Articles, Sections, Schedules and Exhibits in or to this Agreement unless
otherwise specified; and the term "including" shall mean "including without
limitation."

               (d) The definitions contained in this Agreement are applicable to
the singular as well as the plural forms of such terms and to the masculine as
well as to the feminine and neuter genders of such terms.

        SECTION 1.3. Calculations. Except as otherwise specifically provided
herein, all calculations of the amount of interest accrued on the Certificates
during any Collection Period and all calculations of the amount of the Servicing
Fee payable with respect to a Collection Period shall be made on the basis of a
360-day year consisting of twelve 30-day months.

        SECTION 1.4. References. All references to the first day of a Collection
Period shall refer to the opening of business on such day. All references to the
last day of a Collection Period shall refer to the close of business on such
day.

        SECTION 1.5. References to the Trust. Whenever any provision of this
Agreement refers to actions to be taken by the Trust, matters to be consented to
by the Trust or deliveries or notices to the Trust, such provision shall be
deemed to refer to actions to be taken by the Trustee, matters to be consented
to by the Trustee or deliveries or notices to the Trustee.

        SECTION 1.6. Action by or Consent of Certificateholders. Whenever any
provision of this Agreement refers to action to be taken or consented to by
Certificateholders, such provision shall be deemed to refer to
Certificateholders of record as of the Record Date

                                      -17-

<PAGE>

immediately preceding the date on which such action is to be taken or consented
to by Certificateholders.



                                   ARTICLE II.

                               The Trust Property

        SECTION 2.1. Conveyance of Trust Property. In consideration of the
Trustee's delivery to, or upon the written order of, the Seller of authenticated
Certificates, in authorized denominations, in an aggregate amount equal to the
Original Principal Balance, the Seller does hereby sell, transfer, assign and
convey to the Trustee, upon the terms and conditions hereof, the Trust Property
to the Trustee, without recourse.

        SECTION 2.2. Representations and Warranties as to Each Receivablee. The
Seller makes the following representations and warranties as to each Receivable
conveyed by the Seller to the Trustee hereunder on which the Trustee shall rely
in accepting the Trust Property in trust and authenticating the Certificates.
Unless otherwise indicated, such representations and warranties are being made
as of the execution and delivery of this Agreement, but shall survive the sale,
transfer and assignment of the Receivables and the other Trust Property to the
Trustee.

               (a) Title. It is the intention of the Seller that the transfer
and assignment herein contemplated constitute a sale of the Receivables from the
Seller to the Trustee and that the beneficial interest in and title to such
Receivables not be part of the receivership in the event of the filing of a
petition for receivership by or against the Seller. No Receivable has been sold,
transferred, assigned or pledged by the Seller to any Person other than the
Trustee. Immediately prior to the transfer and assignment herein contemplated,
the Seller had good and marketable title to each Receivable, free and clear of
all Liens and, immediately upon the transfer thereof, the Trustee shall have
good and marketable title to each such Receivable, free and clear of all Liens;
and the transfer of the Receivables to the Trustee has been perfected under the
UCC.

               (b) All Filings Made. All filings (including UCC filings)
necessary in any jurisdiction to give the Trustee a first priority perfected
ownership interest in the Receivables, and to give the Trustee a first priority
perfected security interest therein, shall have been made.

               (c) Characteristics of Receivables. Each Receivable (A) has been
originated by a Dealer in the regular course of such Dealer's business,
purchased from such Dealer by an Affiliated Bank in the ordinary course of such
Affiliated Bank's business and purchased by the Seller from such Affiliated Bank
in the ordinary course of the Seller's business, and each Obligor was approved
in accordance with each applicable Affiliated Bank's standard underwriting
procedures in effect at the time such Receivable was originated or purchased,
(B) has created or shall create a valid, subsisting and enforceable first
priority security interest in

                                      -18-

<PAGE>

favor of the related Affiliated Bank in the Financed Vehicle, which security
interest has been assigned by such Affiliated Bank to the Seller and is
assignable by the Seller to the Trustee; (C) contains customary and enforceable
provisions under the laws of the State governing such Receivables such that the
rights and remedies of the holder thereof are adequate for realization against
the collateral of the benefits of the security; and (D) provides for equal
monthly payments at a fixed rate of interest calculated based on the Simple
Interest Method that fully amortizes the Amount Financed by maturity and yields
interest at the Annual Percentage Rate assuming payments are made on the due
date thereof.

                     (d) Schedule of Receivables. The information set forth in
Schedule A is true and correct in all material respects as of the opening of
business on the Cutoff Date and no selection procedures believed by the Seller
to be adverse to the Certificateholders were utilized in selecting the
Receivables. The Computer Tape regarding the Receivables is true and correct in
all material respects as of the Cutoff Date.

                     (e) Compliance With Law. Each Receivable complied at the
time it was originated or made and at the Closing Date complies in all material
respects with all requirements of applicable Federal, State and local laws and
regulations thereunder, including usury laws, the Federal Truth-in-Lending Act,
the Equal Credit Opportunity Act, the Fair Credit Billing Act, the Fair Credit
Reporting Act, the Federal Trade Commission Act, the Magnuson-Moss Warranty Act,
the Federal Reserve Board's Regulations B, Z and AA, State adaptations of the
Uniform Consumer Code and other consumer credit laws and equal credit
opportunity and disclosure laws.

                     (f) Binding Obligation. As of the Cutoff Date, each
Receivable represents the legal, valid and binding payment obligation in writing
of the Obligor thereunder, enforceable by the holder thereof in accordance with
its terms except as such enforceability may be limited by applicable bankruptcy,
insolvency, moratorium, fraudulent conveyance, reorganization and similar laws
now or hereafter in effect related to or affecting creditors' rights generally
and subject to general principles of equity (whether applied in a proceeding at
law or in equity).

                     (g) No Government Obligor. As of the Cutoff Date, none of
the Receivables is due from the United States of America or any State or from
any agency, department or instrumentality of the United States of America or any
State.

                     (h) Security Interest in Financed Vehicle. Immediately
prior to the sale, assignment and transfer thereof, each Receivable shall be
secured by a validly perfected first priority security interest in the Financed
Vehicle in favor of the related Affiliated Bank as secured party or all
necessary and appropriate actions have been commenced that would result in the
valid perfection of a first security interest in the Financed Vehicle in favor
of the related Affiliated Bank as secured party.

                     (i) Receivables in Force. As of the Cutoff Date, no
Receivable has been satisfied, subordinated or rescinded, nor has any Financed
Vehicle been

                                      -19-

<PAGE>

released from the Lien granted by the related Receivable in whole or in part
unless another vehicle has been substituted as collateral securing the
Receivable without any other modification to such Receivable.

                     (j) No Waiver. As of the Cutoff Date, no provision of a
Receivable has been waived except as reflected in the Receivable File relating
to such Receivable.

                     (k) No Defenses. As of the Cutoff Date, neither the Seller
nor the related Affiliated Bank has received notice that any right of
rescission, setoff, counterclaim or defense has been asserted or threatened with
respect to any Receivable.

                     (l) No Liens. Neither the Seller nor the related Affiliated
Bank has received notice of any Liens or claims, including Liens for work,
labor, materials or unpaid State or Federal taxes relating to any Financed
Vehicle securing the related Receivable, that are or may be prior to or equal to
the Lien granted by such Receivable.

                     (m) No Default. No Receivable has a payment that is more
than 30 days overdue as of the Cutoff Date and, except as permitted in this
paragraph, no default, breach, violation or event (in any such case) permitting
acceleration under the terms of any Receivable has occurred; and no continuing
condition that with notice or the lapse of time would constitute a default,
breach, violation or event (in any such case) permitting acceleration under the
terms of any Receivable has arisen as of the Cutoff Date; and the Seller has not
waived and shall not waive any of the foregoing.

                     (n) Maturity of Receivables. The weighted average original
maturity of the Receivables is 58.80 months as of the Cutoff Date; the weighted
average remaining term of the Receivables is 53.30 months as of the Cutoff Date;
and the latest scheduled maturity of any Receivable shall be no later than the
Final Scheduled Maturity Date.

                     (o) No Bankruptcies. No Obligor on any Receivable was noted
in the related Receivable File as having filed for bankruptcy in a proceeding
which remained undischarged as of the Cutoff Date.

                     (p) No Repossessions. As of the Cutoff Date, no Financed
Vehicle securing any Receivable is in Repossession Status.

                     (q) Chattel Paper. Each Receivable constitutes "chattel
paper" as defined in the UCC.

                     (r) APR. The weighted average APR of the Receivables as of
the Cutoff Date is approximately 10.35%.

                     (s) Paid Ahead. As of the Cutoff Date, no Receivable is
more than [six months] paid ahead.

                     (t) Principal Balance. The average principal balance of the
Receivables as of the Cutoff Date is $12,356.93. The aggregate Cutoff Date
Principal Balance of


                                      -20-

<PAGE>

the Receivables is $800,271,576.72. As of the Cutoff Date, each Receivable has a
principal balance between $250 and $50,000.

                     (u) Financing. Approximately 41.01% of the aggregate Cutoff
Date Principal Balance of the Receivables, constituting approximately 31.71% of
the number of Receivables as of the Cutoff Date, represents financing of new
vehicles; the remainder of the Receivables represents financing of used
vehicles.

                     (v) Insurance. The Affiliated Bank, in accordance with its
customary procedures, has determined that the Obligor, at the time the
Receivable was originated, obtained, applied for or made arrangements to obtain
physical damage insurance covering the Financed Vehicle and under the terms of
the Receivable the Obligor is required to maintain such insurance.

                     (w) Lawful Assignment. No Receivable has been originated
in, or as of the Cutoff Date is subject to the laws of, any jurisdiction under
which the sale, transfer and assignment of such Receivable or this Agreement is
unlawful, void or voidable.

                     (x) Insurance Premiums. As of the Cutoff Date, less than
1.00% of the aggregate Cutoff Date Principal Balance of the Receivables,
constituting less than 1.00% of the number of Receivables included amounts
attributable to the payment of any physical damage or theft insurance premium.

                     (y) One Original. There is only one original executed copy
of each Receivable.

                     (z) Location of Receivable Files. The Receivable Files are
kept at one or more of the locations listed in Schedule B.

                     (aa) Computer Records. As of the Closing Date, the
accounting and computer records relating to the Receivables of the Seller have
been marked to show the absolute ownership by the Trustee of the Receivables.

        SECTION 2.3. Repurchase upon Breach. The Seller, the Servicer or the
Trustee, as the case may be, shall inform the other parties to this Agreement
promptly, in writing, upon the discovery of any breach of the Seller's
representations and warranties made pursuant to Section 2.2. Unless any such
breach shall have been cured within 60 days following the discovery thereof by
the Trustee or receipt by the Trustee of written notice from the Seller or the
Servicer of such breach, the Seller shall be obligated to repurchase any
Receivable in which the interests of the Certificateholders are materially and
adversely affected by any such breach as of the first day succeeding the end of
such 60 day period that is the last day of a Collection Period (or, at the
Seller's option, the last day of the first Collection Period following the
discovery). In consideration of and simultaneously with the repurchase of the
Receivable, the Seller shall remit to the Collection Account the Purchase Amount
in the manner specified in Section 4.3 and the Trustee shall execute such
assignments and other documents reasonably requested by the Seller in order to
effect such repurchase. The sole remedy of the Trust, the Trustee or the
Certificateholders with respect to a breach of representations and warranties
pursuant to Section


                                      -21-

<PAGE>

2.2 and the agreement contained in this Section shall be to require the Seller
to repurchase Receivables pursuant to this Section, subject to the conditions
contained herein. The Trustee shall not have any duty to conduct any affirmative
investigation as to the occurrence of any conditions requiring the repurchase of
any Receivable pursuant to this Section.

        SECTION 2.4. Custody of Receivable Files. (a) To assure uniform quality
in servicing the Receivables and to reduce administrative costs, the Trustee
hereby revocably appoints the Servicer, and the Servicer hereby accepts such
appointment, to act as the agent of the Trustee as custodian of the following
documents or instruments (the "Receivable File") with respect to each
Receivable:

                     (i) the original executed copy of the Receivable;

                     (ii) a record of the information supplied by the Obligor in
         the original credit application;

                     (iii) the original certificate of title (it being
         understood that the original certificates of title generally are not
         delivered to the related Affiliated Bank for 90 days but that promptly
         upon delivery they shall be delivered to the Servicer as custodian
         hereunder) or, if the laws of the state in which the Obligor is located
         do not provide for possession of the certificate of title by the
         Servicer, such other documents that the Servicer shall keep on file, in
         accordance with Customary Practices and Procedures, sufficient in such
         state to evidence the security interest of the related Affiliated Bank
         in the Financed Vehicle; and

                     (iv) any and all other documents that the Servicer or a
         Subcustodian shall keep on file, in accordance with Customary Practices
         and Procedures, relating to a Receivable, an Obligor or a Financed
         Vehicle.

                     (a) To assure uniform quality in servicing the Receivables
and to reduce administrative costs, the Trustee hereby acknowledges that the
Servicer may appoint one or more Subcustodians (each, a "Subcustodian") of the
Receivable Files; provided, however, that if a Subcustodian is a Person other
than Banc One Services Corporation or an Affiliated Bank, the Rating Agency
Condition shall have been satisfied in connection therewith. Such appointment
shall not relieve the Servicer from its obligations as custodian of all the
Receivable Files hereunder.

        SECTION 2.5. Duties of Servicer as Custodian. (a) Safekeeping. The
Servicer shall hold, or shall cause a Subcustodian to hold, the Receivable Files
on behalf of the Trustee for the benefit of all present and future
Certificateholders and maintain or cause a Subcustodian to maintain such
accurate and complete accounts, records and computer systems pertaining to each
Receivable File as shall enable the Servicer and the Trustee to comply with this
Agreement. In performing its duties as custodian the Servicer shall act, and
shall cause a Subcustodian to act, with reasonable care, using that degree of
skill and attention that the Servicer exercises with respect to the receivable
files relating to all comparable automotive receivables that the Servicer
services for itself or others, except that the Servicer shall not be obligated,
and does not intend, to


                                      -22-

<PAGE>

(i) pay any premium for force-placed insurance concerning any Financed Vehicle
or (ii) monitor any Obligor's maintenance of Insurance. The Servicer shall
conduct, or cause to be conducted, periodic audits of the Receivable Files held
by it under this Agreement and of the related accounts, records and computer
systems, in such a manner as shall enable the Trustee to verify the accuracy of
the Servicer's record-keeping in the event the Trustee is required to do so
pursuant to the terms of this Agreement. The Servicer shall promptly report to
the Trustee any failure on its part to hold the Receivable Files and maintain
its accounts, records and computer systems as herein provided and promptly take
appropriate action to remedy any such failure.

                     (b) Maintenance of and Access to Records. The Servicer
shall maintain or cause a Subcustodian to maintain each Receivable File at one
of the offices specified in Schedule B or at such other office as shall be
specified to the Trustee by written notice not later than 90 days after any
change in location. Upon reasonable prior notice, the Servicer shall make
available to the Trustee or its duly authorized representatives, attorneys or
auditors a list of locations of the Receivable Files and records and computer
systems maintained by the Servicer and permit access to such Receivable Files at
such times during normal business hours as the Trustee shall require.

                     (c) Release of Documents. Upon written instruction from the
Trustee, the Servicer shall release or cause to be released any Receivable File
to the Trustee, the Trustee's agent or the Trustee's designee, as the case may
be, at such place or places as the Trustee may designate, as soon as practicable
and upon the release and delivery of any such document in accordance with the
instructions of the Trustee, the Servicer shall be released from any further
liability and responsibilities under this Section 2.5 with respect to such
documents unless and until such time as such document may be returned to the
Servicer.

        SECTION 2.6. Instructions; Authority To Act. The Servicer shall be
deemed to have received proper instructions with respect to the Receivable Files
upon its receipt of written instructions signed by an Authorized Officer of the
Trustee.

        SECTION 2.7. Custodian's Indemnification. The Servicer as custodian
shall indemnify and hold harmless the Trustee and its officers, directors,
employees and agents for any and all liabilities, obligations, losses,
compensatory damages, payments, costs or expenses (including reasonable
attorneys' fees and expenses) that may be imposed on, incurred by or asserted
against the Trustee or any of its officers, directors, employees and agents as
the result of any improper act or omission in any way relating to the
maintenance and custody by the Servicer or a Subcustodian of the Receivable
Files where the final determination that any such improper act or omission by
the Servicer or a Subcustodian which resulted in such liability, obligation,
loss, damage, payment, cost or expense is established by a court of law, by an
arbitrator or by way of settlement agreed to by the Servicer; provided, however,
that the Servicer shall not be liable for any portion of any such amount
resulting from the willful misfeasance, bad faith or negligence of the Trustee.
This provision shall not be considered to limit the Servicer's or any other
party's rights, obligations, liabilities, claims or defenses which arise as a
matter of law or pursuant to any other provision of this Agreement.


                                      -23-

<PAGE>

        SECTION 2.8. Effective Period and Termination. The Servicer's
appointment as custodian shall become effective as of the Cutoff Date and shall
continue in full force and effect until terminated pursuant to this Section. If
Bank One, Texas, N.A. shall resign as Servicer in accordance with the provisions
of this Agreement or if all of the rights and obligations of any Servicer shall
have been terminated under Section 9.1, the appointment of such Servicer as
custodian shall be terminated by the Trustee or by Holders of Certificates
evidencing not less than a majority of the aggregate outstanding principal
balance of the Class A Certificates and the Class B Certificates taken together
as a single class, in the same manner as the Trustee or such Holders may
terminate the rights and obligations of the Servicer under Section 9.1. The
Trustee may terminate the Servicer's appointment as custodian, with cause, at
any time upon written notification to the Servicer, and without cause upon 30
days' prior written notification to the Servicer and the Rating Agencies. As
soon as practicable after any termination of such appointment, the Servicer
shall deliver at its expense the Receivable Files to the Trustee or the
Trustee's agent at such place or places as the Trustee may reasonably designate
in writing. If the Servicer shall be terminated as custodian hereunder for any
reason but shall continue to serve as Servicer, the Trustee shall, or shall
cause its agent to, make the Receivable Files available to the Servicer during
normal business hours upon reasonable notice so as to permit the Servicer to
perform its obligations as Servicer hereunder.

                                      -24-

<PAGE>

                                  ARTICLE III.

               Administration and Servicing of the Trust Property

        SECTION 3.1. Duties of Servicer. The Servicer, on behalf of the Trustee
(to the extent provided herein), shall manage, service, administer and make
collections on the Receivables (other than Purchased Receivables) with
reasonable care, using Customary Practices and Procedures, except that the
Servicer shall not be obligated, and does not intend, to (i) pay any premium for
force-placed insurance concerning any Financed Vehicle or (ii) monitor any
Obligor's maintenance of Insurance. The Servicer's duties shall include
collection and posting of all payments, responding to inquiries of Obligors on
such Receivables, investigating delinquencies, sending payment coupons to
Obligors, reporting tax information to Obligors, accounting for collections and
furnishing monthly and annual statements to the Trustee with respect to
distributions. Subject to the provisions of Section 3.2, the Servicer shall
follow Customary Practices and Procedures in performing its duties as Servicer.
Without limiting the generality of the foregoing, the Servicer is authorized and
empowered to execute and deliver, on behalf of itself, the Trust, the Trustee
and the Certificateholders or any of them, any and all instruments of
satisfaction or cancellation, or partial or full release or discharge, and all
other comparable instruments, with respect to such Receivables or to the
Financed Vehicles securing such Receivables. If the Servicer shall commence a
legal proceeding to enforce a Receivable, the Trustee (in the case of a
Receivable other than a Purchased Receivable) shall thereupon be deemed to have
automatically assigned, solely for the purpose of collection, such Receivable to
the Servicer. If in any enforcement suit or legal proceeding it shall be held
that the Servicer may not enforce a Receivable on the ground that it shall not
be a real party in interest or a holder entitled to enforce such Receivable the
Trustee shall, at the Servicer's expense and direction, take steps to enforce
such Receivable, including bringing suit in its name or the name of the Trustee
or the Certificateholders. The Trustee shall upon the written request of the
Servicer execute any powers of attorney and other documents reasonably necessary
or appropriate to enable the Servicer to carry out its servicing and
administrative duties hereunder.

        SECTION 3.2. Collection and Allocation of Receivable Payments. (a) The
Servicer shall make reasonable efforts to collect all payments called for under
the terms and provisions of the Receivables as and when the same shall become
due and shall follow Customary Practices and Procedures. The Servicer shall
allocate collections between principal and interest in accordance with the
customary servicing procedures it follows with respect to all comparable
automotive receivables that it services for itself or others.

