YAMAHA MOTOR RECEIVABLES CORP
S-1/A, 2000-11-06
ASSET-BACKED SECURITIES
Previous: FOUNDATION HEALTH SYSTEMS INC, 8-K, EX-99.1, 2000-11-06
Next: YAMAHA MOTOR RECEIVABLES CORP, S-1/A, EX-1, 2000-11-06





  AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER 3, 2000
                                                  REGISTRATION  NO. 333-45516
==============================================================================
                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549
                     ----------------------------------
                             AMENDMENT NO. 1 TO
                                  FORM S-1
          REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                     ---------------------------------
                         YAMAHA MOTOR MASTER TRUST
                   (Issuer With Respect To Certificates)
                      --------------------------------
                    YAMAHA MOTOR RECEIVABLES CORPORATION
                 (Originator Of The Trust Described Herein)
           (Exact Name Of Registrant As Specified In Its Charter)

         DELAWARE                         9999                   33-0592719
(State or other jurisdiction   (PRIMARY STANDARD INDUSTRIAL   (I.R.S. EMPLOYER
incorporation or organization    CLASSIFICATION CODE NO.)    IDENTIFICATION NO.)
                               6555 KATELLA AVENUE, SUITE A
                                 CYPRESS, CALIFORNIA 90630
                                      (714) 761-7500
            (Address, including zip code, and telephone number,
     including area code, of registrant's principal executive offices)
                     ---------------------------------
                           RUSSELL D. JURA, ESQ.
                               SENIOR COUNSEL
                        6555 KATELLA AVENUE, SUITE A
                         CYPRESS, CALIFORNIA 90630
                               (714) 761-7500
         (Name, address, including zip code, and telephone number,
                 including area code, of agent for service)
                     ---------------------------------
                                 Copies To:

         MELANIE J. GNAZZO, ESQ.                    KENNETH A. WRIGHT, ESQ.
 GNAZZOTHILL, A PROFESSIONAL CORPORATION         SKADDEN, ARPS, SLATE, MEAGHER
      625 MARKET STREET, 11TH FLOOR                        & FLOM LLP
     SAN FRANCISCO, CALIFORNIA 94105                    FOUR TIMES SQUARE
                                                    NEW YORK, NEW YORK 10036
                     ---------------------------------
  Approximate date of commencement of proposed sale to the public: As soon
as practicable after this Registration Statement becomes effective.
                     ---------------------------------


  If any of the securities being registered on this form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities
Act of 1933, check the following box. |_|
  If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) 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 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 number for the same offering. |_|
  If this form is a post-effective amendment filed pursuant to Rule 462(d)
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, check the following box. |_|
                     ---------------------------------
<TABLE>
<CAPTION>


                              CALCULATION OF REGISTRATION FEE
-------------------------------------------------------------------------------------------------------
                                                 PROPOSED          PROPOSED
  TITLE OF EACH CLASS OF        AMOUNT TO     MAXIMUM OFFERING  MAXIMUM AGGREGATE       AMOUNT OF
SECURITIES TO BE REGISTERED  BE REGISTERED    PRICE PER UNIT    OFFERING PRICE    REGISTRATION FEE(1)
-------------------------------------------------------------------------------------------------------
<S>                            <C>                 <C>               <C>                 <C>
FLOATING RATE SERIES 2000-1
CERTIFICATES, CLASS A.......  $125,000,000         100%          $133,700,000         $33,000.00
FLOATING RATE SERIES 2000-1
ASSET-BACKED CERTIFICATES,
CLASS B.....................    $8,700,000         100%            $8,700,000          $2,296.80
=======================================================================================================
</TABLE>

(1) OF THIS AMOUNT, $264.00 HAS BEEN PREVIOUSLY 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.






SUBJECT TO COMPLETION, DATED NOVEMBER __, 2000
Prospectus

$ 133,700,000                                           [fin.yamaha]logo.eps


YAMAHA MOTOR MASTER TRUST

FLOATING RATE SERIES 2000-1, CLASS A ASSET-BACKED CERTIFICATES

FLOATING RATE SERIES 2000-1, CLASS B ASSET-BACKED CERTIFICATES

YAMAHA MOTOR RECEIVABLES CORPORATION, Transferor

YAMAHA MOTOR CORPORATION, U.S.A., Servicer


<TABLE>

<S>                                 <C>                       <C>
THE TRUST IS OFFERING:              Class A Certificates      Class B Certificates

Principal Amount                    $ 125,000,000             $ 8,700,000
Price                               $___________ (______%)    $__________ (_______%)
Underwriter's Commissions           $ _______ (____%)         $ ______ (____%)
Proceeds to the Issuer              $___________ (___%)       $__________ (_____%)
Interest Rate (subject to cap)      one-month LIBOR +         one-month LIBOR +
Interest Distribution Dates         _____% p.a.               _____% p.a.
                                    monthly on the 15th       monthly on the 15th
                                    or the first business     or the first business
                                    day after the 15th        day after the 15th
First Interest Distribution Date    December 15, 2000         December 15, 2000
Expected Final Payment Date         November 2005             December 2005
                                    distribution date         distribution date

</TABLE>


o    The trust is also issuing $12,420,218 principal amount of Class C
     Certificates. The Class C Certificates are not being offered by this
     prospectus.


CREDIT ENHANCEMENT:

Credit enhancement for the Class A Certificates is provided by:

o    subordination of the Class B Certificates;

o    subordination of the Class C Certificates; and

o    subordination of the transferor interest in the trust up to the
     available subordination amount.

Credit enhancement for the Class B Certificates is provided by:

o    subordination of the Class C Certificates; and

o    subordination of the transferor interest in the trust up to the
     available subordination amount.

THESE SECURITIES ARE INTERESTS IN YAMAHA MOTOR MASTER TRUST, AND ARE BACKED
ONLY BY THE ASSETS OF THE TRUST. NEITHER THESE SECURITIES NOR THE ASSETS OF
THE TRUST ARE OBLIGATIONS OF YAMAHA MOTOR RECEIVABLES CORPORATION, YAMAHA
MOTOR CORPORATION, U.S.A. OR ANY OF THEIR AFFILIATES OR INSURED OR
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR ANY OTHER ENTITY.

THESE SECURITIES ARE HIGHLY STRUCTURED. BEFORE YOU PURCHASE THESE
SECURITIES, BE SURE YOU UNDERSTAND THE STRUCTURE AND THE RISKS. SEE "RISK
FACTORS" BEGINNING ON PAGE _____ OF THIS PROSPECTUS.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED ON THE
ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
IS A CRIMINAL OFFENSE.

The trust is offering these securities subject to availability.


[FLAG]
The information in this prospectus is not complete and may be changed. We
cannot sell these certificates until the registration statement filed with
the Securities and Exchange Commission is effective. This prospectus is not
an offer to sell these certificates and is not soliciting an offer to buy
these certificates in any state where the offer of sale is not permitted.



                           CHASE SECURITIES INC.


             The date of this prospectus is November __, 2000.



                             TABLE OF CONTENTS


WHERE TO FIND INFORMATION IN THIS PROSPECTUS.................................5

SUMMARY OF TERMS.............................................................6

STRUCTURAL SUMMARY...........................................................7

SELECTED TRUST PORTFOLIO SUMMARY DATA.......................................10


RISK FACTORS................................................................12

THE TRANSFEROR AND TRANSACTION PARTIES......................................17
     YAMAHA MOTOR RECEIVABLES CORPORATION...................................17
     YAMAHA MOTOR CORPORATION, U.S.A........................................17
     THE TRUST..............................................................17

USE OF PROCEEDS.............................................................18

THE DEALER FLOORPLAN FINANCING BUSINESS.....................................18
     CREDIT UNDERWRITING PROCESS............................................18
     CREATION OF RECEIVABLES................................................19
     PAYMENT TERMS..........................................................20
     BILLING AND COLLECTION PROCEDURES......................................21
     INTEREST RATES.........................................................21
     RELATIONSHIP BETWEEN DEUTSCHE FINANCIAL AND YAMAHA.....................21
     DEALER MONITORING......................................................22
     "RED FLAG" AND DEUTSCHE FINANCIAL'S WRITE-OFF POLICY...................22

THE ACCOUNTS................................................................22
     LOSS EXPERIENCE........................................................23
     AGING EXPERIENCE.......................................................24
     GEOGRAPHIC DISTRIBUTION................................................25
     INTERESTS IN THE TRUST.................................................26
     INTEREST PAYMENTS......................................................27

MATURITY AND PRINCIPAL PAYMENT CONSIDERATIONS...............................29
     REGISTRATION OF THE OFFERED CERTIFICATES IN THE NAME OF CEDE
       AS NOMINEE OF DTC....................................................31
     BOOK-ENTRY REGISTRATION OF THE OFFERED CERTIFICATES....................31
     ISSUANCE OF DEFINITIVE CERTIFICATES UPON THE OCCURRENCE OF
       CERTAIN CIRCUMSTANCES................................................34
     RATING OF THE OFFERED CERTIFICATES ....................................35
     ISSUANCE OF CERTIFICATES...............................................35
     ADDITIONAL SERIES OF CERTIFICATES .....................................35
     COVENANTS, REPRESENTATIONS AND WARRANTIES..............................37
     ADDITION OF ACCOUNTS...................................................40
     REMOVAL OF ACCOUNTS....................................................41
     COLLECTION ACCOUNT.....................................................42
     PRINCIPAL FUNDING ACCOUNT .............................................43
     SPECIAL FUNDING ACCOUNT................................................43
     SERVICER CASH COLLATERAL ACCOUNT ......................................43
     ALLOCATION PERCENTAGES ................................................44
     ALLOCATION OF COLLECTIONS; DEPOSITS IN COLLECTION ACCOUNT .............46
     YIELD FACTOR; YIELD COLLECTIONS .......................................47
     PRINCIPAL COLLECTIONS FOR ALL SERIES ..................................47
     APPLICATION OF COLLECTIONS ............................................48
     SUBORDINATION OF TRANSFEROR INTEREST IN CERTAIN CIRCUMSTANCES .........48
     DISTRIBUTIONS FROM THE COLLECTION ACCOUNT .............................49
     DISTRIBUTIONS TO CERTIFICATEHOLDERS....................................52
     DEFAULTED RECEIVABLES; RECOVERIES, ADJUSTMENT PAYMENTS ................52
     INVESTOR CHARGE-OFFS ..................................................53
     FINAL PAYMENT OF PRINCIPAL; TERMINATION OF TRUST ......................53
     EARLY AMORTIZATION EVENTS .............................................54
     INDEMNIFICATION .......................................................56
     COLLECTION AND OTHER SERVICING PROCEDURES .............................57
     SERVICER COVENANTS ....................................................57
     SERVICING COMPENSATION AND PAYMENT OF EXPENSES ........................57
     CERTAIN MATTERS REGARDING THE SERVICER ................................58
     SERVICER DEFAULT ......................................................59
     REPORTS TO CERTIFICATEHOLDERS .........................................60
     EVIDENCE AS TO COMPLIANCE .............................................61
     AMENDMENTS ............................................................61
     LIST OF CERTIFICATEHOLDERS ............................................62
     THE TRUSTEE ...........................................................62