                     (b) The Servicer may not grant extensions or modify the
original due dates of a Receivable; provided, however, that (i) in those
circumstances where the Servicer determines that there has been a temporary
interruption in the Obligor's ability to make payments and (ii) following a
solicitation of the related Obligor in accordance with Customary Practices and
Procedures, the Servicer may (x) after six payments have been made, grant one
one-month extension with respect to a Receivable, (y) after an additional twelve
payments have been made, grant a one-month extension with respect to a
Receivable and (z) change the original due date once during the term of a
Receivable to a new due date within 20 days of the original scheduled


                                      -25-

<PAGE>

due date of such Receivable, provided that the Servicer may not extend the date
for final payment by the Obligor of any Receivable beyond _________________. The
Servicer may in its discretion waive any late payment charge or any other fees
that may be collected in the ordinary course of servicing a Receivable. The
Servicer shall not voluntarily agree to any reduction of (i) the original
interest rate, (ii) the amount of the original regular scheduled payment or
(iii) the Principal Balance, of any Receivable. The Servicer shall not advance
any funds to any Person as a result of actions taken by it pursuant to this
Section 3.2(b).

        SECTION 3.3. Realization upon Receivables. On behalf of the Trust, the
Servicer shall use its best efforts, consistent with Customary Practices and
Procedures, to repossess or otherwise convert the ownership of the Financed
Vehicle securing any Receivable as to which the Servicer shall have determined
eventual payment in full is unlikely. From time to time, as appropriate for
servicing or foreclosing upon any Receivable, the Trustee shall, upon written
request of the Servicer, execute such documents as shall be necessary to
prosecute any such proceedings. The Servicer shall follow Customary Practices
and Procedures as it shall deem necessary or advisable in its servicing of
automotive receivables, which may include reasonable efforts to realize proceeds
from Receivables repurchased by a Dealer, pursuant to a Dealer Agreement, as a
result of a breach of a representation or warranty in the related Dealer
Agreement or a default by an Obligor resulting in the repossession of the
Financed Vehicle under such Dealer Agreement. The foregoing shall be subject to
the provision that, in any case in which the Financed Vehicle shall have
suffered damage, the Servicer shall not expend funds in connection with the
repair or the repossession of such Financed Vehicle unless it shall determine in
its reasonable discretion that such repair and/or repossession will increase the
Liquidation Proceeds by an amount greater than the amount of such expenses.

        SECTION 3.4. Physical Damage Insurance. The Servicer shall, in
accordance with Customary Practices and Procedures, require that each Obligor
shall have obtained and shall maintain fire, theft and collision insurance or
comprehensive and collision insurance covering the Financed Vehicle
("Insurance") as of the execution of the Receivable. The Servicer shall enforce
its rights under the Receivables to require the Obligors to maintain Insurance,
in accordance with Customary Practices and Procedures, except that the Servicer
shall not be obligated, and does not intend, to (i) pay any premium for
force-placed insurance concerning any Financed Vehicle or (ii) monitor any
Obligor's maintenance of Insurance.

        SECTION 3.5. Maintenance of Security Interests in Financed Vehicles. The
Servicer shall, in accordance with Customary Practices and Procedures, take such
steps as are necessary to maintain perfection of the security interest created
by each Receivable in the related Financed Vehicle in favor of the applicable
Affiliated Bank. The Servicer is hereby authorized to take such steps as are
necessary to re-perfect such security interest on behalf of the Trustee in the
event of the relocation of a Financed Vehicle or for any other reason.

        SECTION 3.6. Covenants of Servicer. The Servicer shall not release the
Financed Vehicle securing any Receivable from the security interest granted by
such Receivable in whole or in part except in the event of payment in full by
the Obligor thereunder or repossession or except as may be required by an
insurer in order to receive proceeds from


                                      -26-

<PAGE>

insurance covering such Financed Vehicle, nor shall the Servicer impair the
rights of the Trustee or the Certificateholders in such Receivables (it being
understood that no action of the Servicer taken in compliance with the terms of
this Agreement shall be deemed to impair such rights), nor shall the Servicer
increase the number of scheduled payments due under a Receivable.

        SECTION 3.7. Purchase of Receivables upon Breach. The Servicer or the
Trustee shall inform the other party and the Seller promptly, in writing, upon
the discovery of any breach pursuant to Section 3.2(b), 3.5 or 3.6. Unless the
breach shall have been cured within 60 days following such discovery thereof by
the Trustee or the receipt by the Trustee of notice of such breach, the Servicer
shall be obligated to purchase any Receivable in which the interests of the
Certificateholders are materially and adversely affected by such breach as of
the first day succeeding the end of such 60 day period that is the last day of a
Collection Period (or, at the Servicer's option, the last day of the first
Collection Period following the discovery). In consideration of the purchase of
any such Receivable pursuant to the preceding sentence, the Servicer shall remit
the Purchase Amount in the manner specified in Section 4.3. The sole remedy of
the Trustee or the Certificateholders with respect to a breach pursuant to
Section 3.2(b), 3.5 or 3.6 shall be to require the Servicer to purchase
Receivables pursuant to this Section. The Trustee shall have no duty to conduct
any affirmative investigation as to the occurrence of any condition requiring
the purchase of any Receivable pursuant to this Section.

        SECTION 3.8. Servicing Fee. The servicing fee for each Distribution Date
shall equal the product of (i) one-twelfth, (ii) the Servicing Fee Rate and
(iii) the Pool Balance as of the first day of the related Collection Period (the
"Servicing Fee"). As additional servicing compensation, the Servicer shall also
be entitled to retain certain non-sufficient funds charges and other
administrative fees or similar charges allowed by applicable law with respect to
the Receivables as well as investment earnings (net of losses) on the Accounts.

        SECTION 3.9. Servicer's Certificate. On each Determination Date, the
Servicer shall deliver to the Trustee and the Seller, with a copy to the Rating
Agencies, an Officer's Certificate of the Servicer (the "Servicer's
Certificate") containing all information necessary to make the distributions
pursuant to Sections 4.5 and 4.6 for the Collection Period preceding the date of
such Servicer's Certificate. Receivables to be purchased by the Servicer or to
be repurchased by the Seller shall be identified by the Servicer by account
number with respect to such Receivable (as specified in Schedule A).

        SECTION 3.10. Annual Statement as to Compliance; Notice of Default. (a)
The Servicer shall deliver to the Trustee, on or before April 30 of each year
beginning April 30, 1998, an Officer's Certificate, dated as of December 31 of
the preceding year, stating that (i) a review of the activities of the Servicer
during the preceding 12-month period (or, in the case of the first such report,
during the period from the Closing Date to December 31, 1997) and of its
performance under this Agreement has been made under such officer's supervision
and (ii) to the best of such officer's knowledge, based on such review, the
Servicer has fulfilled all its obligations under this Agreement throughout such
year or, if there has been a default in the fulfillment of any such obligation,
specifying each such default known to such officer and the nature and status
thereof. The Trustee shall send a copy of such certificate and the report
referred


                                      -27-

<PAGE>

to in Section 3.11 to the Rating Agencies. A copy of such certificate and the
report referred to in Section 3.11 may be obtained by any Certificateholder by a
request in writing to the Trustee addressed to the Corporate Trust Office.

                     (b) The Servicer shall deliver to the Trustee and the
Rating Agencies, promptly after having obtained knowledge thereof, but in no
event later than five (5) Business Days thereafter, written notice in an
Officer's Certificate of any event which with the giving of notice or lapse of
time, or both, would become an Event of Servicing Termination under Section
9.1(a) or (b).

        SECTION 3.11. Annual Independent Certified Public Accountants' Report.
The Servicer shall cause a firm of independent certified public accountants,
which may also render other services to the Servicer or the Seller, to deliver
to the Seller and the Trustee on or before April 30 of each year beginning April
30, 1998 a report addressed to the Servicer, the Seller, the Trustee and each
Rating Agency to the effect that (i) such accountants have examined the
assertions by the Servicer's management about the Servicer's compliance with
this Agreement during the preceding calendar year (or, in the case of the first
such report, during the period from the Closing Date to December 31, 1997) and
(ii) in such accountants' opinion, such assertions are fairly stated in all
material respects, except for such exceptions as such firm shall believe to be
immaterial and such other exceptions as shall be set forth in such report.

               Such report will also indicate that the firm is independent of
the Servicer within the meaning of the Code of Professional Ethics of the
American Institute of Certified Public Accountants.

        SECTION 3.12. Access to Certain Documentation and Information Regarding
Receivables. The Servicer shall provide and shall cause the related Subcustodian
to provide to the Certificateholders access to the Receivable Files in such
cases where the Certificateholders shall be required by applicable statutes or
regulations to review such documentation as demonstrated by evidence
satisfactory to the Servicer in its reasonable judgment. Access shall be
afforded without charge, but only upon reasonable request and during normal
business hours at the locations where the Receivable Files are held and
described in Section 2.5(b). Nothing in this Section shall affect the obligation
of the Servicer to observe any applicable law prohibiting disclosure of
information regarding the Obligors and the failure of the Servicer to provide
access to information as a result of such obligation shall not constitute a
breach of this Section.

        SECTION 3.13. Servicer Expenses. The Servicer shall be required to pay
all expenses incurred by it in connection with its activities hereunder,
including fees and disbursements of the Trustee or its agent and independent
accountants, taxes imposed on the Servicer and expenses incurred in connection
with distributions and reports to Certificateholders.

        SECTION 3.14. Appointment of Subservicer. The Servicer initially
appoints Bank One, N.A. and Bank One, Wisconsin (each, a "Subservicer") to act
as subservicers. Although the Subservicers may, on a temporary basis, delegate
servicing responsibilities to any affiliate of the Servicer which is in the
business of performing such responsibilities, no Person


                                      -28-

<PAGE>

other than Bank One, N.A. and Bank One, Wisconsin may be the Subservicer of any
Receivables unless the Rating Agency Condition shall have been satisfied.
Notwithstanding the foregoing, (i) the Servicer shall remain obligated and be
liable to the Trust, the Trustee and the Certificateholders for the servicing
and administering of the Receivables in accordance with the provisions hereof
without diminution of such obligation and liability by virtue of the appointment
of such Subservicer and to the same extent and under the same terms and
conditions as if the Servicer alone were servicing and administering the
Receivables and (ii) each Subservicer shall remain obligated and be liable to
the Trust, the Trustee and the Certificateholders for the servicing and
administering of the Receivables for which it acts as servicer in accordance
with the provisions of the related Sale and Servicing Agreement without
diminution of such obligation and liability by virtue of the temporary
delegation described above to and to the same extent and under the same terms
and conditions as if such Subervicer alone was servicing and administering the
related Receivables. The fees and expenses of any Subservicer shall be as agreed
between the Servicer and any Subservicer from time to time and none of the
Trust, the Trustee or the Certificateholders shall have any responsibility
therefor. All amounts received by a Subservicer shall be deemed to be received
by the Servicer.


                                   ARTICLE IV.

                          Distributions; Reserve Fund;
                        Statements to Certificateholders

        SECTION 4.1. Establishment of Accounts. (a) (i) The Trustee shall
establish and maintain in the name of the Trustee one or more Eligible Deposit
Accounts (the "Collection Account"), bearing a designation clearly indicating
that the funds deposited therein are held for the benefit of the
Certificateholders. The Trustee shall establish and maintain in the name of the
Trustee an Eligible Deposit Account (the "Class A Distribution Account"),
bearing a designation clearly indicating that the funds deposited therein are
held for the benefit of the Class A Certificateholders. The Trustee shall
establish and maintain in the name of the Trustee an Eligible Deposit Account
(the "Class B Distribution Account"), bearing a designation clearly indicating
that the funds deposited therein are held for the benefit of the Class B
Certificateholders. The Collection Account, the Class A Distribution Account and
the Class B Distribution Account shall not be held in the State of Texas or
Ohio.

                       (ii) Funds on deposit in the Collection Account, the
        Class A Distribution Account and the Class B Distribution Account
        (collectively, the "Accounts") shall be invested by the Trustee in
        Eligible Investments selected in writing by the Servicer; provided,
        however, it is understood and agreed that the Trustee shall not be
        liable for any loss arising from such investment in Eligible
        Investments. All such Eligible Investments shall be held by the Trustee
        for the benefit of the beneficiaries of the applicable Account;
        provided, that on each Distribution Date all interest and other
        investment income (net of losses and investment expenses) on funds on
        deposit therein shall be withdrawn from the Accounts at the written
        direction of the Servicer and shall be paid to the Servicer. Funds on
        deposit in the Accounts shall be invested in Eligible Investments that
        will mature so that such funds will be available at the close of
        business


                                      -29-

<PAGE>

        on the Transfer Date preceding the following Distribution Date. Funds
        deposited in an Account on a Transfer Date which immediately precedes a
        Distribution Date or upon the maturity of any Eligible Investments are
        not required to be (but may be) invested overnight. Neither the Servicer
        nor the Trustee shall be liable for any investment losses.

                       (iii) The Trustee shall possess all right, title and
        interest in all funds on deposit from time to time in the Accounts and
        in all proceeds thereof (including all income thereon) and all such
        funds, investments, proceeds and income shall be part of the Trust
        Property. Except as expressly provided herein, the Accounts shall be
        under the sole dominion and control of the Trustee. If, at any time, any
        of the Accounts ceases to be an Eligible Deposit Account, the Trustee
        shall within 10 Business Days (or such longer period, as to which each
        Rating Agency may consent) establish a new Account as an Eligible
        Deposit Account and shall transfer any cash and/or any investments to
        such new Account. In connection with the foregoing, the Servicer agrees
        that, in the event that any of the Accounts are not accounts with the
        Trustee, the Servicer shall notify the Trustee in writing promptly upon
        any of such Accounts ceasing to be an Eligible Deposit Account.

                       (iv) The Servicer shall have the power, revocable by the
        Trustee, to instruct the Trustee to make withdrawals and payments from
        the Accounts for the purpose of permitting the Servicer to carry out its
        duties hereunder or permitting the Trustee to carry out its duties.

                       (b) (i) The Servicer, for the benefit of the Trust and
        the Certificateholders, shall establish and maintain in the name of
        Bankers Trust Company as Collateral Agent an Eligible Deposit Account
        (the "Reserve Fund"). The Reserve Fund shall not be property of the
        Trust. The Reserve Fund shall not be held in the State of Texas or Ohio.

                       (ii) Funds on deposit in the Reserve Fund shall be
        invested by the Collateral Agent in Eligible Investments selected in
        writing by the Servicer; provided, however, it is understood and agreed
        that the Collateral Agent shall not be liable for any loss arising from
        such investment in Eligible Investments. All such Eligible Investments
        shall be held by the Collateral Agent for the benefit of the
        beneficiaries of the Reserve Fund; provided, that on each Distribution
        Date all interest and other investment income (net of losses and
        investment expenses) on funds on deposit therein shall be withdrawn from
        the Reserve Fund at the written direction of the Servicer and shall be
        paid to the Servicer for distribution to the Seller. Funds on deposit in
        the Reserve Fund shall be invested in Eligible Investments that will
        mature so that such funds will be available at the close of business on
        the Transfer Date preceding the following Distribution Date. Funds
        deposited in the Reserve Fund on a Transfer Date which immediately
        precedes a Distribution Date or upon the maturity of any Eligible
        Investments are not required to be (but may be) invested overnight.
        Neither the Servicer nor the Trustee shall be liable for any investment
        losses. The Seller will treat these funds, Eligible Investments and
        other assets in the Reserve Fund as its own for Federal, State and local
        income tax and

                                      -30-

<PAGE>

        franchise tax purposes and will report on its tax returns all income,
        gain and loss from the Reserve Fund.

                       (iii) The Reserve Fund shall be under the sole dominion
        and control of the Collateral Agent. If, at any time, the Reserve Fund
        ceases to be an Eligible Deposit Account, the Servicer shall within 10
        Business Days (or such longer period, as to which each Rating Agency may
        consent) establish a new Reserve Fund as an Eligible Deposit Account and
        shall transfer any cash and/or any investments to such new Reserve Fund.
        In connection with the foregoing, the Servicer agrees that, in the event
        that the Reserve Fund is not an account with the Trustee, the Servicer
        shall notify the Trustee in writing promptly upon the Reserve Fund
        ceasing to be an Eligible Deposit Account.

                       (iv) With respect to the Account Property in respect of
        the Reserve Fund, the Collateral Agent agrees that:

                        (A) any Account Property that is held in deposit
               accounts shall be held solely in an Eligible Deposit Account
               subject to the penultimate sentence of Section 4.1(b)(iii); and,
               except as otherwise provided herein, each such Eligible Deposit
               Account shall be subject to the exclusive custody and control of
               the Collateral Agent, and the Collateral Agent shall have sole
               signature authority with respect thereto;

                        (B) any Account Property that constitutes Physical
               Property shall be delivered to the Collateral Agent in accordance
               with paragraph (a) of the definition of "Delivery" and shall be
               held, pending maturity or disposition, solely by the Collateral
               Agent or a financial intermediary (as such term is defined in
               Section 8-313(4) of the UCC) acting solely for the Collateral
               Agent;

                        (C) any Account Property that is a book-entry security
               held through the Federal Reserve System pursuant to Federal
               book-entry regulations shall be delivered in accordance with
               paragraph (b) of the definition of "Delivery" and shall be
               maintained by the Collateral Agent, pending maturity or
               disposition, through continued book-entry registration of such
               Account Property as described in such paragraph; and

                        (D) any Account Property that is an "uncertificated
               security" under Article 8 of the UCC and that is not governed by
               clause (C) above shall be delivered to the Collateral Agent in
               accordance with paragraph (c) of the definition of "Delivery" and
               shall be maintained by the Collateral Agent, pending maturity or
               disposition, through continued registration of the Collateral
               Agent's (or its nominee's) ownership of such security.

                        (v) The Servicer shall have the power, revocable by the
        Trustee, to instruct the Collateral Agent to make withdrawals and
        payments from the Reserve Fund for the purpose of permitting the
        Servicer to carry out its duties hereunder or permitting the Collateral
        Agent to carry out its duties.

                                      -31-

<PAGE>

        SECTION 4.2. Collections. (a) The Servicer shall remit within two
Business Days of receipt thereof to the Collection Account all payments by or on
behalf of the Obligors with respect to the Receivables (other than certain
nonsufficient funds charges and other administrative fees or similar charges
that may be retained by the Servicer as part of its servicing compensation in
accordance with Section 3.8), and all Liquidation Proceeds and Recoveries, both
as collected during the Collection Period. Notwithstanding the foregoing, for so
long as (i) no Event of Servicing Termination shall have occurred and be
continuing and (ii) the Rating Agency Condition shall have been satisfied (and
any conditions or limitations imposed by the Rating Agencies in connection
therewith are complied with), the Servicer shall remit such collections to the
Collection Account on the related Transfer Date. For purposes of this Article IV
the phrase "payments by or on behalf of Obligors" shall mean payments made with
respect to the Receivables by Persons other than the Servicer or the Seller.

                     (b) All collections for the Collection Period shall be
applied by the Servicer as follows: with respect to each Receivable (other than
a Purchased Receivable), payments by or on behalf of the Obligor shall be
applied to interest and principal in accordance with the Simple Interest Method,
as applied by the Servicer. Any excess shall be applied to prepay the
Receivable.

                     (c) All Liquidation Proceeds shall be applied by the
Servicer to the related Receivable in accordance with Customary Practices and
Procedures.

        SECTION 4.3. Additional Deposits. The Servicer and the Seller shall
deposit or cause to be deposited in the Collection Account the aggregate
Purchase Amount with respect to Purchased Receivables and the Seller shall
deposit or cause to be deposited therein all amounts to be paid under Section
11.2. The Servicer will deposit or cause to be deposited the aggregate Purchase
Amount with respect to Purchased Receivables within two Business Days after such
obligations become due, unless the Servicer shall not be required to make
deposits within two Business Days of receipt pursuant to Section 4.2(a) (in
which case such deposit will be made by the related Transfer Date). All such
other deposits shall be made on the Transfer Date following the end of the
related Collection Period.

        SECTION 4.4. Net Deposits. As an administrative convenience, unless the
Servicer is required to remit collections within two Business Days of receipt
thereof, the Servicer will be permitted to make the deposit of collections on
the Receivables and Purchase Amounts for or with respect to the Collection
Period net of distributions to be made to the Servicer with respect to the
Collection Period. The Servicer, however, will account to the Trustee and the
Certificateholders as if all deposits, distributions and transfers were made
individually.

        SECTION 4.5. Distributions. On each Determination Date, the Servicer
shall calculate all amounts required to determine the amounts to be deposited in
the Class A Distribution Account and the Class B Distribution Account.

                     (b) Subject to the last paragraph of this Section 4.5(b),
on each Distribution Date, the Servicer shall instruct the Trustee (based on the
information contained in the Servicer's Certificate delivered on the related
Determination Date pursuant to Section 3.9) to


                                      -32-

<PAGE>

make the following deposits and distributions for receipt by the Servicer or
deposit in the applicable Account by 12:00 P.M. (New York City time):

                        (i) to the extent of Interest Collections for such
        Distribution Date (and, in the case of shortfalls occurring under clause
        (B) below in the Class A Interest Distribution, the Class B Percentage
        of Principal Collections for such Distribution Date to the extent of
        such shortfalls):

                        (A) to the Servicer, the Servicing Fee for such
               Distribution Date and all unpaid Servicing Fees from prior
               Collection Periods (to the extent such amounts have not been
               retained pursuant to Section 4.4);

                        (B) to the Class A Distribution Account, after the
               application of clause (A), the Class A Interest Distribution for
               such Distribution Date; and

                        (C) to the Class B Distribution Account, after the
               application of clauses (A) and (B), the Class B Interest
               Distribution for such Distribution Date; and

                        (ii) to the extent of the portion of Principal
        Collections and Interest Collections for such Distribution Date
        remaining after the application of clauses (i)(A), (B) and (C) above:

                        (A) to the Class A Distribution Account, the Class A
               Principal Distribution for such Distribution Date;

                        (B) to the Class B Distribution Account, after the
               application of clause (A), the Class B Principal Distribution for
               such Distribution Date; and

                        (C) to the Reserve Fund, any amounts remaining after the
               application of clauses (i)(A) through (C) and (ii) (A) and (B).

In the event that the Collection Account is maintained with an institution other
than the Trustee, the Servicer shall instruct and cause such institution to make
all deposits and distributions pursuant to this Section 4.5(b) on the related
Transfer Date. The Trustee shall be entitled to conclusively rely on the
Servicer's instructions and any Servicer's Certificate without investigation.

                        (c) On each Distribution Date, all amounts on deposit in
the Class A Distribution Account, after application of Section 4.6 below, will
be distributed to the Class A Certificateholders by the Trustee and all amounts
on deposit in the Class B Distribution Account, after application of Section 4.6
below, will be distributed to the Class B Certificateholders by the Trustee.
Payments under this Section 4.5(c) shall be made to the Certificateholders
either by wire transfer, in immediately available funds, to the account of such
Holder at a bank or other entity having appropriate facilities therefor, if such
Certificateholder shall have provided to the Certificate Registrar appropriate
written instructions at least seven Business Days prior to such Distribution
Date and such Holder's Certificates in the aggregate evidence a denomination of
not


                                      -33-

<PAGE>

less than $1,000,000 or by check mailed by the Trustee to each Holder's
respective address of record (or, in the case of Certificates registered in the
name of a Clearing Agency, or its nominee, by wire transfer of immediately
available funds). To the extent that the Trustee is required to wire funds to
the Certificateholders or the Servicer from the Class A Distribution Account or
the Class B Distribution Account, as applicable, it shall request the
institution maintaining the Class A Distribution Account or the Class B
Distribution Account, as applicable, to make a wire transfer of the amount to be
distributed and the institution maintaining the Class A Distribution Account or
the Class B Distribution Account, as applicable, shall promptly deliver to the
Trustee a confirmation of such wire transfer. To the extent that the Trustee is
required to make payments to Certificateholders by check hereunder, it shall
request the institution maintaining the Class A Distribution Account or the
Class B Distribution Account, as applicable, to provide it with a supply of
checks to make such payments. The institution shall, if a request is made by the
Trustee for a wire transfer in accordance with this Section 4.5(c), wire such
funds, in accordance with such instructions by 12:00 P.M. (New York City time)
on such Distribution Date, and it will otherwise act in compliance with the
provisions of this paragraph and the other provisions of this Agreement
applicable to it as the institution maintaining the Class A Distribution Account
or the Class B Distribution Account, as applicable. The Servicer shall take all
necessary action (including requiring an agreement to such effect) to ensure
that any institution maintaining the Class A Distribution Account or the Class B
Distribution Account, as applicable, agrees to comply, and complies, with the
provisions of this paragraph and the other provisions of this Agreement
applicable to it as the institution maintaining the Class A Distribution Account
or the Class B Distribution Account, as applicable. Initially the institution
shall be the Trustee.

        SECTION 4.6. Reserve Fund. (a) On the Closing Date, the Reserve Fund
Deposit shall be deposited into the Reserve Fund from the net proceeds from the
sale of the Certificates. The Seller hereby grants to the Collateral Agent a
security interest in and to the Reserve Fund and any and all property credited
thereto from time to time, including but not limited to Eligible Investments, to
secure payment of the Certificates according to their terms. Amounts held from
time to time in the Reserve Fund will continue to be held by the Collateral
Agent for the benefit of Class A Certificateholders and the Class B
Certificateholders but the Reserve Fund shall not be an asset of the Trust. By
acceptance of their Certificates, Certificateholders shall be deemed to have
appointed Bankers Trust Company as Collateral Agent. Bankers Trust Company
hereby accepts such appointment as Collateral Agent.

                        (b) On each Distribution Date, the Servicer shall
instruct the Collateral Agent (based on the information contained in the
Servicer's Certificate delivered on the related Determination Date pursuant to
Section 3.9) to withdraw from the Reserve Fund on such Distribution Date, to the
extent of funds available therein, the amounts specified below, in the order of
priority specified below, and deposit such amounts in the Class A Distribution
Account or the Class B Distribution Account, as specified below, on such
Distribution Date:

                        (i) an amount equal to the excess, if any, of the Class
        A Interest Distribution for such Distribution Date over the sum of
        Interest Collections for such Distribution Date and the Class B
        Percentage of Principal Collections for such Distribution Date will be
        deposited into the Class A Distribution Account;


                                      -34-

<PAGE>

                        (ii) an amount equal to the excess, if any, of the Class
        B Interest Distribution for such Distribution Date over the portion of
        Interest Collections for such Distribution Date remaining after the
        distribution of the Class A Interest Distribution for such Distribution
        Date will be deposited into the Class B Distribution Account;

                        (iii) an amount equal to the excess, if any, of the
        Class A Principal Distribution for such Distribution Date over the
        portion of Principal Collections and Interest Collections for such
        Distribution Date remaining after the distribution of the Class A
        Interest Distribution and the Class B Interest Distribution for such
        Distribution Date will be deposited into the Class A Distribution
        Account; and

                        (iv) an amount equal to the excess, if any, of the Class
        B Principal Distribution for such Distribution Date over the portion of
        Principal Collections and Interest Collections for such Distribution
        Date remaining after the distribution of the Class A Interest
        Distribution, the Class B Interest Distribution and the Class A
        Principal Distribution for such Distribution Date will be deposited into
        the Class B Distribution Account.

The Collateral Agent shall be entitled to conclusively rely on the Servicer's
instruction and the Servicer's Certificate without investigation.

                        (c) If the amount on deposit in the Reserve Fund on any
Distribution Date (after giving effect to all other deposits thereto and
withdrawals therefrom to be made on such Distribution Date) is greater than the
Specified Reserve Balance for such Distribution Date, the Servicer shall
instruct the Collateral Agent in writing to distribute the amount of the excess
to the Seller on such Distribution Date. On the date on which the Trust
terminates, any funds remaining in the Reserve Fund (after all other
distributions to be made from the Reserve Fund pursuant to this Section 4.6 have
been made) shall be distributed to the Seller. Amounts properly distributed to
the Servicer for distribution to the Seller pursuant to Section 4.1(b)(ii) or
this Section 4.6(c) shall not be available under any circumstances to the Trust,
the Trustee or the Certificateholders and the Seller shall in no event
thereafter be required to refund any such distributed amounts.

        SECTION 4.7. Statements to Certificateholders. On each Determination
Date, the Servicer shall provide to the Trustee (with a copy to the Rating
Agencies) for the Trustee to forward to each Certificateholder of record a
statement (each a "Distribution Date Statement") setting forth with respect to
the related Collection Period at least the following information as to the
Certificates to the extent applicable:

                        (i) the amount of the distribution allocable to
        principal of the Class A Certificates and the Class B Certificates; the
        amount of the distribution allocable to interest on the Class A
        Certificates and the Class B Certificates;

                        (ii) the Pool Balance as of the close of business on the
        last day of such Collection Period;


                                      -35-

<PAGE>

                        (iii) the amount of the Servicing Fee paid to the
        Servicer with respect to such Collection Period and the Class A
        Percentage and Class B Percentage of the Servicing Fee paid to the
        Servicer with respect to such Collection Period;

                        (iv) the amount of any Class A Interest Carryover
        Shortfall, Class A Principal Carryover Shortfall, Class B Interest
        Carryover Shortfall and Class B Principal Carryover Shortfall on the
        Distribution Date immediately following such Collection Period and the
        change in such amounts from those with respect to the immediately
        preceding Distribution Date;

                        (v) the Class A Pool Factor and the Class B Pool Factor
        as of such Distribution Date, after giving effect to payments allocated
        to principal reported under clause (i) above;

                        (vi) the amount of the aggregate Realized Losses, if
        any, for such Collection Period;

                        (vii) the aggregate Principal Balance of all Receivables
        which were more than 30, 60 and 90 days delinquent as of the close of
        business on the last day of such Collection Period;

                        (viii) the amount on deposit in the Reserve Fund on such
        Distribution Date, after giving effect to distributions made on such
        Distribution Date;

                        (ix) the Class A Principal Balance and the Class B
        Principal Balance as of such Distribution Date, after giving effect to
        payments allocated to principal reported under clause (i) above;

                        (x) the amount otherwise distributable to the Class B
        Certificateholders that is being distributed to the Class A
        Certificateholders on such Distribution Date; and

                        (xi) the aggregate Purchase Amount of Receivables
        repurchased by the Seller or purchased by the Servicer with respect to
        such Collection Period.

Each amount set forth pursuant to clauses (i), (ii),(iii) and (iv) above shall
be expressed in the aggregate and as a dollar amount per $1,000 of original
denomination of a Certificate. Copies of such statements may be obtained by
Certificate Owners by a request in writing addressed to the Trustee.

                        (b) Within a reasonable period of time after the end of
each calendar year, but not later than the latest date permitted by law, the
Trustee shall mail, to each Person who at any time during such calendar year
shall have been a Certificateholder, a statement containing the sum of the
amounts described in clauses (i), (ii), (iii) and (iv) above for such calendar
year or, in the event such Person shall have been a Certificateholder during a
portion of such calendar year, for the applicable portion of such year, for the
purposes of such

                                      -36-

<PAGE>

Certificateholder's preparation of Federal income tax returns. In addition, the
Servicer shall furnish to the Trustee for distribution to such Person at such
time any other information necessary under applicable law for the preparation of
such income tax returns.

                        (c) The Servicer, at its own expense, shall cause a firm
of nationally recognized accountants to prepare any state or local tax returns
required to be filed by the Trust, and the Trustee shall execute and file such
returns if requested to do so by the Servicer. The Trustee, upon request, will
promptly furnish the Servicer with all such information known to the Trustee as
may be reasonably required in connection with the preparation of all Texas tax
returns of the Trust.


                                   ARTICLE V.

                             [Intentionally Omitted]


                                   ARTICLE VI.

                                The Certificates

        SECTION 6.1. The Certificates. The Certificates shall be issued as Class
A Certificates and Class B Certificates, substantially in the form of Exhibits A
and B hereto, respectively. The Certificates shall be issued in minimum
denominations of $1,000 and integral multiples of $1,000 in excess thereof;
provided, however, that one Class A Certificate and one Class B Certificate may
be issued in a denomination that represents any remaining portion of the
Original Class A Principal Balance and the Original Class B Principal Balance,
as the case may be. The Certificates shall be executed by the Trustee on behalf
of the Trust by manual or facsimile signature of an Authorized Officer of the
Trustee. Certificates bearing the manual or facsimile signatures of individuals
who were, at the time when such signatures shall have been affixed, authorized
to sign on behalf of the Trustee, shall be valid and binding obligations of the
Trust, notwithstanding that such individuals shall have ceased to be so
authorized prior to the authentication and delivery of such Certificates or did
not hold such offices at the date of such Certificates.

        SECTION 6.2. Authentication and Delivery of Certificates. The Trustee
shall cause to be authenticated and delivered to or upon the written order of
the Seller, in exchange for the Receivables and other Trust Property,
simultaneously with the sale, assignment and transfer to the Trustee of the
Receivables, and the constructive delivery to the Trustee of the Receivables
Files and the other components of the Trust existing as of the Closing Date,
Certificates duly authenticated by the Trustee in authorized denominations
equaling in the aggregate the sum of the Original Class A Principal Balance and
the Original Class B Principal Balance, and evidencing the entire ownership of
the Trust. No Certificate shall entitle the Holder thereof to any benefit under
this Agreement, or shall be valid for any purpose, unless there shall appear on
such Certificate a certificate of authentication, substantially in the form set
forth in the form of Certificates attached hereto as Exhibit A and Exhibit B
respectively, executed by the Trustee by manual signature. Such authentication
shall constitute conclusive evidence, and the only


                                      -37-

<PAGE>

evidence, that such Certificate has been duly authenticated and delivered
hereunder. All Certificates issued on the Closing Date shall be dated the
Closing Date. Any Certificates issued thereafter shall be dated the date of
their authentication.

        SECTION 6.3. Registration of Transfer and Exchange of Certificates. The
Trustee shall maintain, or cause to be maintained, at the office or agency to be
maintained by it in accordance with Section 6.9, a Certificate Register in
which, subject to such reasonable regulations as it may prescribe, the Trustee
shall provide for the registration of Certificates and of transfers and
exchanges of Certificates as herein provided. Upon surrender for registration of
transfer of any Class A Certificate or Class B Certificate at such office or
agency, the Trustee shall execute, authenticate and deliver, in the name of the
designated transferee or transferees, one or more new Class A Certificates or
Class B Certificates, as the case may be, in authorized denominations of a like
aggregate amount. At the option of a Certificateholder, Class A Certificates or
Class B Certificates may be exchanged for other Class A Certificates or Class B
Certificates, as the case may be, of authorized denominations of a like
aggregate amount at the office or agency maintained by the Trustee in accordance
with Section 6.9. Every Certificate presented or surrendered for registration of
transfer or exchange shall be accompanied by a written instrument of transfer
duly executed by the Holder and in a form satisfactory to the Trustee. No
service charge shall be made for any registration of transfer or exchange of
Certificates, but the Trustee may require payment of a sum sufficient to cover
any tax or governmental charge that may be imposed in connection with any
transfer or exchange of Certificates. All Certificates surrendered for
registration of transfer or exchange shall be canceled and disposed of in a
commercially reasonable manner approved by the Trustee.

               A Class B Certificate may not be directly or indirectly sold or
transferred to, or purchased or acquired by, or on behalf of (1) any employee
benefit plan, retirement arrangement, individual retirement account or keogh
plan which is subject to either Title I of ERISA, or Section 4975 of the Code
(each, a "Plan"), or (2) any entity whose source of funds to be used for the
purchase of such Class B Certificate includes the assets of any such Plan, other
than an "Insurance Company General Account" as defined in, and which complies
with the provisions of, Prohibited Transaction Exemption 95-60 issued by the
United States Department of Labor. Every transferee of a Class B Certificate
represented by a Book-Entry Certificate shall be deemed to have represented and
warranted to the Seller and the Trustee that it is not an entity described in
either clause (1) or (2) above. Each transferee of a Definitive Certificate
shall deliver a Benefit Plan Affidavit to the Seller and the Trustee in the form
of Exhibit E. Neither the Servicer nor the Trustee will incur any liability for
any transfers made in accordance with this Section 6.3.

               Every Certificate presented or surrendered for registration of
transfer or exchange shall be accompanied by a written instrument of transfer in
form satisfactory to the Trustee duly executed by the Certificateholder or his
attorney duly authorized in writing, with such signature guaranteed by an
"eligible guarantor institution" meeting the requirements of the Trustee, which
requirements include membership or participation in the Securities Transfer
Agent's Medallion Program ("STAMP") or such other "signature guarantee program"
as may be determined by the Trustee in addition to, or in substitution for,
STAMP, all in accordance with the Exchange Act.


                                      -38-

<PAGE>

        SECTION 6.4.  Reserved.

        SECTION 6.5.  Reserved.

        SECTION 6.6. Mutilated, Destroyed, Lost or Stolen Certificates. If (a)
any mutilated Class A Certificate or Class B Certificate shall be surrendered to
the Trustee, or if the Trustee shall receive evidence to its satisfaction of the
destruction, loss or theft of any Class A Certificate or Class B Certificate and
(b) there shall be delivered to the Trustee such security or indemnity as may be
required to save the Trustee harmless, then in the absence of notice that such
Class A Certificate or Class B Certificate shall have been acquired by a bona
fide purchaser, the Trustee shall execute, authenticate and deliver, in exchange
for or in lieu of any such mutilated, destroyed, lost or stolen Class A
Certificate or Class B Certificate, a new Class A Certificate or Class B
Certificate of like tenor and denomination. In connection with the issuance of
any new Certificate under this Section 6.6, the Trustee may require the payment
of a sum sufficient to cover any tax or other governmental charge that may be
imposed in connection therewith. Any replacement Certificate issued pursuant to
this Section 6.6 shall constitute conclusive evidence of ownership in the Trust,
as if originally issued, whether or not the lost, stolen or destroyed
Certificate shall be found at any time.

        SECTION 6.7. Persons Deemed Owners. Prior to due presentation of a
Certificate for registration of transfer, the Trustee may treat the Person in
whose name any Certificate shall be registered as the owner of such Certificate
for the purpose of receiving distributions pursuant to Section 4.5 and for all
other purposes, and the Trustee shall not be bound by any notice to the
contrary.

        SECTION 6.8. Access to List of Certificateholders' Names and Addresses.
The Trustee shall furnish or cause to be furnished to the Servicer, within 15
days after receipt by the Trustee of a request therefor from the Servicer in
writing, in such form as the Servicer may reasonably require, a list of the
names and addresses of the Certificateholders as of the most recent Record Date.
If Definitive Certificates have been issued, the Trustee, upon written request
by holders of Class A Certificates or Class B Certificates evidencing not less
than 25% of the aggregate outstanding principal balance of either the Class A
Certificates or the Class B Certificates, as the case may be, will, within
fifteen days after the receipt of such request, afford such Class A
Certificateholders or Class B Certificateholders access during normal business
hours to the most current list of Certificateholders for purposes of
communicating with other Certificateholders with respect to their rights under
the Agreement. Each Certificateholder, by receiving and holding a Certificate,
shall be deemed to have agreed that none of the Seller, the Servicer or the
Trustee is accountable by reason of the disclosure of its name and address,
regardless of the source from which such information was derived.

        SECTION 6.9. Maintenance of Office or Agency. The Trustee shall
maintain, or cause to be maintained, at its expense, in the Borough of
Manhattan, The City of New York, an office or agency where Certificates may be
surrendered for registration of transfer or exchange and where notices and
demands to or upon the Trustee in respect of the Certificates and this Agreement
may be served. The Trustee initially designates 1 Chase Manhattan Plaza, Floor
1-B,


                                      -39-

<PAGE>

Institutional Trust Group Window, New York, NY 10081 or by mail to the Corporate
Trust Office as its office for such purposes. The Trustee shall give prompt
written notice to the Servicer and to Certificateholders of any change in the
location of any such office or agency.

        SECTION 6.10. Book-Entry Certificates. Upon original issuance, the Class
A Certificates and the Class B Certificates shall be issued in the form of one
or more typewritten Certificates representing the Book-Entry Certificates, to be
delivered to DTC or its custodian, by, or on behalf of, the Seller. Such
Certificates shall initially be registered on the Certificate Register in the
name of Cede & Co., the nominee of DTC, and no Certificate Owner will receive a
definitive certificate representing such Certificate Owner's interest in the
Class A Certificates or the Class B Certificates, as the case may be, except as
provided in Section 6.12. Unless and until definitive, fully-registered
Certificates ("Definitive Certificates") have been issued to Class A
Certificateholders or Class B Certificateholders, as the case may be, pursuant
to Section 6.12:

                        (i) the provisions of this Section 6.10 shall be in full
        force and effect, the Seller, the Servicer and the Trustee may deal with
        the Clearing Agency for all purposes (including the making of
        distributions on the Certificates and the taking of actions by the
        Certificateholders) as the authorized representative of the Certificate
        Owners;

                        (ii) the rights of Certificate Owners shall be exercised
        only through the Clearing Agency and shall be limited to those
        established by law, the rules, regulations and procedures of the
        Clearing Agency and agreements between such Certificate Owners and the
        Clearing Agency and all references in this Agreement to actions by
        Certificateholders shall refer to actions taken by the Clearing Agency
        upon instructions from the Clearing Agency Participants, and all
        references in this Agreement to distributions, notices, reports and
        statements to Certificateholders shall refer to distributions, notices,
        reports and statements to the Clearing Agency or its nominee, as
        registered holder of the Certificates, as the case may be, for
        distribution to Certificate Owners in accordance with the rules,
        regulations and procedures of the Clearing Agency;

                        (iii) to the extent that the provisions of this Section
        6.10 conflict with any other provisions of this Agreement, the
        provisions of this Section 6.10 shall control;

                        (iv) pursuant to the Depository Agreement, DTC will make
        book-entry transfers among the Clearing Agency Participants and receive
        and transmit distributions of principal and interest on the Certificates
        to the Clearing Agency Participants, for distribution by such Clearing
        Agency Participants to the Certificate Owners or their nominees; and

                        (v) Certificate Owners may own beneficial interest in
        Certificates representing original denominations of $1,000 and integral
        multiples of $1,000 in excess thereof except for any residual amount of
        Original Class A Principal Balance or Original Class B Principal
        Balance.


                                      -40-

<PAGE>

               For purposes of any provision of this Agreement requiring or
permitting actions with the consent of, or at the direction of, Holders of
Certificates evidencing specified percentages of the aggregate outstanding
principal balance of such Certificates, such direction or consent may be given
by Certificate Owners having interests in the requisite percentage, acting
through the Clearing Agency.

        SECTION 6.11. Notices to Clearing Agency. Whenever notice or other
communication to the Certificateholders is required under this Agreement unless
and until Definitive Certificates shall have been issued to Certificate Owners
pursuant to Section 6.12, the Trustee shall give all such notices and
communications specified herein to be given to Certificateholders to the
Clearing Agency.

        SECTION 6.12. Definitive Certificates. If (i) (A) the Seller advises the
Trustee in writing that the Clearing Agency is no longer willing or able
properly to discharge its responsibilities under the Depository Agreement and
(B) the Trustee or the Servicer is unable to locate a qualified successor, (ii)
the Seller, at its option, advises the Trustee in writing that it elects to
terminate the book-entry system through the Clearing Agency or (iii) after the
occurrence of an Event of Servicing Termination, Holders of Certificates
evidencing not less than a majority of the aggregate outstanding principal
balance of the Class A Certificates and the Class B Certificates, taken together
as a single Class, advise the Trustee and the Clearing Agency through the
Clearing Agency Participants in writing, and the Clearing Agency shall so notify
the Trustee, that the continuation of a book-entry system through the Clearing
Agency is no longer in their best interests, the Trustee shall notify the
Clearing Agency which shall be responsible to notify the Certificate Owners of
the occurrence of any such event and of the availability of Definitive
Certificates to Certificate Owners, requesting the same. Upon surrender to the
Trustee by the Clearing Agency of the Certificates registered in the name of the
nominee of the Clearing Agency, accompanied by re-registration instructions from
the Clearing Agency for registration, the Trustee shall execute, on behalf of
the Trust, authenticate and deliver Definitive Certificates in accordance with
such instructions. The Servicer shall arrange for, and will bear all costs of,
the printing and issuance of such Definitive Certificates. Neither the Seller,
the Servicer nor the Trustee shall be liable for any delay in delivery of such
instructions and may conclusively rely on, and shall be protected in relying on,
such instructions. Upon the issuance of Definitive Certificates, the Trustee
shall recognize the Holders of the Definitive Certificates as Certificateholders
hereunder. Definitive Certificates shall be printed, lithographed or engraved or
may be produced in any other manner as is reasonably acceptable to the Trustee,
as evidenced by its execution thereof. Neither the Trust, the Seller, the
Servicer nor the Trustee will have any responsibility or obligation to any
Clearing Agency Participants or the Persons for whom they act as nominees with
respect to (1) the accuracy of any records maintained by DTC or any Clearing
Agency Participants, (2) the payment by DTC or any Clearing Agency Participant
of any amount due to any beneficial owner in respect of the Principal Balance
of, or interest on, the Certificates, (3) the delivery by any Clearing Agency
Participant of any notice to any Certificate Owner which is required or
permitted hereunder to be given to Certificateholders or (4) any other action
taken by DTC or its nominee as the Certificateholder.


                                      -41-

<PAGE>

                                  ARTICLE VII.

                                   The Seller

        SECTION 7.1. Representations of Seller. The Seller makes the following
representations on which the Trustee is deemed to have relied in accepting the
Receivables and other Trust Property in trust and in executing and
authenticating the Certificates. The representations are being made as of the
execution and delivery of this Agreement and shall survive the sale and
assignment of the Receivables and other Trust Property to the Trustee.

                        (a) Organization and Good Standing. The Seller is duly
organized and validly existing as a national banking association with the
corporate power and authority to own its properties and to conduct its business
as such properties are currently owned and such business is presently conducted,
and had at all relevant times, and has, the power, authority and legal right to
acquire and own the Receivables.

                        (b) Power and Authority of the Seller. The Seller has
the corporate power and authority to execute and deliver this Agreement and to
perform its obligations hereunder; the Seller has full corporate power and
authority to sell and assign the property to be sold and assigned to and
deposited with the Trustee and the Seller has duly authorized such sale and
assignment to the Trustee by all necessary corporate action; and the execution,
delivery and performance of this Agreement been duly authorized by the Seller by
all necessary corporate action.

                        (c) Binding Obligation. This Agreement constitutes a
legal, valid and binding obligation of the Seller, enforceable in accordance
with its terms, subject to applicable bankruptcy, insolvency, moratorium,
fraudulent conveyance, reorganization and similar laws now or hereafter in
effect relating to creditors' rights generally or the rights of creditors of
banks, the deposit accounts of which are insured by the FDIC, and subject to
general principles of equity (whether applied in a proceeding at law or in
equity).

                        (d) No Violation. The consummation of the transactions
contemplated by this Agreement and the fulfillment of the terms hereof do not
result in any breach of any of the terms and provisions of, nor constitute (with
or without notice or lapse of time or both) a default under, the articles of
association or by-laws of the Seller, or any material indenture, agreement or
other instrument to which the Seller is a party or by which it shall be bound;
nor result in the creation or imposition of any Lien upon any of its properties
pursuant to the terms of any such indenture, agreement or other instrument
(other than pursuant to this Agreement); nor violate any law or, to the best of
its knowledge, any order, rule or regulation applicable to the Seller of any
court or of any Federal or State regulatory body, administrative agency or other
governmental instrumentality having jurisdiction over the Seller or its
properties.

                        (e) No Proceedings. There are no proceedings or
investigations pending against the Seller or, to its best knowledge, threatened
against the Seller, before any court, regulatory body, administrative agency or
other governmental instrumentality having jurisdiction over the Seller or its
properties: (i) asserting the invalidity of this Agreement or the


                                      -42-

<PAGE>

Certificates, (ii) seeking to prevent the issuance of the Certificates or the
consummation of any of the transactions contemplated by this Agreement, (iii)
seeking any determination or ruling that could reasonably be expected to have a
material and adverse effect on the performance by the Seller of its obligations
under, or the validity or enforceability of this Agreement or the Certificates
or (iv) seeking to affect adversely the Federal or State income tax or ERISA
attributes of the Trust or the Certificates.

                        (f) All Consents. All authorizations, consents, orders
or approvals of or registrations or declarations with any court, regulatory
body, administrative agency or other government instrumentality required to be
obtained, effected or given by the Seller in connection with the execution and
delivery by the Seller of this Agreement and the performance by the Seller of
the transactions contemplated by this Agreement have been duly obtained,
effected or given and are in full force and effect, except where failure to
obtain the same would not have a material adverse effect upon the rights of the
Trust or the Certificateholders.

        SECTION 7.2. Continued Existence. During the term of this Agreement,
subject to Sections 7.4 and 8.3, the Seller will keep in full force and effect
its existence, rights and franchises as a national banking association under the
laws of the United States and will obtain and preserve its qualification to do
business in each jurisdiction in which such qualification is or shall be
necessary to protect the validity and enforceability of this Agreement and each
other instrument or agreement necessary or appropriate to the proper
administration of this Agreement and the transactions contemplated hereby.

        SECTION 7.3. Liability of Seller; Indemnities. The Seller shall be
liable in accordance herewith only to the extent of the obligations specifically
undertaken by the Seller under this Agreement.

                        (a) The Seller shall indemnify, defend and hold harmless
the Trust and the Trustee and the Trustee's officers, directors, employees and
agents from and against any taxes that may at any time be asserted against any
such Person with respect to the transactions contemplated in this Agreement
(except any income taxes arising out of fees paid to the Trustee and except any
taxes to which the Trustee may otherwise be subject to not related to this
Agreement), including any sales, gross receipts, general corporation, tangible
personal property, privilege or license taxes (but, in the case of the Trust,
not including any taxes asserted with respect to, and as of the date of, the
issuance and original sale of the Certificates or asserted with respect to
ownership of the Receivables or Federal or other income taxes arising out of
distributions on the Certificates) and costs and expenses in defending against
the same or in connection with any application relating to the Certificates
under any State securities laws.

                        (b) The Seller shall indemnify, defend and hold harmless
the Trust, the Trustee and the Certificateholders and the officers, directors,
employees and agents of the Trustee from and against any and all costs,
expenses, losses, claims, damages and liabilities to the extent arising out of,
or imposed upon such Person through (i) the Seller's willful misfeasance, bad
faith or negligence in the performance of its duties under this Agreement, or by
reason of reckless disregard of its obligations and duties under this Agreement
and (ii) the

                                      -43-

<PAGE>

Seller's or the Trust's violation of Federal or State securities laws in
connection with the offering and sale of the Certificates or in connection with
any application relating to the Certificates under any State securities laws.

                        (c) The Seller shall be liable as primary obligor for,
and shall indemnify, defend and hold harmless the Trustee and its officers,
directors, employees and agents from and against any and all costs, expenses,
losses, claims, damages and liabilities (including reasonable attorneys' fees
and expenses) arising out of, or incurred in connection with, this Agreement,
the Trust Property, the acceptance or performance of the trusts and duties set
forth herein or the action or the inaction of the Trustee hereunder (including
the Trustee's execution of any state or local tax return pursuant to Section
4.7(c)) except to the extent that such cost, expense, loss, claim, damage or
liability: (i) shall be due to the willful misfeasance, bad faith or negligence
of the Trustee or (ii) shall arise from any breach by the Trustee of its
covenants, representations or warranties under this Agreement. Such liability
shall survive the termination of the Trust.

                        (d) The Seller shall pay any and all taxes levied or
assessed upon all or any part of the Trust Property (other than those taxes
expressly excluded from the Seller's responsibilities pursuant to the
parentheticals in paragraph (a) above).

               Indemnification under this Section shall survive the resignation
or removal of the Trustee and the termination of this Agreement and shall
include reasonable fees and expenses of counsel and other expenses of
litigation. If the Seller shall have made any indemnity payments pursuant to
this Section and the Person to or on behalf of whom such payments are made
thereafter shall collect any of such amounts from others, such Person shall
promptly repay such amounts to the Seller, without interest.

        SECTION 7.4. Merger or Consolidation of, or Assumption of the
Obligations of, Seller. Any Person (a) into which the Seller may be merged or
consolidated, (b) which may result from any merger or consolidation to which the
Seller shall be a party or (c) which may succeed to the properties and assets of
the Seller substantially as a whole, shall be the successor to the Seller
without the execution or filing of any document or any further act by any of the
parties to this Agreement; provided, however, that the Seller hereby covenants
that it will not consummate any of the foregoing transactions except upon
satisfaction of the following: (i) the surviving Seller if other than Bank One,
Texas, N.A., either (a) executes an agreement of assumption to perform every
obligation of the Seller under this Agreement or (b) delivers to the Trustee an
Opinion of Counsel stating that the surviving Seller is obligated to perform
every obligation of the Seller under this Agreement without the execution of an
agreement of assumption or any other action not previously taken by the
surviving Seller, (ii) immediately after giving effect to such transaction, no
representation or warranty made pursuant to Section 2.2 or 7.1 shall have been
breached, (iii) the Seller shall have delivered to the Trustee an Officer's
Certificate and an Opinion of Counsel each stating that such consolidation,
merger or succession and such agreement of assumption, if any, comply with this
Section and that all conditions precedent, if any, provided for in this
Agreement relating to such transaction have been complied with, and that the
Rating Agency Condition shall have been satisfied with respect to such
transaction,

                                      -44-

<PAGE>

(iv) such transaction will not result in a material adverse Federal or State tax
consequence to the Trust or the Certificateholders and (v) unless Bank One,
Texas, N.A., is the surviving entity, the Seller shall have delivered to the
Trustee an Opinion of Counsel either (A) stating that, in the opinion of such
counsel, all financing statements and continuation statements and amendments
thereto have been executed and filed that are necessary fully to preserve and
protect the interest of the Trustee in the Receivables and reciting the details
of such filings, or (B) stating that, in the opinion of such counsel, no such
action shall be necessary to preserve and protect such interests.

        SECTION 7.5. Limitation on Liability of Seller and Others. The Seller
and any director or officer or employee or agent of the Seller may rely in good
faith on the advice of counsel or on any document of any kind, prima facie
properly executed and submitted by any Person respecting any matters arising
under this Agreement (provided that such reliance shall not limit in any way the
Seller's obligations under Section 2.2). The Seller shall not be under any
obligation to appear in, prosecute or defend any legal action that shall not be
incidental to its obligations under this Agreement, and that in its opinion may
involve it in any expense or liability except this shall not relieve the Seller
from its obligations to indemnify pursuant to Section 7.3.

        SECTION 7.6. Seller May Own Certificates. The Seller and any Affiliate
thereof may in its individual or any other capacity become the owner or pledgee
of Certificates with the same rights as it would have if it were not the Seller
or an Affiliate thereof, except as expressly provided herein.


                                  ARTICLE VIII.

                                  The Servicer

        SECTION 8.1. Representations of Servicer. The Servicer makes the
following representations on which the Trustee is deemed to have relied in
accepting the Receivables and other Trust Property in trust and in
authenticating the Certificates. The representations are being made as of the
execution and delivery of this Agreement and shall survive the sale and
assignment of the Receivables and other Trust Property to the Trustee.

                        (a) Organization and Good Standing. The Servicer is duly
organized and validly existing as a national banking association with the
corporate power and authority to own its properties and to conduct its business
as such properties are currently owned and such business is presently conducted,
and had at all relevant times, and has, the power, authority and legal right to
service the Receivables.

                        (b) Due Qualification. The Servicer is duly qualified to
do business and has obtained all necessary licenses and approvals in all
jurisdictions in which the ownership or leasing of property or the conduct of
its business (including the servicing of the Receivables as required by this
Agreement) shall require such qualifications.


                                      -45-

<PAGE>

                        (c) Power and Authority of the Servicer. The Servicer
has the corporate power and authority to execute and deliver this Agreement and
to perform its obligations hereunder, and the execution, delivery and
performance of this Agreement have been duly authorized by the Servicer by all
necessary corporate action. All authorizations, consents, orders or approvals of
or registrations or declarations with any court, regulatory body, administrative
agency or other governmental instrumentality required to be obtained, effected
or given by the Servicer in connection with the execution and delivery by the
Servicer of this Agreement and the performance by the Servicer of the
transactions contemplated by this Agreement have been duly obtained, effected or
given and are in full force and effect, except where failure to obtain the same
would not have a material adverse effect upon the rights of the Trust or the
Certificateholders.

                        (d) Binding Obligation. This Agreement constitutes a
legal, valid and binding obligation of the Servicer, enforceable in accordance
with its terms, subject to applicable bankruptcy, insolvency, moratorium,
fraudulent conveyance, reorganization and similar laws now or hereafter in
effect relating to creditors' rights generally or the rights of creditors of
banks the deposit accounts of which are insured by the FDIC, and subject to
general principles of equity (whether applied in a proceeding at law or in
equity).

                        (e) No Violation. The consummation of the transactions
contemplated by this Agreement and the fulfillment of the terms hereof do not
result in any breach of any of the terms and provisions of, nor constitute (with
or without notice or lapse of time or both) a default under the articles of
association or by-laws of the Servicer, or any material indenture, agreement or
other instrument to which the Servicer is a party or by which it shall be bound;
nor result in the creation or imposition of any Lien upon any of its properties
pursuant to the terms of any such indenture, agreement or other instrument
(other than pursuant to this Agreement); nor violate any law or, to the best of
its knowledge, any order, rule or regulation applicable to the Servicer of any
court or of any federal or State regulatory body, administrative agency or other
governmental instrumentality having jurisdiction over the Servicer or its
properties.

                        (f) No Proceedings. There are no proceedings or
investigations pending against the Servicer, or, to its best knowledge,
threatened against the Servicer, before any court, regulatory body,
administrative agency or other governmental instrumentality having jurisdiction
over the Servicer or its properties: (i) asserting the invalidity of this
Agreement or the Certificates, (ii) seeking to prevent the issuance of the
Certificates or the consummation of any of the transactions contemplated by this
Agreement, (iii) seeking any determination or ruling that could reasonably be
expected to have a material and adverse effect on the performance by the
Servicer of its obligations under, or the validity or enforceability of this
Agreement or the Certificates or (iv) seeking to affect adversely the Federal or
State income tax or ERISA attributes of the Trust or the Certificates.

                        (g) No Amendment or Waiver. No provision of any
Receivable has been waived, altered or modified in any respect, except pursuant
to a document, instrument or writing included in the relevant Receivable File,
and no such amendment, waiver, alteration or


                                      -46-

<PAGE>


modification causes such Receivable not to conform to the other warranties
contained in this Section or those of the Seller contained in Section 2.2.

                        (h) Location of Receivable Files. The Receivable Files
are kept in one of the offices of the Servicer or the Subcustodian specified in
Schedule B, or at such other office specified in accordance with Section 2.5.

        SECTION 8.2. Indemnities of Servicer. The Servicer shall be liable in
accordance herewith only to the extent of the obligations specifically
undertaken by the Servicer under this Agreement, including any obligations
delegated by the Servicer to a Subservicer.

               The Servicer shall indemnify, defend and hold harmless the Trust,
the Trustee, the Seller and the Certificateholders and any of the officers,
directors, employees and agents of the Trustee or the Seller from any and all
costs, expenses, losses, claims, damages and liabilities (including reasonable
attorneys' fees and expenses) to the extent arising out of, or imposed upon any
such Person through, the negligence, willful misfeasance or bad faith of the
Servicer in the performance of its obligations and duties under this Agreement
or in the performance of the obligations and duties of any Subservicer under any
subservicing agreement or by reason of the reckless disregard of its obligations
and duties under this Agreement or by reason of the reckless disregard of the
obligations of any Subservicer under any subservicing agreement, where the final
determination that any such cost, expense, loss, claim, damage or liability
arose out of, or was imposed upon any such Person through, any such negligence,
willful misfeasance, bad faith or recklessness on the part of the Servicer or
any Subservicer, is established by a court of law, by an arbitrator or by way of
settlement agreed to by the Servicer. Notwithstanding the foregoing, if the
Servicer is rendered unable, in whole or in part, by virtue of an act of God,
act of war, fires, earthquake or other natural disasters, to satisfy its
obligations under this Agreement, the Servicer shall not be deemed to have
breached any such obligation upon the sending of written notice of such event to
the other parties hereto, for so long as the Servicer remains unable to perform
such obligation as a result of such event. This provision shall not be construed
to limit the Servicer's or any other party's rights, obligations, liabilities,
claims or defenses which arise as a matter of law or pursuant to any other
provision of this Agreement.

               The Servicer shall indemnify, defend and hold harmless the Trust,
the Trustee, the Seller, the Certificateholders or any of the officers,
directors, employees and agents of the Trustee or the Seller from any and all
costs, expenses, losses, claims, damages and liabilities (including reasonable
attorneys' fees and expenses) to the extent arising out of or imposed upon any
such Person as a result of any compensation payable to any Subcustodian or
Subservicer (including any fees payable in connection with the release of any
Receivable File from the custody of such Subcustodian or in connection with the
termination of the servicing activities of such Subservicer with respect to any
Receivable) whether pursuant to the terms of any subservicing agreement or
otherwise.

        SECTION 8.3. Merger or Consolidation of, or Assumption of the
Obligations of, Servicer. Any Person (a) into which the Servicer may be merged
or consolidated, (b) which may result from any merger or consolidation to which
the Servicer shall be a party or (c) which may


                                      -47-

<PAGE>

succeed to the properties and assets of the Servicer, substantially as a whole,
shall be the successor to the Servicer without the execution or filing of any
document or any further act by any of the parties to this Agreement; provided,
however, that the Servicer hereby covenants that it will not consummate any of
the foregoing transactions except upon satisfaction of the following: (i) the
surviving Servicer if other than Bank One, Texas, N.A., either (a) executes an
agreement of assumption to perform every obligation of the Servicer under this
Agreement or (b) delivers to the Trustee an Opinion of Counsel stating that the
surviving Seller is obligated to perform every obligation of the Seller under
this Agreement without the execution of an agreement of assumption or other
action not previously taken by the surviving Seller, (ii) immediately after
giving effect to such transaction, no representation or warranty made pursuant
to Section 8.1 shall have been breached and no Event of Servicing Termination,
and no event that, after notice or lapse of time, or both, would become an Event
of Servicing Termination shall have occurred and be continuing, (iii) the
Servicer shall have delivered to the Trustee an Officer's Certificate and an
Opinion of Counsel each stating that such consolidation, merger or succession
and such agreement of assumption, if any, comply with this Section and that all
conditions precedent, if any, provided for in this Agreement relating to such
transaction have been complied with, and that the Rating Agency Condition shall
have been satisfied with respect to such transaction, and (iv) such transaction
will not result in a material adverse Federal or State tax consequence to the
Trust or the Certificateholders.

        SECTION 8.4. Limitation on Liability of Servicer and Others. Neither the
Servicer nor any of its directors, officers, employees or agents shall be under
any liability to the Trust or the Certificateholders, except as provided under
this Agreement, for any action taken or for refraining from the taking of any
action in good faith by the Servicer or any Subservicer pursuant to this
Agreement or for errors in judgment; provided, however, that this provision
shall not protect the Servicer or any such person against any liability that
would otherwise be imposed by reason of willful misfeasance, bad faith or
negligence in the performance of duties or by reason of reckless disregard of
obligations and duties under this Agreement. The Servicer or any Subservicer and
any of their respective directors, officers, employees or agents may rely in
good faith on any document of any kind prima facie properly executed and
submitted by any Person respecting any matters arising under this Agreement.

               Except as otherwise provided in this Agreement the Servicer shall
not be under any obligation to appear in, prosecute or defend any legal action
that shall be incidental to its duties to service the Receivables in accordance
with this Agreement, and that in its opinion may involve it in any expense or
liability; provided, however, that the Servicer, may (but shall not be required
to) undertake any reasonable action that it may deem necessary or desirable in
respect of this Agreement to protect the interests of the Certificateholders
under this Agreement.

        SECTION 8.5. Bank One, Texas, N.A. Not To Resign as Servicer. Subject to
the provisions of Section 8.3, Bank One, Texas, N.A., hereby agrees not to
resign from the obligations and duties hereby imposed on it as Servicer under
this Agreement except upon determination that the performance of its duties
hereunder shall no longer be permissible under applicable law or if such
resignation is required by regulatory authorities. Notice of any such
determination permitting the resignation of Bank One, Texas, N.A., as Servicer
shall be


                                      -48-

<PAGE>

communicated to the Trustee at the earliest practicable time (and, if such
communication is not in writing, shall be confirmed in writing at the earliest
practicable time) and any such determination shall be evidenced by an Opinion of
Counsel to such effect delivered to the Trustee concurrently with or promptly
after such notice. No such resignation shall become effective until the earlier
of the Trustee or a successor Servicer having assumed the responsibilities and
obligations of the resigning Servicer in accordance with Section 9.2 or the date
upon which any regulatory authority requires such resignation.

        SECTION 8.6. Existence. Subject to the provisions of Sections 7.4 and
8.3, during the term of this Agreement, Bank One, Texas, N.A., will keep in full
force and effect its existence, rights and franchises as a national banking
association under the laws of the jurisdiction of its organization.

        SECTION 8.7. Tax Accounting. The Servicer shall prepare any Federal tax
returns of the Trust in accordance with the Code and any regulations (including,
to the extent applicable by their terms, proposed regulations) thereunder. To
the extent not inconsistent with any such regulations, such returns shall be
prepared in a manner consistent with the following rules:

                        (a) The Class A Certificateholders shall be treated as
owning the Class A Percentage of Interest Collections (but limited to the Class
A Certificate Rate plus the Servicing Fee Rate) and Principal Collections and
the Class B Certificateholders shall be treated as owning the Class B Percentage
of Interest Collections (but limited to the Class B Certificate Rate plus the
Servicing Fee Rate) and Principal Collections. The Seller shall be treated as
having retained the stripped coupons on the Class A Percentage and the Class B
Percentage of each Receivable equal to the difference between the APR of such
Receivable and the portion owned by the Class A and Class B Certificateholders,
respectively, pursuant to this paragraph.

                        (b) To the extent that as a result of the subordination
provisions of this Agreement, actual cash distributions to the Class B
Certificateholders are less than the amount set forth in subsection (a), the
Class B Certificateholders shall be deemed to have (i) received the amount set
forth in subsection (a), (ii) paid such difference to the Class A
Certificateholders pursuant to a guaranty of the Class A Certificates, and (iii)
become subrogated to the rights of the Class A Certificateholders to recovery of
the amounts so paid.

        SECTION 8.8 Covenants. The Servicer agrees that it will not permit any
of the Subservicing Agreements to be amended in any manner inconsistent with the
provisions of this Agreement.

                                   ARTICLE IX.

                              Servicing Termination

        SECTION 9.1. Events of Servicing Termination. If any one of the
following events ("Events of Servicing Termination") shall occur and be
continuing:


                                      -49-

<PAGE>

                        (a) any failure by the Servicer to deliver to the
Trustee for deposit in any of the Accounts or the Reserve Fund any required
payment or to direct the Trustee or the Collateral Agent, as applicable, to make
any required distributions therefrom that shall continue unremedied for a period
of five Business Days after written notice of such failure is received by the
Servicer from the Trustee or the Collateral Agent, as applicable, or after
discovery of such failure by an Authorized Officer of the Servicer; or

                        (b) any failure by the Servicer duly to observe or to
perform in any material respect any other covenants or agreements of the
Servicer set forth in this Agreement, which failure shall (i) materially and
adversely affect the rights of either the Class A Certificateholders or the
Class B Certificateholders and (ii) continue unremedied for a period of 60 days
after the date on which written notice of such failure, requiring the same to be
remedied, shall have been given (A) to the Servicer by the Trustee or (B) to the
Servicer and to the Trustee by Holders of Certificates evidencing not less than
25% of the aggregate outstanding principal balance of the Class A Certificates
and Class B Certificates taken together as a single class (or for such longer
period, not in excess of 120 days, as may be reasonably necessary to remedy such
default; provided that such default is capable of remedy within 120 days and the
Servicer delivers an Officer's Certificate to the Trustee to such effect and to
the effect that the Servicer has commenced or will promptly commence, and will
diligently pursue, all reasonable efforts to remedy such default); or

                        (c) an Insolvency Event occurs with respect to the
Servicer or any successor;

then, and in each and every case, so long as the Event of Servicing Termination
shall not have been remedied within any applicable cure period, either the
Trustee, or the Holders of Certificates evidencing not less than a majority of
the aggregate outstanding principal balance of the Class A Certificates and the
Class B Certificates taken together as a single class, by notice then given in
writing to the Servicer and the Trustee may terminate all the rights and
obligations (other than the obligations set forth in Section 8.2) of the
Servicer under this Agreement. On or after the receipt by the Servicer of such
written notice, all authority and power of the Servicer under this Agreement,
whether with respect to the Certificates or the Receivables or otherwise, shall,
without further action, pass to and be vested in the Trustee or such successor
Servicer as may be appointed under Section 9.2; and, without limitation, the
Trustee is hereby authorized and empowered to execute and deliver, on behalf of
the predecessor Servicer, as attorney-in-fact or otherwise, any and all
documents and other instruments, and to do or accomplish all other acts or
things necessary or appropriate to effect the purposes of such notice of
termination, whether to complete the transfer and endorsement of the Receivables
and related documents, or otherwise. The predecessor Servicer shall cooperate
with the successor Servicer and the Trustee in effecting the termination of the
responsibilities and rights of the predecessor Servicer under this Agreement,
including the transfer to the successor Servicer for administration by it of all
cash amounts that shall at the time be held by the predecessor Servicer for
deposit, or shall thereafter be received by it with respect to a Receivable. All
reasonable costs and expenses (including attorneys' fees) incurred in connection
with transferring the Receivable Files to the successor Servicer and amending
this Agreement to reflect such succession as Servicer pursuant to this


                                      -50-

<PAGE>

Section shall be paid by the predecessor Servicer upon presentation of
reasonable documentation of such costs and expenses. Upon receipt of notice of
the occurrence of an Event of Servicing Termination, the Trustee shall give
notice thereof to the Rating Agencies.

        SECTION 9.2. Appointment of Successor. Upon the Servicer's receipt of
notice of termination, pursuant to Section 9.1 or the Servicer's resignation in
accordance with the terms of this Agreement, the predecessor Servicer shall
continue to perform its functions as Servicer under this Agreement, in the case
of termination, only until the date specified in such termination notice or, if
no such date is specified in a notice of termination, until receipt of such
notice and, in the case of resignation, until the earlier of (x) the date 45
days from the delivery to the Trustee of written notice of such resignation (or
written confirmation of such notice) in accordance with the terms of this
Agreement and (y) the date upon which the predecessor Servicer shall become
unable to act as Servicer, as specified in the notice of resignation and
accompanying Opinion of Counsel. In the event of the Servicer's termination
hereunder, the Trustee shall appoint a successor Servicer, and the successor
Servicer shall accept its appointment by a written assumption in form acceptable
to the Trustee. In the event that a successor Servicer has not been appointed at
the time when the predecessor Servicer has ceased to act as Servicer in
accordance with this Section, the Trustee without further action shall
automatically be appointed the successor Servicer and the Trustee shall be
entitled to the Servicing Fee. Notwithstanding the above, the Trustee shall, if
it shall be unwilling or unable so to act, appoint or petition a court of
competent jurisdiction to appoint, any established institution, having a net
worth of not less than $50,000,000 and whose regular business shall include the
servicing of automotive receivables, as the successor to the Servicer under this
Agreement.

                        (b) Upon appointment, the successor Servicer (including
the Trustee acting as successor servicer) shall be the successor in all respects
to the predecessor Servicer and shall be subject to all the responsibilities,
duties and liabilities of the Servicer arising thereafter and shall be entitled
to the Servicing Fee and all the rights granted to the Servicer by the terms and
provisions of this Agreement. No successor Servicer shall be liable for any acts
or omissions of any predecessor Servicer.

                        (c) The Servicer may not resign unless it is prohibited
from serving as such by law or by requirement of any regulatory authority.

        SECTION 9.3. Payment of Servicing Fee. If the Servicer shall change, the
predecessor Servicer shall be entitled to receive any accrued and unpaid
Servicing Fees through the date of the successor Servicer's acceptance hereunder
in accordance with Section 3.8.

        SECTION 9.4. Notification to Certificateholders. Upon any termination
of, or appointment of a successor to, the Servicer pursuant to this Article IX,
the Trustee shall give prompt written notice thereof to Certificateholders and
the Rating Agencies.

        SECTION 9.5. Waiver of Past Events of Servicing Termination. The Holders
of Certificates evidencing not less than a majority of the aggregate outstanding
principal balance of the Class A Certificates and the Class B Certificates taken
together as a single class, may, on behalf of all Certificateholders, waive in
writing any default by the Servicer in the performance


                                      -51-

<PAGE>

of its obligations hereunder and its consequences, except a default in making
any required deposits to or payments from any of the Accounts or the Reserve
Fund in accordance with this Agreement. Upon any such waiver of a past default,
such default shall cease to exist, and any Events of Servicing Termination
arising therefrom shall be deemed to have been remedied for every purpose of
this Agreement. No such waiver shall extend to any subsequent or other default
or impair any right consequent thereto.


                                   ARTICLE X.

                                   The Trustee

        SECTION 10.1. Acceptance by Trustee. The Trustee, by its execution of
this Agreement, accepts all consideration conveyed by the Seller pursuant to
Section 2.1 and the Trust created hereunder and declares that it shall hold such
consideration in trust upon the terms hereof set forth for the benefit of the
Certificateholders.

        SECTION 10.2. Duties of Trustee. The Trustee, both prior to and after
the curing of an Event of Servicing Termination, undertakes to perform only such
duties as are specifically set forth in this Agreement and no implied covenants
or obligations shall be read into this Agreement against the Trustee. If an
Event of Servicing Termination shall have occurred and shall not have been cured
(the appointment of a successor Servicer (including the Trustee) to constitute a
cure for the purposes of this Article), the Trustee shall exercise such of the
rights and powers vested in it by this Agreement, and shall use the same degree
of care and skill in their exercise, as a prudent man would exercise or use
under the circumstances in the conduct of his own affairs; provided, however,
that if the Trustee assumes the duties of the Servicer pursuant to Section 9.2,
the Trustee in performing such duties shall use the degree of skill and
attention required by Section 3.1.

                        (b) The Trustee, upon receipt of all resolutions,
certificates, statements, opinions, reports, documents, orders or other
instruments furnished to the Trustee that are required specifically to be
furnished pursuant to any provision of this Agreement, shall examine them to
determine whether they conform to the requirements of this Agreement.

                        (c) No provision of this Agreement shall be construed to
relieve the Trustee from liability for its own negligent action, its own
negligent failure to act, its own bad faith or its own willful misconduct;
provided, however, that:

                        (i) Prior to the occurrence of an Event of Servicing
        Termination, and after the curing of all such Events of Servicing
        Termination that may have occurred, the duties and obligations of the
        Trustee shall be determined solely by the express provisions of this
        Agreement, the Trustee shall not be liable except for the performance of
        such duties and obligations as are specifically set forth in this
        Agreement, no implied covenants or obligations shall be read into this
        Agreement against the Trustee, the permissible right of the Trustee
        (solely in its capacity as such) to do things enumerated in this
        Agreement shall not be construed as a duty and, in the absence of bad
        faith on the

                                      -52-
<PAGE>

        part of the Trustee, or manifest error, the Trustee (solely in its
        capacity as such) may conclusively rely on the truth of the statements
        and the correctness of the opinions expressed upon any certificates or
        opinions furnished to the Trustee and conforming to the requirements of
        this Agreement;

                        (ii) The Trustee shall not be liable for an error of
        judgment made in good faith by an officer of the Trustee, unless it
        shall be proved that the Trustee shall have been negligent in
        ascertaining the pertinent facts; and

                        (iii) The Trustee shall not be liable with respect to
        any action taken, suffered, or omitted to be taken in good faith in
        accordance with the direction of the Holders of Certificates evidencing
        not less than a majority of the aggregate outstanding principal balance
        of the Class A Certificates and the Class B Certificates taken together
        as a single class, as set forth in Section 9.1, relating to the time,
        method and place of conducting any proceeding or any remedy available to
        the Trustee, or exercising any trust or power conferred upon the
        Trustee, under this Agreement.

                        (d) The Trustee (solely in its capacity as such) shall
not be required to expend or risk its own funds or otherwise incur any financial
liability in the performance of any of its duties hereunder, or in the exercise
of any of its rights or powers, if it shall have reasonable grounds for
believing that the repayment of such funds or adequate indemnity reasonably
satisfactory to it against such risk or liability shall not be reasonably
assured to it, and none of the provisions contained in this Agreement shall in
any event require the Trustee to perform, or be responsible for the manner of
performance of, any of the obligations of the Servicer under this Agreement
except during such time, if any, as the Trustee shall be the successor to, and
be vested with the rights, duties, powers and privileges of, the Servicer in
accordance with the terms of this Agreement.

                        (e) Except for actions expressly authorized by this
Agreement, the Trustee shall take no action reasonably likely to impair the
security interests created or existing under any Receivable or Financed Vehicle
or to impair the value of any Receivable or Financed Vehicle.

                        (f) The Trustee shall have no power to vary the corpus
of the Trust including (i) accepting any substitute obligation for a Receivable
initially assigned to the Trustee under this Agreement, (ii) adding any other
investment, obligation or security except for investments of moneys in the
Accounts as permitted in this Agreement, or (iii) withdrawing any Receivable,
except for a withdrawal permitted under this Agreement.

        SECTION 10.3. Trustee's Certificate. As soon as practicable after each
Transfer Date on which Receivables shall be assigned to the Seller pursuant to
Section 2.3 or 11.2, as applicable, or to the Servicer pursuant to Section 3.7,
the Trustee shall execute a certificate, prepared by the Servicer, including its
date and the date of the Agreement, and accompanied by a copy of the Servicer's
Certificate for the related Collection Period. The Trustee's certificate shall
operate, as of such Transfer Date, as an assignment pursuant to Section 10.4.


                                      -53-

<PAGE>

        SECTION 10.4. Trustee's Assignment of Purchased Receivables. With
respect to all Receivables repurchased by the Seller pursuant to Section 2.3 or
11.2, or purchased by the Servicer pursuant to Section 3.7, the Trustee shall
assign, without recourse, representation or warranty, to the Seller or to the
Servicer, as the case may be, all the Trustee's right, title and interest in and
to such Receivables, and all security and documents and all other Trust Property
conveyed pursuant to Section 2.1 with respect to such Receivables. Such
assignment shall be a sale and assignment outright, and not for security. If, in
any enforcement suit or legal proceeding, it is held that the Seller or the
Servicer, as the case may be, may not enforce any such Receivable on the ground
that it shall not be a real party in interest or a holder entitled to enforce
the Receivable, the Trustee shall, at the expense of the Seller or the Servicer,
as the case may be, take such steps as the Seller or the Servicer, as the case
may be, deems necessary to enforce the Receivable, including bringing suit in
the Trustee's name or the names of the Certificateholders.

        SECTION 10.5. Certain Matters Affecting the Trustee. Except as otherwise
provided in Section 10.2:

                        (i) The Trustee may rely and shall be protected in
        acting or refraining from acting upon any resolution, certificate of
        auditors or accountants or any other certificate, statement, instrument,
        opinion, report, notice, request, direction, consent, order, appraisal,
        bond, note or other paper or document believed by it to be genuine and
        to have been signed or presented by the proper party or parties.

                        (ii) The Trustee may consult with counsel and any
        Opinion of Counsel or any advice of such counsel shall be full and
        complete authorization and protection in respect of any action taken or
        suffered or omitted by it under this Agreement in good faith and in
        accordance with such Opinion of Counsel or any advice of such counsel.

                        (iii) The Trustee shall be under no obligation to
        exercise any of the rights or powers vested in it by this Agreement, or
        to institute, conduct or defend any litigation under this Agreement or
        in relation to this Agreement, at the request, order or direction of any
        of the Certificateholders pursuant to the provisions of this Agreement,
        unless such Certificateholders shall have offered to the Trustee
        reasonable security or indemnity satisfactory to it against the costs,
        expenses and liabilities that may be incurred therein or thereby.

                        (iv) The Trustee shall not be liable for any action
        taken, suffered or omitted by it in good faith and believed by it to be
        authorized or within the discretion, rights or powers conferred upon it
        by this Agreement; provided, however, that the Trustee's conduct does
        not constitute willful misfeasance, negligence or bad faith.

                        (v) Prior to the occurrence of an Event of Servicing
        Termination and after the curing of all Events of Servicing Termination
        that may have occurred, the Trustee shall not be bound to make any
        investigation into the facts of any matters stated in any resolution,
        certificate, statement, instrument, opinion, report, notice, request,
        consent, direction, order, approval, bond, note or other paper or
        document, unless requested in writing so to do by Holders of
        Certificates evidencing not less than a


                                      -54-

<PAGE>


        majority of the aggregate outstanding principal balance of the Class A
        Certificates and the Class B Certificates taken together as a single
        class; provided, however, that if the payment within a reasonable time
        to the Trustee of the costs, expenses or liabilities likely to be
        incurred by it in the making of an investigation requested by the
        Certificateholders is, in the opinion of the Trustee, not reasonably
        assured to the Trustee by the security afforded to it by the terms of
        this Agreement, the Trustee may require reasonable indemnity
        satisfactory to it against such cost, expense or liability as a
        condition to so proceeding. The reasonable expense of every such
        examination shall be paid by the Servicer, or, if paid by the Trustee,
        shall be reimbursed by the Servicer upon demand. Nothing in this clause
        (v) shall affect the obligation of the Servicer to observe any
        applicable law prohibiting disclosure of information regarding the
        Obligors; provided, further, that the Trustee shall be entitled to make
        such further inquiry or investigation into such facts or matter as it
        may reasonably see fit, and if the Trustee shall determine to make such
        further inquiry or investigation it shall be entitled to examine the
        books and records of the Servicer or the Seller, personally or by agent
        or attorney, at the sole cost and expense of the Servicer or Seller, as
        the case may be.

                        (vi) The Trustee may execute any of the trusts or powers
        hereunder or perform any duties under this Agreement either directly or
        by or through agents, attorneys, nominees or a custodian, and shall not
        be liable for the acts of such agents, attorneys, nominees or custodians
        provided that they have been appointed with due care.

                        (vii) The Trustee shall not be required to make any
        initial or periodic examination of any documents or records related to
        the Receivables or Financed Vehicles for the purpose of establishing the
        presence or absence of defects, the compliance by the Seller with their
        representations and warranties or for any other purpose.

        SECTION 10.6. Trustee Not Liable for Certificates or Receivables. The
Trustee assumes no responsibility for the correctness of the recitals contained
herein and in the Certificates (other than the Trustee's execution of, and the
certificate of authentication on, the Certificates). Except as expressly
provided herein, the Trustee makes no representations as to the validity or
sufficiency of this Agreement or of the Certificates (other than the Trustee's
execution of, and the certificate of authentication on, the Certificates), or of
any Receivable or related document, or for the validity of the execution by the
Seller and the Servicer of this Agreement or of any supplements hereto or
instruments of further assurance, or for the sufficiency of the Trust Property
hereunder, and the Trustee shall not be bound to ascertain or inquire as to the
performance or observance of any covenants, conditions or agreements on the part
of the Seller or the Servicer under this Agreement except as herein set forth;
but the Trustee may require the Seller or the Servicer to provide full
information and advice as to the performance of the aforesaid covenants,
conditions and agreements. The Trustee (solely in its capacity as such) shall
have no obligation to perform any of the duties of the Seller or the Servicer,
except as explicitly set forth in this Agreement. The Trustee shall have no
liability in connection with compliance of the Servicer or the Seller with
statutory or regulatory requirements related to the Receivables. The Trustee
shall not make or be deemed to have made any representations or warranties with
respect to the Receivables or the validity or sufficiency of any assignment of
the Receivables to


                                      -55-

<PAGE>

the Trust or the Trustee. The Trustee (solely in its capacity as such) shall at
no time have any responsibility or liability for, or with respect to, the
legality, validity or enforceability of any security interest in any Financed
Vehicle or (prior to the time, if any, that the Servicer is terminated as
custodian hereunder) any Receivable, or the perfection and priority of such a
security interest or the maintenance of any such perfection and priority, the
efficacy of the Trust or its ability to generate funds sufficient to provide for
the payments to be distributed to Certificateholders under this Agreement, the
existence, condition, location and ownership of any Financed Vehicle, the
existence and contents of any Receivable or any computer or other record
thereof, the validity of the assignment of any Receivable to the Trust or of any
intervening assignment, the completeness of any Receivable, the performance or
enforcement of any Receivable, the compliance by the Seller with any warranty or
representation made under this Agreement or in any related document and the
accuracy of any such warranty or representation, prior to the Trustee's receipt
of notice or other discovery of any noncompliance therewith or any breach
thereof, any investment of monies by the Servicer or any loss resulting
therefrom (it being understood that the Trustee shall remain responsible for any
Trust Property that it may hold), the acts or omissions of the Seller, the
Servicer or any Obligor, any action of the Servicer taken in the name of the
Trustee or any action by the Trustee taken at the instruction of the Servicer
(provided that such instruction is not in express violation of the terms and
provisions of this Agreement); provided, however, that the foregoing shall not
relieve the Trustee of its obligation to perform its duties under this
Agreement. Except with respect to a claim based on the failure of the Trustee to
perform its duties under this Agreement (whether in its capacity as Trustee or
as successor Servicer) or based on the Trustee's willful misfeasance, negligence
or bad faith, or based on the Trustee's breach of a representation and warranty
contained in Section 10.14, no recourse shall be had to the Trustee (whether in
its individual capacity or as Trustee) for any claim based on any provision of
this Agreement, the Certificates or any Receivable or assignment thereof against
the Trustee in its individual capacity; the Trustee shall not have any personal
obligation, liability or duty whatsoever to any Certificateholder or any other
Person with respect to any such claim. The Trustee shall not be accountable for
the use or application by the Seller of the proceeds of such Certificates, or
for the use or application of any funds paid to the Servicer in respect of the
Receivables prior to the time such amounts are deposited in the Collection
Account (whether or not the Collection Account is maintained with the Trustee).
The Trustee shall have no liability for any losses from the investment or
reinvestment in Eligible Investments made in accordance with Section 4.1.

        SECTION 10.7. Trustee May Own Certificates. The Trustee in its
individual or any other capacity may become the owner or pledgee of Certificates
with the same rights as it would have if it were not Trustee.

        SECTION 10.8. Trustee's Fees and Expenses. The Servicer agrees to pay to
the Trustee, and the Trustee shall be entitled to, reasonable compensation as is
agreed upon in writing between the Trustee and the Servicer (which shall not be
limited by any provision of law in regard to the compensation of a trustee of an
express trust) for all services rendered by it in the execution of the trusts
created by this Agreement and in the exercise and performance of any of the
powers and duties under this Agreement as Trustee, and the Servicer shall pay or
reimburse the Trustee upon its request for all reasonable expenses (including,
without limitation, expenses


                                      -56-

<PAGE>

incurred in connection with notices or other communications to
Certificateholders), disbursements and advances (including the reasonable
compensation and the reasonable expenses and disbursements of its counsel and of
all persons not regularly in its employ) incurred or made by the Trustee in
accordance with any of the provisions of this Agreement (including the
reasonable fees and expenses of its agents, any co-trustee and counsel) or in
defense of any action brought against it in connection with this Agreement
except any such expense, disbursement, or advance as may arise from its
negligence, willful misfeasance or bad faith. The Servicer's covenant to pay the
expenses, disbursements and advances provided for in the preceding sentence and
the Servicer's indemnity pursuant to Section 8.2 shall survive the termination
of this Agreement.

        SECTION 10.9. Eligibility Requirements for Trustee. The Trustee shall be
organized and doing business under the banking laws of a state or of the United
States, shall be authorized under such laws to exercise corporate trust powers,
shall have a combined capital and surplus of at least $50,000,000, shall have a
credit rating of at least Baa3 from Moody's and shall be subject to supervision
or examination by Federal or State banking authorities. If such corporation
shall publish reports of condition at least annually, pursuant to law or to the
requirements of the aforesaid supervising or examining authority, then for the
purpose of this Section 10.9, the consolidated net worth of such corporation
shall be deemed to be its consolidated capital and surplus as set forth in its
most recent consolidated report of condition so published. In case at any time
the Trustee shall cease to be eligible in accordance with the provisions of this
Section 10.9, the Trustee shall resign immediately in the manner and with the
effect specified in Section 10.10.

        SECTION 10.10.  Resignation or Removal of Trustee.

                        (a) The Trustee may at any time resign and be discharged
from the trusts hereby created by giving 30 days' prior written notice thereof
to the Servicer. Upon receiving such notice of resignation, the Servicer shall
promptly appoint a successor Trustee, by written instrument, in duplicate, one
copy of which instrument shall be delivered to the resigning Trustee and one
copy to the successor Trustee. If no successor Trustee shall have been so
appointed and have accepted appointment within 30 days after the giving of such
notice of resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor Trustee.

                        (b) If at any time the Trustee shall cease to be
eligible in accordance with the provisions of Section 10.9 and shall fail to
resign after written request therefor by the Servicer, or if at any time the
Trustee shall be legally unable to act, or shall be adjudged bankrupt or
insolvent, or a receiver, conservator or liquidator of the Trustee or of its
property shall be appointed, or any public officer shall take charge or control
of the Trustee or of its property or affairs for the purpose of rehabilitation,
conservation or liquidation, then the Servicer may remove the Trustee. If the
Trustee is removed under the authority of the immediately preceding sentence,
the Servicer shall promptly appoint a successor trustee by written instrument,
in duplicate, one copy of which instrument shall be delivered to the Trustee so
removed, the


                                      -57-

<PAGE>

successor Trustee, the Certificateholders at their respective addresses of
record and the Rating Agencies.

                        (c) Any resignation or removal of the Trustee and
appointment of a successor Trustee pursuant to any of the provisions of this
Section 10.10 shall not become effective until acceptance of appointment by the
successor Trustee pursuant to Section 10.11.

                        (d) The respective obligations of the Seller and the
Servicer described in this Agreement shall survive the removal or resignation of
the Trustee as provided in this Agreement.

        SECTION 10.11. Successor Trustee. Any successor Trustee appointed
pursuant to Section 10.10 shall execute, acknowledge, and deliver to the
Servicer and to its predecessor Trustee an instrument accepting such appointment
under this Agreement, and thereupon the resignation or removal of the
predecessor Trustee shall become effective and such successor Trustee, without
any further act, deed or conveyance, shall become fully vested with all rights,
powers, duties and obligations of its predecessor under this Agreement, with
like effect as if originally named as Trustee. The predecessor Trustee shall
deliver to the successor Trustee all documents and statements held by it under
this Agreement, and the Servicer and the predecessor Trustee shall execute and
deliver such instruments and do such other things as may reasonably be required
for fully and certainly vesting and confirming in the successor Trustee all such
rights, powers, duties and obligations.

                        (a) No successor Trustee shall accept appointment as
provided in this Section 10.11 unless at the time of such acceptance such
successor Trustee shall be eligible pursuant to Section 10.9.

                        (b) Upon acceptance of appointment by a successor
Trustee pursuant to this Section 10.11, the Servicer shall mail notice of such
acceptance by the successor Trustee under this Agreement to all
Certificateholders at their respective addresses of record and to the Rating
Agencies. If the Servicer shall fail to mail such notice within ten days after
acceptance of appointment by the successor Trustee, the successor Trustee shall
cause such notice to be mailed at the expense of the Servicer.

        SECTION 10.12. Merger or Consolidation of Trustee. Any corporation or
banking association which is eligible to be a successor Trustee under Section
10.9 (i) into which the Trustee may be merged or consolidated, (ii) that may
result from any merger, conversion or consolidation to which the Trustee shall
be a party, or (iii) that may succeed by purchase and assumption to the business
of the Trustee, where the Trustee is not the surviving entity, which corporation
or banking association executes an agreement of assumption to perform every
obligation of the Trustee under this Agreement, shall be the successor of the
Trustee hereunder, without the execution or filing of any instrument or any
further act on the part of any of the parties hereto, anything herein to the
contrary notwithstanding. The Trustee shall promptly notify the Servicer and the
Rating Agencies of any such merger, conversion, consolidation or purchase and
assumption where the Trustee is not the surviving entity.

                                      -58-

<PAGE>

        SECTION 10.13. Appointment of Co-Trustee or Separate Trustee. (a)
Notwithstanding any other provisions of this Agreement, at any time, for the
purpose of meeting any legal requirements of any jurisdiction in which any part
of the Trust Property or any Financed Vehicle may at the time be located, the
Servicer and the Trustee acting jointly shall have the power and shall execute
and deliver all instruments to appoint one or more Persons approved by the
Trustee to act as co-trustee, jointly with the Trustee, or separate trustee or
separate trustees, of all or any part of the Trust, and to vest in such Person,
in such capacity and for the benefit of the Certificateholders, such title to
the Trust, or any part thereof, and, subject to the other provisions of this
Section 10.13, such powers, duties, obligations, rights and trusts as the
Servicer and the Trustee may consider necessary or desirable. If the Servicer
shall not have joined in such appointment within 15 days after the receipt by it
of a request so to do, or in case an Event of Servicing Termination shall have
occurred and be continuing, the Trustee alone shall have the power to make such
appointment. No co-trustee or separate trustee under this Agreement shall be
required to meet the terms of eligibility as a successor trustee pursuant to
Section 10.9 and no notice to Certificateholders of the appointment of any
co-trustee or separate trustee shall be required pursuant to Section 10.11.
Notwithstanding the appointment of a co-trustee or separate trustee hereunder,
the Trustee shall not be relieved of any of its obligations under this
Agreement.

                        (b) Each separate trustee and co-trustee shall, to the
extent permitted by law, be appointed and act subject to the following
provisions and conditions:

                        (i) All rights, powers, duties and obligations conferred
        or imposed upon the Trustee shall be conferred upon and exercised or
        performed by the Trustee and such separate trustee or co-trustee jointly
        (it being understood that such separate trustee or co-trustee, is not
        authorized to act separately without the Trustee joining in such act),
        except to the extent that under any law of any jurisdiction in which any
        particular act or acts are to be performed (whether as Trustee under
        this Agreement or as successor to the Servicer under this Agreement),
        the Trustee shall be incompetent or unqualified to perform such act or
        acts, in which event such rights, powers, duties and obligations
        (including the holding of title to the Trust Property or any portion
        thereof in any such jurisdiction) shall be exercised and performed
        singly by such separate trustee or co-trustee, but solely at the
        direction of the Trustee.

                        (ii) No trustee under this Agreement shall be liable by
        reason of any act or omission of any other trustee under this Agreement.

                        (iii) The Servicer and the Trustee acting jointly may at
        any time accept the resignation of or remove any separate trustee or
        co-trustee.

                        (c) Any notice, request or other writing given to the
Trustee shall be deemed to have been given to each of the then separate trustees
and co-trustees, as effectively as if given to each of them. Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement and
in particular to the provisions of this Article. Each separate trustee and
co-trustee, upon its acceptance of the trusts conferred, shall be vested with
the estates or


                                      -59-

<PAGE>

property specified in its instrument of appointment, either jointly with the
Trustee or separately, as may be provided therein, subject to all the provisions
of this Agreement, specifically including every provision of this Agreement
relating to the conduct of, affecting the liability of, or affording protection
to, the Trustee. Each such instrument shall be filed with the Trustee and a copy
thereof given to the Servicer.

                        (d) Any separate trustee or co-trustee may, at any time,
appoint the Trustee its agent or attorney-in-fact with full power and authority,
to the extent not prohibited by law, to do any lawful act under or in respect of
this Agreement on its behalf and in its name. If any separate trustee or
co-trustee shall die, become incapable of acting, resign or be removed, all of
its estates, properties, rights, remedies and trusts shall vest in and be
exercised by the Trustee, to the extent permitted by law, without the
appointment of a new or successor trustee. The Trustee shall promptly notify the
Servicer and the Rating Agencies of any appointment made pursuant to this
Section 10.13.

        SECTION 10.14. Representations and Warranties of Trustee. The Trustee
makes the following representations and warranties on which the Seller, the
Servicer and Certificateholders may rely:

                        (i) Organization and Good Standing. The Trustee is a
        national banking association duly organized, validly existing, and in
        good standing under the laws of the United States;

                        (ii) Power and Authority. The Trustee has full power,
        authority and legal right to execute, deliver and perform this Agreement
        and has taken all necessary action to authorize the execution, delivery
        and performance by it of this Agreement; and

                        (iii) Enforceability. This Agreement has been duly
        executed and delivered by the Trustee and this Agreement constitutes a
        legal, valid and binding obligation of the Trustee enforceable against
        the Trustee in accordance with its terms, except as such enforceability
        may be limited by applicable bankruptcy, insolvency, reorganization,
        moratorium or other similar laws now or hereafter in effect affecting
        the enforcement of creditors' rights in general and except as such
        enforceability may be limited by general principles of equity (whether
        considered in a suit at law or in equity).

        SECTION 10.15. Reports by Trustee. The Trustee shall provide to any
Certificateholder or Certificate Owner who so requests in writing (addressed to
the Corporate Trust Office) a copy of any Servicer's Certificate, the annual
statement described in Section 3.10, and the annual accountant's examination
described in Section 3.11. The Trustee may require any Certificateholder or
Certificate Owner requesting such report to pay a reasonable sum to cover the
cost of the Trustee's complying with such request.

        SECTION 10.16. Tax Accounting. The Servicer shall prepare any Federal
tax returns of the Trust in accordance with the Code and any regulations
(including, to the extent applicable by their terms, proposed regulations)
thereunder. In no event shall the Trustee in its individual capacity be liable
for any liabilities, costs or expenses of the Trust, the


                                      -60-

<PAGE>

Certificateholders, the Seller or the Servicer arising under any tax law or
regulation, including, without limitation, Federal, State or local income or
excise taxes or any tax imposed on or measured by income (or any interest or
penalty with respect thereto or arising from any failure to comply therewith).
Notwithstanding the foregoing, in no event shall the Trustee be liable hereunder
for any liabilities, costs or expenses incurred from any information furnished
to it by the Servicer or failure to furnish information by the Servicer in a
timely manner.

        SECTION 10.17. Trustee May Enforce Claims Without Possession of
Certificates. All rights of action and claims under this Agreement or the
Certificates may be prosecuted and enforced by the Trustee without the
possession of any of the Certificates or the production thereof in any
proceeding relating thereto, and any such proceeding instituted by the Trustee
shall be brought in its own name as Trustee. Any recovery of judgment shall,
after provision for the payment of the reasonable compensation, expenses,
disbursements and advances of the Trustee, its agents and counsel, be for the
ratable benefit of the Certificateholders in respect of which such judgment has
been obtained.


                                   ARTICLE XI.

                                   Termination

        SECTION 11.1. Termination of the Trust. (a) The Trust, and the
respective obligations and responsibilities of the Seller, the Servicer and the
Trustee hereunder shall terminate (except as otherwise expressly provided
herein) upon the earliest of: (i) the Distribution Date next succeeding the
purchase by the Seller at its option, pursuant to Section 11.2, of the
Receivables remaining in the Trust, (ii) the payment to Certificateholders of
all amounts required to be paid to them pursuant to this Agreement or (iii) the
Distribution Date next succeeding the month which is six months after the
maturity or the liquidation of the last Receivable held in the Trust and the
disposition of any amounts received upon liquidation of any property remaining
in the Trust; provided, however, in no event shall the Trust created hereby
continue beyond the expiration of 21 years from the death of the last survivor
of the descendants of Joseph P. Kennedy, the late Ambassador of the United
States to the Court of St. James's, living on the date of this Agreement. The
Servicer shall promptly notify the Trustee of any prospective termination
pursuant to this Section 11.1.

                        (b) Notice of any termination, specifying the
Distribution Date upon which the Certificateholders may surrender the
Certificates to the Trustee for payment of the final distribution and
cancellation, shall be given promptly by the Trustee by letter to
Certificateholders and the Rating Agencies mailed not earlier than the 15th day
and not later than the 25th day of the month next preceding the specified
Distribution Date stating the amount of any such final payment and that the
Record Date otherwise applicable to such Distribution Date is not applicable,
payments being made only upon presentation and surrender of the Certificates at
the office of the Trustee therein specified. Upon presentation and surrender of
the Certificates, the Trustee shall cause to be distributed to
Certificateholders amounts distributable on such Distribution Date pursuant to
Section 4.5. Amounts remaining after distribution, or providing for
distribution, to the Certificateholders shall be distributed to the Seller.


                                      -61-

<PAGE>

                        (c) In the event that all of the Certificateholders
shall not surrender their Certificates for cancellation within six months after
the date specified in the above-mentioned written notice, the Trustee shall give
a second written notice to the remaining Certificateholders to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto. The Trustee shall after giving such notice deliver or cause to be
delivered to the Servicer the Certificate Register. If within one year after the
second notice all the Certificates shall not have been surrendered for
cancellation, the Servicer may take appropriate steps, or may appoint an agent
to take appropriate steps, to contact the remaining Certificateholders
concerning surrender of their Certificates, and the cost thereof shall be paid
out of the funds and other assets that shall remain subject to this Agreement.
Any such funds held pending such distribution shall be held uninvested. Any
funds remaining in the Trust after exhaustion of such remedies shall be
distributed by the Trustee to the Seller.

        SECTION 11.2. Optional Purchase of All Receivables. In the event that
the Pool Balance is 5% or less of the Original Pool Balance as of the first day
of any Collection Period, the Seller shall have the option to purchase the
corpus of the Trust on any Distribution Date occurring in a subsequent
Collection Period. To exercise such option, the Seller shall deposit pursuant to
Section 4.3 the sum of the Class A Principal Balance and the Class B Principal
Balance plus accrued and unpaid interest thereon into the Collection Account for
the Distribution Date occurring in the month in which such repurchase is to be
effected. The payment shall be made in the manner specified in Section 4.3, and
shall be distributed pursuant to Section 4.5. Upon such payment the Seller shall
succeed to and own all interests in and to the Trust and the Trust Property.


                                  ARTICLE XII.

                            Miscellaneous Provisions

        SECTION 12.1. Amendment. (a) This Agreement may be amended by the
Seller, the Servicer and the Trustee, without the consent of any of the
Certificateholders, to cure any ambiguity or defect, to correct or supplement
any provision in this Agreement or for the purpose of adding any provision to or
changing in any manner or eliminating any of the provisions of this Agreement,
or of modifying in any manner the rights of the Certificateholders; provided,
that such action shall not, as evidenced by an Opinion of Counsel delivered to
the Trustee, materially and adversely affect the interests of any
Certificateholder; provided further, that any amendment within the scope of
Section 12.1(b)(i) or (ii) shall be deemed to materially and adversely affect
the interests of the Certificateholders.

                        (b) This Agreement may also be amended from time to time
by the Seller, the Servicer and the Trustee, with the consent of the Holders of
Certificates evidencing not less than a majority of the aggregate outstanding
principal balance of the Class A Certificates and the Class B Certificates taken
together as a single class, for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of this Agreement,
or of modifying in any manner the rights of the Certificateholders; provided,
however, that no such amendment shall (i) increase or reduce in any manner the
amount of, or accelerate or delay


                                      -62-

<PAGE>

the timing of, or change the allocation or priority of, collections of payments
on Receivables or distributions that are required to be made on any Certificate,
without the consent of all adversely affected Certificateholders or (ii) reduce
the percentage of the aggregate outstanding principal balance of the
Certificates, the holders of which are required to consent to any such
amendment, without the consent of all Certificateholders. Promptly after the
execution of any such amendment or consent, the Trustee shall furnish written
notification of the substance of such amendment or consent to each
Certificateholder.

                        (c) It shall not be necessary for the consent of
Certificateholders pursuant to Section 12.1(b) to approve the particular form of
any proposed amendment or consent, but it shall be sufficient if such consent
shall approve the substance thereof. The manner of obtaining such consents and
of evidencing the authorization of the execution thereof by Certificateholders
shall be subject to such reasonable requirements as the Trustee may prescribe.

                        (d) Notice of any amendment of this Agreement shall be
sent by the Servicer to the Rating Agencies, at such address as the Rating
Agencies may from time to time specify in writing.

                        (e) The Trustee may, but shall not be obligated to,
enter into any such amendment which affects the Trustee's own rights, duties or
immunities under this Agreement or otherwise.

                        (f) In connection with any amendment pursuant to this
Section 12.1 the Trustee shall be entitled to receive an Opinion of Counsel to
the effect that such amendment is authorized or permitted by the Agreement.

        SECTION 12.2. Protection of Title to Trust. (a) The Servicer shall cause
to be executed and filed such financing statements and cause to be executed and
filed such continuation statements, all in such manner and in such places as may
be required by law fully to preserve, maintain and protect the interest of the
Certificateholders and the Trustee under this Agreement in the Trust Property
and in the proceeds thereof. The Servicer shall deliver (or cause to be
delivered) to the Trustee file-stamped copies of, or filing receipts for, any
document filed as provided above, as soon as available following such filing. In
the event that the Servicer fails to perform its obligations under this
subsection, the Trustee may (but shall not be obligated to) do so, at the
expense of the Servicer.

                        (b) Neither the Seller nor the Servicer shall change its
name, identity or corporate structure in any manner that would, could or might
make any financing statement or continuation statement filed by the Servicer in
accordance with paragraph (a) above seriously misleading within the meaning of
Section 9-402(7) of the UCC, unless it shall have given the Trustee at least
five days' prior written notice thereof and shall have promptly filed
appropriate amendments to all previously filed financing statements or
continuation statements.

                        (c) Each of the Seller and the Servicer shall have an
obligation to give the Trustee at least 60 days' prior written notice of any
relocation of its principal executive office


                                      -63-

<PAGE>

if, as a result of such relocation, the applicable provisions of the UCC would
require the filing of any amendment of any previously filed financing or
continuation statement or of any new financing statement and shall promptly file
any such amendment. The Servicer shall at all times maintain each office from
which it shall service Receivables, and its principal executive office, within
the United States of America.

                        (d) The Servicer shall maintain or cause to be
maintained accounts and records as to each Receivable accurately and in
sufficient detail to permit (i) the reader thereof to know at any time the
status of such Receivable, including payments and Recoveries made and payments
owing (and the nature of each) and (ii) reconciliation between payments or
Recoveries on (or with respect to) each Receivable and the amounts from time to
time deposited in the Collection Account in respect of such Receivable.

                        (e) The Servicer shall maintain and shall cause any
Subservicer to maintain its computer systems so that, from and after the time of
sale under this Agreement of the Receivables to the Trustee, the Servicer's and
any Subservicer's master computer records (including any backup archives) that
refer to a Receivable shall indicate clearly that such Receivable is owned by
the Trust. Indication of the Trust's ownership of a Receivable shall be deleted
from or modified on the Seller's, the Servicer's and any Subservicer's computer
systems when, and only when, the Receivable shall be paid or shall become a
Purchased Receivable.

                        (f) If at any time the Seller or the Servicer shall
propose to sell, grant a security interest in or otherwise transfer any interest
in automobile receivables to any prospective purchaser, lender or other
transferee, the Servicer, shall give to such prospective purchaser, lender or
other transferee computer tapes, records or printouts (including any restored
from backup archives) that, if they shall refer in any manner whatsoever to any
Receivable, shall indicate clearly that such Receivable has been sold and is
owned by the Trust.

                        (g) The Servicer shall permit the Trustee and its agents
at any time during normal business hours to inspect, audit and make copies of
and abstracts from the Servicer's records regarding any Receivable.

                        (h) Upon request at any time the Trustee shall have
reasonable grounds to believe that such request is necessary in connection with
the performance of its duties under this Agreement, the Servicer shall furnish
to the Trustee, within five Business Days, a list of all Receivables (by
contract number and name of Obligor) then held as part of the Trust, together
with a reconciliation of such list to the Schedule of Receivables and to each of
the Servicer's Certificates furnished before such request indicating removal of
Receivables from the Trust.

                        (i) The Servicer shall deliver to the Trustee promptly
after the execution and delivery of this Agreement and of each amendment
thereto, an Opinion of Counsel either (A) stating that, in the opinion of such
counsel, all financing statements and continuation statements have been executed
and filed that are necessary fully to preserve and protect the interest of the
Trustee in the Receivables, and reciting the details of such filings or
referring to prior Opinions of Counsel in which such details are given, or (B)
stating that, in the opinion of such counsel, no such action shall be necessary
to preserve and protect such interest.


                                      -64-

<PAGE>

                        (j) The Seller shall, to the extent required by
applicable law, cause the Certificates to be registered with the Commission
pursuant to Section 12(b) or Section 12(g) of the Exchange Act within the time
periods specified in such sections.

        SECTION 12.3. Limitation on Rights of Certificateholders. (a) The death
or incapacity of any Certificateholder shall not operate to terminate this
Agreement or the Trust, or entitle the Certificateholder's legal representatives
or heirs to claim an accounting or to take any action or commence any proceeding
in any court for a partition or winding up of the Trust, or otherwise affect the
rights, obligations and liabilities of the parties to this Agreement or any of
them.

                        (b) No Certificateholder shall have any right to vote
(except as expressly provided herein) or in any manner otherwise control the
operation and management of the Trust, or the obligations of the parties to this
Agreement, nor shall anything set forth in this Agreement, or contained in the
terms of the Certificates, be construed so as to constitute the Holders as
partners or members of an association; nor shall any Certificateholder be under
any liability to any third party by reason of any action taken pursuant to any
provision of this Agreement.

                        (c) No Certificateholder shall have any right by virtue
or by availing itself of any provisions of this Agreement to institute any suit,
action or proceeding in equity or at law upon or under or with respect to this
Agreement, unless such Holder previously shall have given to the Trustee a
written notice of default and of the continuance thereof, as hereinbefore
provided, and unless the Holders of the Certificates evidencing not less than a
majority of the aggregate outstanding principal balance of the Class A
Certificates and the Class B Certificates taken together as a single class shall
have made written request upon the Trustee to institute such action, suit or
proceeding in its own name as Trustee under the Agreement and shall have offered
to the Trustee such reasonable indemnity as it may require against the costs,
expenses, and liabilities to be incurred therein or thereby, and the Trustee,
for 30 days after its receipt of such notice, request, and offer of indemnity,
shall have neglected or refused to institute any such action, suit or
proceeding; no one or more Holders of Certificates shall have any right in any
manner whatever by virtue or by availing itself or themselves of any provisions
of this Agreement to affect, disturb or prejudice the rights of the Holders of
any other of the Certificates, or to obtain or seek to obtain priority over or
preference to any other such Holder or to enforce any right, under this
Agreement, except in the manner provided in this Agreement and for the equal,
ratable, and common benefit of all Class A Certificateholders or Class B
Certificateholders, as the case may be. For the protection and enforcement of
the provisions of this Section 12.3, each Certificateholder and the Trustee
shall be entitled to such relief as can be given either at law or in equity.

        SECTION 12.4. Governing Law. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS, AND REMEDIES OF THE
PARTIES UNDER THIS AGREEMENT SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.


                                      -65-

<PAGE>

        SECTION 12.5. Notices. All demands, notices and communications upon or
to the Seller, the Servicer, the Trustee or the Rating Agencies under this
Agreement shall be in writing, personally delivered, sent by overnight courier
or mailed by certified mail, return receipt requested, (or in the form of telex
or facsimile notice, followed by written notice delivered as aforesaid) and
shall be deemed to have been duly given upon receipt (a) in the case of the
Seller or Servicer, to Bank One, Texas, N.A., 1717 Main Street, Dallas, Texas
75201, Attention: Chief Financial Officer, facsimile 214-290-7667 (b) in the
case of the Trustee, at the Corporate Trust Office, facsimile 718-242-3529 (c)
in the case of Moody's, to Moody's Investors Service, Inc., to 99 Church Street,
New York, New York 10004, Attention of Asset Backed Securities Group, facsimile
212-553-0573 and (d) in the case of Standard & Poor's, to Standard & Poor's
Corporation, 26 Broadway (15th Floor), New York, New York 10004, Attention of
Asset Backed Surveillance Department, facsimile 212-208-0098; or, as to each of
the foregoing, at such other address as shall be designated by written notice to
the other parties.

        SECTION 12.6. Severability of Provisions. If any one or more of the
covenants, provisions or terms of this Agreement shall be for any reason
whatsoever held invalid, then such covenants, provisions or terms shall be
deemed severable from the remaining covenants, provisions or terms of this
Agreement, and shall in no way affect the validity or enforceability of the
other provisions of this Agreement or of the Certificates or the rights of the
Holders thereof.

        SECTION 12.7. Assignment. Notwithstanding anything to the contrary
contained herein, except as provided in Sections 7.4, 8.3 and 8.5, this
Agreement may not be assigned by the Seller or the Servicer. This Agreement may
not be assigned by the Trustee except as provided by Sections 10.10 through
10.13 hereof.

        SECTION 12.8. Certificates Nonassessable and Fully Paid. The interests
represented by the Certificates shall be nonassessable for any losses or
expenses of the Trust or for any reason whatsoever, and, upon authentication
thereof by the Trustee pursuant to Section 6.1, each Certificate shall be deemed
fully paid.

        SECTION 12.9. Intention of Parties. (a) The execution and delivery of
this Agreement shall constitute an acknowledgment by the Seller and the Trustee,
on behalf of the Certificateholders, that it is intended that the assignment and
transfer herein contemplated constitute a sale and assignment outright, and not
for security, of the Receivables and the other Trust Property, conveying good
title thereto free and clear of any liens, from the Seller to the Trustee, and
that the Receivables and the other Trust Property shall not be a part of the
estate of the Seller in the event of the insolvency, receivership,
conservatorship or the occurrence of another similar event, of, or with respect
to, the Seller. In the event that such conveyance is determined to be made as
security for a loan made by the Trustee or the Certificateholders to the Seller,
the parties intend that the Seller shall have granted to the Trustee a security
interest in all of the Seller's right, title and interest in and to the Trust
Property conveyed to the Trustee pursuant to Section 2.1 in order to secure the
obligations under the Certificates, and that this Agreement shall constitute a
security agreement under applicable law.


                                      -66-

<PAGE>

                        (b) The execution and delivery of this Agreement shall
constitute an acknowledgment by the Seller and the Trustee on behalf of the
Certificateholders that they intend that the Trust be classified (for Federal
tax purposes) as a grantor trust under Subpart E, Part I of Subchapter J of the
Code of which the Certificateholders are owners, rather than as an association
taxable as a corporation. The powers granted and obligations undertaken in this
Agreement shall be construed so as to further such intent.

        SECTION 12.10. Counterparts. This Agreement may be executed by the
parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

        SECTION 12.11. Collateral Agent Protection. Notwithstanding anything
contained herein to the contrary, the Collateral Agent shall have the same
rights and protection afforded to the Trustee hereunder.

        SECTION 12.12. Limitation of Liability of Trustee and Collateral Agent.
Notwithstanding anything contained herein to the contrary (i) this Agreement has
been accepted by Bankers Trust Company not in its individual capacity but solely
as Trustee and as Collateral Agent with respect to the Reserve Fund and in no
event shall Bankers Trust Company have any liability for the representations,
warranties, covenants, agreements or other obligations of the Seller hereunder
or in any of the certificates, notices or agreements delivered pursuant hereto,
as to all of which recourse shall be had solely to the assets of the Seller and
(ii) under no circumstances shall Bankers Trust Company be liable for the
payment of any indebtedness or expenses of the Trust; provided, however, nothing
contained herein shall relieve Bankers Trust Company of its obligations
contained herein in its capacity as successor Servicer, as Trustee and as
Collateral Agent.


                                      -67-

<PAGE>

               IN WITNESS WHEREOF, the parties have caused this Agreement to be
duly executed by their respective officers thereunto duly authorized as of the
day and year first above written.


                                       BANK ONE, TEXAS, N.A.
                                       as Seller and Servicer


                                       By:____________________________
                                       Name:
                                       Title:

                                       BANKERS TRUST COMPANY, not in its
                                       individual capacity but solely as Trustee


                                       By:_______________________________
                                       Name:
                                       Title:


                                       BANKERS TRUST COMPANY, not in its
                                       individual capacity but solely as
                                       Collateral Agent


                                       By:_______________________________
                                       Name:
                                       Title:


                                      -68-

<PAGE>


                                                                      SCHEDULE A


                             Schedule of Receivables

                      (delivered to the Trustee at Closing)








<PAGE>


                                                                      SCHEDULE B


                             Location of Receivables






<PAGE>


                                    EXHIBIT A

                           FORM OF CLASS A CERTIFICATE


        [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

        DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS CERTIFICATE
WILL BE MADE IN INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING
PRINCIPAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE AMOUNT
BALANCE ON THE FACE HEREOF.


NUMBER A-                                              $________________________
(of CUSIP NO. ________________                         $________________ issued)


                       BANC ONE AUTO GRANTOR TRUST 1997-A

                     CLASS A _____% ASSET BACKED CERTIFICATE


evidencing a fractional undivided interest in the Trust, as defined below, the
property of which includes a pool of motor vehicle retail installment sale
contracts secured by new or used automobiles, vans or light duty trucks.

 (This Certificate does not represent an interest in or obligation of Bank One,
Texas, N.A., the Trustee or any of their respective affiliates, except to the
extent described below.)

        THIS CERTIFIES THAT _________________ is the registered owner of a
$____________________ nonassessable, fully-paid, fractional undivided interest
in Banc One Auto Grantor Trust 1997-A (the "Trust") formed pursuant to the
Pooling and Servicing Agreement (the "Agreement") dated as of May 31, 1997 among
Bank One, Texas, N.A., as seller (the "Seller") and servicer (the "Servicer")
and Bankers Trust Company, a New York banking corporation, as Trustee and
Collateral Agent, a summary of certain of the pertinent provisions of which is
set forth below. To the extent not otherwise defined herein, the capitalized
terms used herein have the meanings assigned to them in the Agreement.


                                       A-1

<PAGE>


        This Certificate is one of the duly authorized Certificates, designated
as the Class A ____% Asset Backed Certificates (herein called the "Class A
Certificates"), issued under the Agreement. Also issued under the Agreement are
Certificates designated as the Class B ____% Asset Backed Certificates (the
"Class B Certificates"). The Class A Certificates and the Class B Certificates
are hereinafter collectively called the "Certificates." The aggregate beneficial
ownership interests in the Trust evidenced by all Class A Certificates is ____%.
This Class A Certificate is issued under and is subject to the terms, provisions
and conditions of the Agreement to which Agreement reference is hereby made for
a statement of the respective rights and obligations thereunder of the Seller,
the Servicer, the Trustee and Holders of the Class A Certificates.

        The property of the Trust includes a pool of simple interest motor
vehicle retail installment sale contracts for new or used automobiles, vans or
light duty trucks (collectively, the "Receivables"), all monies received under
the Receivables on or after the related Cutoff Date, security interests in the
vehicles financed thereby, certain bank accounts, the rights to proceeds from
certain insurance proceeds, the rights of the Trust under the Agreement, the
right to receive certain payments from funds deposited in the Reserve Fund and
all proceeds of the foregoing.

        Under the Agreement, there will be distributed on the 20th day of each
month or, if such 20th day is not a Business Day, the next Business Day (each, a
"Distribution Date"), commencing on July 21, 1997, to the Person in whose name
this Certificate is registered at the close of business on the last day of the
calendar month preceding such Distribution Date (the "Record Date"), such
Certificateholder's fractional undivided interest in the amount to be
distributed to Certificateholders on such Distribution Date.

        It is the intent of the Seller, the Trustee and the Certificateholders
that the Trust be classified (for Federal tax purposes) as a grantor trust under
Subpart E, Part I of Subchapter J of the Code of which the Class A
Certificateholders are owners, rather than as an association taxable as a
corporation. The Seller, the Servicer, the Trustee and the Certificateholders,
by acceptance of a Class A Certificate, agree to treat, and to take no action
inconsistent with the treatment of, the Certificates for such tax purposes as
interests in a grantor trust.

        Distributions on this Certificate will be made as provided in the
Agreement by the Trustee by check mailed to the Certificateholder of record in
the Certificate Register without the presentation or surrender of this
Certificate or the making of any notation hereon, except that with respect to
Certificates registered on the Record Date in the name of the nominee of the
Clearing Agency (initially, such nominee to be Cede & Co.), payments will be
made by wire transfer in immediately available funds to the account designated
by such nominee. Except as otherwise provided in the Agreement and
notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Trustee of the pendency of such distribution and
only upon presentation and surrender of this Certificate at the office or agency
maintained for that purpose by the Trustee in the Borough of Manhattan, the City
of New York.

        Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.


                                       A-2

<PAGE>

        Unless the certificate of authentication hereon shall have been executed
by an authorized officer of the Trustee, by manual signature, this Certificate
shall not entitle the Holder hereof to any benefit under the Agreement or be
valid for any purpose.

        THIS CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

        IN WITNESS WHEREOF, the Trustee, on behalf of the Trust and not in its
individual capacity, has caused this Certificate to be duly executed.

Date:

                                             Bankers Trust Company,
                                             not in its individual capacity
                                             but solely as Trustee

                                             By: ______________________________
                                                 Authorized Signatory


                                      A-3

<PAGE>


                          CERTIFICATE OF AUTHENTICATION

This is one of the Class A Certificates referred to in the within-mentioned
Agreement.


Date:

                                             Bankers Trust Company,
                                             not in its individual capacity
                                             but solely as Trustee

                                             By: ______________________________
                                                 Authorized Signatory






                                       A-4
<PAGE>


                        (REVERSE OF CLASS A CERTIFICATE)



        The Class A Certificates do not represent an obligation of, or an
interest in, any of the Seller, the Servicer, the Trustee or any affiliates of
any of them, and no recourse may be had against such parties or their assets
except as expressly set forth or contemplated herein or in the Agreement. In
addition, this Certificate is limited in right of payment to certain collections
and recoveries with respect to the Receivables (and certain other amounts), all
as more specifically set forth herein and in the Agreement. A copy of the
Agreement may be examined by any Certificateholder upon written request during
normal business hours at the principal office of the Seller and at such other
places, if any, designated by the Seller.

        The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Seller, the Servicer and the Trustee and the rights of the Certificateholders at
any time by the Seller, the Servicer and the Trustee with the consent of the
Holders of Certificates evidencing not less than a majority of the aggregate
outstanding principal balance of the Class A Certificates and the Class B
Certificates taken together as a single class. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and on all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange herefor or in lieu hereof, whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any Certificates.

        As provided in the Agreement and subject to certain limitations therein
set forth, the transfer of this Certificate is registerable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
offices or agencies maintained by the Trustee in the Borough of Manhattan, The
City of New York, accompanied by a written instrument of transfer in form
satisfactory to the Trustee and duly executed by the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one or more new
Class A Certificates of authorized denominations evidencing the same aggregate
interest in the Trust will be issued to the designated transferee.

        Except as provided in the Agreement, the Class A Certificates are
issuable only as registered certificates without coupons in minimum
denominations of $1,000 and integral multiples thereof; provided, however, that
one Class A Certificate may be issued in a denomination that represents any
remaining portion of the Original Class A Principal Balance. As provided in the
Agreement and subject to certain limitations therein set forth, Class A
Certificates are exchangeable for new Class A Certificates of authorized
denominations evidencing the same aggregate denomination, as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require payment of a
sum sufficient to cover any tax or governmental charge payable in connection
therewith.

        The Trustee and any agent of the Trustee may treat the Person in whose
name this Certificate is registered as the owner hereof for all purposes, and
none of the Trustee or any such agent shall be affected by any notice to the
contrary.

                                       A-5

<PAGE>

        The obligations and responsibilities created by the Agreement and the
Trust created thereby shall terminate upon the payment to Certificateholders of
all amounts required to be paid to them pursuant to the Agreement and the
disposition of all property held by the Trust. The Seller of the Receivables may
at its option purchase the corpus of the Trust at a price specified in the
Agreement, and such purchase of the Receivables and other property of the Trust
will effect early retirement of the Certificates; however, such right of
purchase is exercisable only on a Distribution Date during a Collection Period
subsequent to a Collection Period in which the Pool Balance is 5% or less of the
Original Pool Balance as of the first day of such Collection Period.




                                       A-6


<PAGE>



                                   ASSIGNMENT


        FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers
unto

PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- --------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee)

- --------------------------------------------------------------------------------
the within Class A Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing ____________________________ to transfer said Class
A Certificate on the books of the Trustee, with full power of substitution in
the premises.


Dated:

___________________________________________*/
Medallion:


____________________________*/



- -----------------------
*/ NOTICE: The signature to this assignment must correspond with the name of the
registered owner as it appears upon the face of the within Class A Certificate
in every particular, without alteration, enlargement or any change whatever.
Such signature must be guaranteed by an "eligible guarantor institution" meeting
the requirements of the Trustee, which requirements include membership or
participation in STAMP or such other "signature guarantee program" as may be
determined by the Trustee in addition to, or in substitution for, STAMP, all in
accordance with the Securities Exchange Act of 1934, as amended.



                                       A-7

<PAGE>

                                    EXHIBIT B

                           FORM OF CLASS B CERTIFICATE


        [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUSTEE OR
ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

        THIS CERTIFICATE MAY NOT BE DIRECTLY OR INDIRECTLY SOLD OR TRANSFERRED
TO, OR PURCHASED OR ACQUIRED BY, OR ON BEHALF OF (1) ANY EMPLOYEE BENEFIT PLAN,
RETIREMENT ARRANGEMENT, INDIVIDUAL RETIREMENT ACCOUNT OR KEOGH PLAN WHICH IS
SUBJECT TO EITHER TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED, OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (EACH, A "PLAN"), OR (2) ANY ENTITY WHOSE SOURCE OF FUNDS TO BE USED FOR
THE PURCHASE OF THIS CLASS B CERTIFICATE INCLUDES THE ASSETS OF ANY SUCH PLAN,
OTHER THAN AN "INSURANCE COMPANY GENERAL ACCOUNT" AS DEFINED IN, AND WHICH
COMPLIES WITH THE PROVISIONS OF, PROHIBITED TRANSACTION EXEMPTION 95-60.

        DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS CERTIFICATE
WILL BE MADE IN INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING
PRINCIPAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE AMOUNT
BALANCE ON THE FACE HEREOF.

NUMBER B-                                                $_________________ (of
CUSIP NO. ____________                                   $______________ issued)


                       BANC ONE AUTO GRANTOR TRUST 1997-A

                     CLASS B _____% ASSET BACKED CERTIFICATE

evidencing a fractional undivided interest in the Trust, as defined below, the
property of which includes a pool of motor vehicle retail installment sale
contracts secured by new or used automobiles, vans or light duty trucks.


                                       B-1


<PAGE>


(This Certificate does not represent an interest in or obligation of Bank One,
Texas, N.A., the Trustee or any of their respective affiliates, except to the
extent described below.)

        THIS CERTIFIES THAT _________________ is the registered owner of a
$____________________ nonassessable, fully-paid, fractional undivided interest
in Banc One Auto Grantor Trust 1997-A (the "Trust") formed pursuant to the
Pooling and Servicing Agreement (the "Agreement") dated as of May 31, 1997 among
Bank One, Texas, N.A., as seller (the "Seller") and servicer (the "Servicer")
and Bankers Trust Company, a New York banking corporation, as Trustee and
Collateral Agent, a summary of certain of the pertinent provisions of which is
set forth below. To the extent not otherwise defined herein, the capitalized
terms used herein have the meanings assigned to them in the Agreement.

        This Certificate is one of the duly authorized Certificates, designated
as the Class B ____% Asset Backed Certificates (herein called the "Class B
Certificates"), issued under the Agreement. Also issued under the Agreement are
Certificates designated as the Class A ____% Asset Backed Certificates (the
"Class A Certificates"). The Class A Certificates and the Class B Certificates
are hereinafter collectively called the "Certificates." The aggregate beneficial
ownership interests in the Trust evidenced by all Class B Certificates is ____%.
This Class B Certificate is issued under and is subject to the terms, provisions
and conditions of the Agreement to which Agreement reference is hereby made for
a statement of the respective rights and obligations thereunder of the Seller,
the Servicer, the Trustee and Holders of the Class B Certificates.

        The property of the Trust includes a pool of simple interest motor
vehicle retail installment sale contracts for new or used automobiles, vans or
light duty trucks (collectively, the "Receivables"), all monies received under
the Receivables on or after the Cutoff Date, security interests in the vehicles
financed thereby, certain bank accounts, the rights to proceeds from certain
insurance proceeds, the rights of the Trust under the Agreement, the right to
receive certain payments from funds deposited in the Reserve Fund and all
proceeds of the foregoing.

        Under the Agreement, there will be distributed on the 20th day of each
month or, if such 20th day is not a Business Day, the next Business Day (each, a
"Distribution Date"), commencing on July 21, 1997, to the Person in whose name
this Certificate is registered at the close of business on the last day of the
calendar month preceding such Distribution Date (the "Record Date"), such
Certificateholder's fractional undivided interest in the amount to be
distributed to Certificateholders on such Distribution Date.

        It is the intent of the Seller, the Trustee and the Certificateholders
that the Trust be classified (for Federal tax purposes) as a grantor trust under
Subpart E, Part I of Subchapter J of the Code of which the Class B
Certificateholders are owners, rather than as an association taxable as a
corporation. The Seller, the Servicer, the Trustee and the Certificateholders,
by acceptance of a Class B Certificate, agree to treat, and to take no action
inconsistent with the treatment of, the Certificates for such tax purposes as
interests in a grantor trust.

        Distributions on this Certificate will be made as provided in the
Agreement by the Trustee by check mailed to the Certificateholder of record in
the Certificate Register without the presentation or surrender of this
Certificate or the making of any notation hereon, except that with


                                       B-2

<PAGE>


respect to Certificates registered on the Record Date in the name of the nominee
of the Clearing Agency (initially, such nominee to be Cede & Co.), payments will
be made by wire transfer in immediately available funds to the account
designated by such nominee. Except as otherwise provided in the Agreement and
notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Trustee of the pendency of such distribution and
only upon presentation and surrender of this Certificate at the office or agency
maintained for that purpose by the Trustee in the Borough of Manhattan, the City
of New York.

        Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

        Unless the certificate of authentication hereon shall have been executed
by an authorized officer of the Trustee, by manual signature, this Certificate
shall not entitle the Holder hereof to any benefit under the Agreement or be
valid for any purpose.

        THIS CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.



                                       B-3

<PAGE>


        IN WITNESS WHEREOF, the Trustee, on behalf of the Trust and not in its
individual capacity, has caused this Certificate to be duly executed.

Date:

                                             Bankers Trust Company,
                                             not in its individual capacity
                                             but solely as Trustee

                                             By: ______________________________
                                                 Authorized Signatory


                          CERTIFICATE OF AUTHENTICATION

This is one of the Class B Certificates referred to in the within-mentioned
Agreement.


Date:

                                             Bankers Trust Company,
                                             not in its individual capacity
                                             but solely as Trustee

                                             By: ______________________________
                                                 Authorized Signatory







                                       B-4


<PAGE>


                        (REVERSE OF CLASS B CERTIFICATE)


        The Class B Certificates do not represent an obligation of, or an
interest in, any of the Seller, the Servicer, the Trustee or any affiliates of
any of them, and no recourse may be had against such parties or their assets
except as expressly set forth or contemplated herein or in the Agreement. In
addition, this Certificate is limited in right of payment to certain collections
and recoveries with respect to the Receivables (and certain other amounts), all
as more specifically set forth herein and in the Agreement. A copy of the
Agreement may be examined by any Certificateholder upon written request during
normal business hours at the principal office of the Seller and at such other
places, if any, designated by the Seller.

        The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Seller, the Servicer and the Trustee and the rights of the Certificateholders at
any time by the Seller, the Servicer and the Trustee with the consent of the
Holders of Certificates evidencing not less than a majority of the aggregate
outstanding principal balance of the Class A Certificates and the Class B
Certificates taken together as a single class. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and on all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange herefor or in lieu hereof, whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any Certificates.

        As provided in the Agreement and subject to certain limitations therein
set forth, the transfer of this Certificate is registerable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
offices or agencies maintained by the Trustee in the Borough of Manhattan, The
City of New York, accompanied by a written instrument of transfer in form
satisfactory to the Trustee and duly executed by the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one or more new
Class B Certificates of authorized denominations evidencing the same aggregate
interest in the Trust will be issued to the designated transferee.

        Except as provided in the Agreement, the Class B Certificates are
issuable only as registered certificates without coupons in minimum
denominations of $1,000 and integral multiples thereof; provided, however, that
one Class B Certificate may be issued in a denomination that represents any
remaining portion of the Original Class B Principal Balance. As provided in the
Agreement and subject to certain limitations therein set forth, Class B
Certificates are exchangeable for new Class B Certificates of authorized
denominations evidencing the same aggregate denomination, as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require payment of a
sum sufficient to cover any tax or governmental charge payable in connection
therewith.

        The Trustee and any agent of the Trustee may treat the Person in whose
name this Certificate is registered as the owner hereof for all purposes, and
none of the Trustee or any such agent shall be affected by any notice to the
contrary.


                                       B-5

<PAGE>

        The obligations and responsibilities created by the Agreement and the
Trust created thereby shall terminate upon the payment to Certificateholders of
all amounts required to be paid to them pursuant to the Agreement and the
disposition of all property held by the Trust. The Seller of the Receivables may
at its option purchase the corpus of the Trust at a price specified in the
Agreement, and such purchase of the Receivables and other property of the Trust
will effect early retirement of the Certificates; however, such right of
purchase is exercisable only on a Distribution Date during a Collection Period
subsequent to a Collection Period in which the Pool Balance is 5% or less of the
Original Pool Balance as of the first day of such Collection Period.

        [By accepting and holding this Class B Certificate, the Holder hereof
shall be deemed to have represented and warranted that it is it is not acquiring
Class B Certificates, directly or indirectly, for or on behalf of an ERISA
Entity other than an "insurance company general account" as defined in, and
which complies with the provisions of, Prohibited Transaction Exemption 95-60.]

        [The transferee hereof of this Class B Definitive Certificate will
represent that it is not either (1) an employee benefit plan, retirement
arrangement, individual retirement account or keogh plan which is subject to
either Title I of ERISA, or Section 4975 of the Code, or (2) any entity whose
source of funds to be used for the purchase of the Class B Certificate includes
the assets of any such Plan, other than an "Insurance Company General Account"
as defined in, and which complies with the provisions of, Prohibited Transaction
Exemption 95-60 issued by the United States Department of Labor.]


                                       B-6

<PAGE>

                                   ASSIGNMENT


        FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers
unto

PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

- --------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee)

- --------------------------------------------------------------------------------
the within Class B Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing ____________________________ to transfer said Class
B Certificate on the books of the Trustee, with full power of substitution in
the premises.


Dated:


___________________________________________*/
Medallion:


____________________________*/


- -----------------------
*/ NOTICE: The signature to this assignment must correspond with the name of the
registered owner as it appears upon the face of the within Class B Certificate
in every particular, without alteration, enlargement or any change whatever.
Such signature must be guaranteed by an "eligible guarantor institution" meeting
the requirements of the Trustee, which requirements include membership or
participation in STAMP or such other "signature guarantee program" as may be
determined by the Trustee in addition to, or in substitution for, STAMP, all in
accordance with the Securities Exchange Act of 1934, as amended.





                                       B-7


<PAGE>

                                    EXHIBIT E

                         FORM OF BENEFIT PLAN AFFIDAVIT


Bankers Trust Company
4 Albany Street
New York, NY  10006

Bank One, Texas, N.A.
1717 Main Street
Dallas, Texas  75201


STATE OF ___________)
                              ss:
COUNTY OF __________)


               Under penalties of perjury, I, the undersigned, declare that, to
the best of my knowledge and belief, the following representations are true,
correct, and complete.

               1. That I am a duly authorized officer of _____________ (the
"Purchaser"), whose taxpayer identification number is _________, and on behalf
of which I have the authority to make this affidavit.

               2. That the Purchaser is acquiring a Class B Certificate (the
"Certificate") representing an interest in the Trust.

               3. That the Purchaser is not either (1) an employee benefit plan,
retirement arrangement, individual retirement account or keogh plan which is
subject to either Title I of ERISA, or Section 4975 of the Code, or (2) any
entity whose source of funds to be used for the purchase of the Class B
Certificate includes the assets of any such Plan, other than an "Insurance
Company General Account" as defined in, and which complies with the provisions
of, Prohibited Transaction Exemption 95-60 issued by the United States
Department of Labor.

               Capitalized terms used in and not otherwise defined herein shall
have the meaning assigned to them in the Pooling and Servicing Agreement dated
as of May 31, 1997 among Bank One, Texas, N.A., as seller and servicer and
Bankers Trust Company, as trustee.



                                       E-1


<PAGE>

               IN WITNESS WHEREOF, the Purchaser has caused this instrument to
be duly executed on its behalf, by its duly authorized officer this ____ day of
___________, 19__.


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


                                             By:________________________________

                                             Its:_______________________________


               Personally appeared before me ____________, known or proved to me
to be the same person who executed the foregoing instrument and to be a
________________ of the Purchaser, and acknowledged to me that he or she
executed the same as his or her free act and deed and as the free act and deed
of the Purchaser.

Subscribed and sworn before me
this ____ day of ____________, 19__





- -----------------------------------
Notary Public



My commission expires the ____ day of ___________________, 19__.








                                        June 18, 1997




Bank One, Texas, N.A.

        Subject:  Banc One Auto Grantor Trust 1997-A

Ladies and Gentlemen:

        We have acted as counsel to Bank One, Texas, N.A., a national banking
association (the "Seller"), in connection with the negotiation, execution and
delivery of (a) the Pooling and Servicing Agreement dated as of June 1, 1997
(the "Pooling and Servicing Agreement") by and between the Seller and Bankers
Trust Company (the "Trustee"), (b) the Underwriting Agreement described
in the Registration Statement and (c) the Registration Statement dated April 28,
1997 (Registration No. 333-25951), as amended (the "Registration Statement").

        Pursuant to the Pooling and Servicing Agreement, the Seller is selling
all of its right, title and interest in a pool of retail receivables generated
from time to time pursuant to motor vehicle retail installment sale contracts
(the "Receivables") to the Trustee for the benefit of the holders of the
Certificates. Pursuant to the Underwriting Agreement, the Class A Certificates
and Class B Certificates (collectively, the "Certificates") described in the
Registration Statement are being sold in a public offering registered under the
Securities Act of 1933, as amended (the "1933 Act").

        We are familiar with the corporate proceedings taken by the Seller in
connection with the foregoing agreement and the transactions contemplated
thereby. In addition, we have examined such corporate records, certificates of
corporate officers and governmental officials and other documents and such
questions of law as we have considered necessary or appropriate for the purpose
of this opinion.

        On the basis of such examination and subject to the foregoing we are of
the opinion that assuming the due execution of the Pooling and Servicing
Agreement in substantially the form presented to us, upon the issuance,
authentication and delivery of the Certificates in accordance with the
provisions of the Pooling and Servicing Agreement against payment therefor, the
Certificates will be legally issued, fully paid and non-assessable and entitled
to the benefits of the Pooling and Servicing Agreement, subject, as to
enforceability to applicable bankruptcy, insolvency, reorganization, fraudulent
conveyance, moratorium or other laws affecting creditors' rights generally from
time to time in effect and to general principles of equity.


<PAGE>


        We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the use of our name and the reference to our firm
whenever it appears in such Registration Statement, including the Prospectus
constituting a part thereof, as originally filed or as subsequently amended.

                                             Respectfully submitted,






                                       June 18, 1997





Banc One Capital Corporation                               Bank One, Texas, N.A.


UBS Securities LLC



        Re:    Banc One Auto Grantor Trust 1997-A

Ladies and Gentlemen:

        We have acted as special federal income tax counsel for Bank One, Texas,
N.A., a national banking association (the "Seller"), in connection with the
preparation and filing of a Registration Statement on Form S-3 (Registration No.
333-25951) (the "Registration Statement"), originally filed with the Securities
and Exchange Commission (the "Commission") on April, 28 1997, as amended by
Amendment No. 1 to the Registration Statement to be filed with the Commission
("Amendment No. 1"). The Registration Statement relates to the offering of Class
A Asset Backed Certificates and Class B Asset Backed Certificates (the
"Certificates"). The Certificates will be issued pursuant to the Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement") between the Seller
and Bankers Trust Company, as trustee.

        In that connection, we have examined originals or copies, certified or
otherwise identified to our satisfaction, of such documents, corporate records
and other instruments as we have deemed necessary or appropriate for the
purposes of this opinion, including (a) a prospectus included in Amendment No. 1
relating to the Certificates (the "Prospectus"), (b) the form of the Pooling and
Servicing Agreement filed as an exhibit to Amendment No. 1 and, (c) the form of
the Certificates (included as exhibits to the Pooling and Servicing Agreement).

        Based upon the foregoing, we hereby confirm that the statements in the
Prospectus under the headings "FEDERAL INCOME TAX CONSEQUENCES," and "STATE AND
LOCAL TAX CONSEQUENCES" to the extent they constitute matters of law or legal
conclusions with respect thereto, are correct.

        This opinion is solely for the benefit of the addressees and may not be
relied upon in any manner by any other person or entity other than Moody's
Investors Service, Inc. and Standard & Poor's Corporation which may rely on this
opinion solely for the purposes of issuing their respective ratings of the
Certificates.


<PAGE>


        We hereby consent to the use of our name in the Prospectus under the
headings "FEDERAL INCOME TAX CONSEQUENCES", "STATE AND LOCAL TAX CONSEQUENCES"
and "LEGAL MATTERS" and to the filing of this opinion as an exhibit to the
Registration Statement.

                                             Respectfully submitted,






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