DESCRIPTION OF THE RECEIVABLES SALE AGREEMENT...............................63

DESCRIPTION OF THE RECEIVABLES PURCHASE AGREEMENT ..........................63
     SALE OF RECEIVABLES ...................................................63
     REPRESENTATIONS AND WARRANTIES ........................................64
     CERTAIN COVENANTS .....................................................65
     RECORDS REGARDING RECEIVABLES..........................................65
     TERMINATION ...........................................................65

CERTAIN TRANSFER, SECURITY INTEREST AND BANKRUPTCY CONSIDERATIONS...........65
     SECURITY INTEREST MATTERS..............................................65
     TRUE SALE MATTERS......................................................66
     OTHER MATTERS RELATING TO BANKRUPTCY ..................................67

CERTAIN FEDERAL INCOME TAX CONSIDERATIONS ..................................68
     CHARACTERIZATION OF THE OFFERED CERTIFICATES AS INDEBTEDNESS ..........68
     TAXATION OF INTEREST INCOME ...........................................68
     SALES OF OFFERED CERTIFICATES .........................................69
     TAX CHARACTERIZATION OF THE TRUST .....................................69
     POSSIBLE CLASSIFICATION OF THE TRANSACTION AS A PARTNERSHIP ...........70
     FEDERAL INCOME TAX CONSEQUENCES TO FOREIGN INVESTORS ..................70
     BACKUP WITHHOLDING ....................................................71
     NEW WITHHOLDING REGULATIONS ...........................................71
     STATE, LOCAL AND FOREIGN TAXATION .....................................72

ERISA CONSIDERATIONS  ......................................................72
     REGULATION UNDER ERISA AND THE TAX CODE................................72
     FINAL REGULATION ISSUED BY THE DOL.....................................72
     THE CERTIFICATES.......................................................73
     SPECIAL CONSIDERATIONS FOR INSURANCE COMPANIES.........................73
     PLANS NOT SUBJECT TO ERISA OR THE CODE.................................73

UNDERWRITING................................................................74

LEGAL MATTERS...............................................................75

REPORTS TO CERTIFICATEHOLDERS...............................................75

WHERE YOU CAN FIND MORE INFORMATION ........................................75

OTHER SERIES ISSUED AND OUTSTANDING.........................................76

INDEX OF DEFINED TERMS......................................................78

ANNEX A.....................................................................84

GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES ..............84
     CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS ............86



                WHERE TO FIND INFORMATION IN THIS PROSPECTUS

This prospectus provides the specific terms of the Class A and Class B
Certificates as well as general information about Yamaha Motor Master
Trust, including terms and conditions that are generally applicable to the
securities issued by the trust. You should rely only on the information
about the certificates provided in this prospectus. We have not authorized
anyone to provide you with different information.

This prospectus begins with several introductory sections describing your
series and the trust in abbreviated form:

o    Summary of Terms provides important amounts, dates and other terms of
     your series;

o    Structural Summary gives a brief introduction of the key structural
     features of your series and directions for locating further
     information;

o    Selected Trust Portfolio Summary Data provides financial information
     about the assets of the trust; and

o    Risk Factors describes risks that apply to your certificates.

As you read through these sections, cross-references will direct you to
more detailed sections where you can find additional information. You can
also directly reference key topics by looking at the table of contents. You
can find a listing of the pages where capitalized terms used in this
prospectus are defined beginning on page 74 in this prospectus.


         TO UNDERSTAND THE STRUCTURE OF THESE SECURITIES, YOU MUST
              READ CAREFULLY THIS PROSPECTUS IN ITS ENTIRETY.



                              SUMMARY OF TERMS

This summary contains a brief description of the certificates. You will
find a detailed description of the terms of the offering of the Class A and
Class B Certificates following this summary.


The Trust:                      Yamaha Motor Master Trust
Transferor of the Receivables:  Yamaha Motor Receivables Corporation
Transferor's Address:           6555 Katella Avenue, Suite A, Cypress, CA 90630
Transferor's Telephone Numbe    (714) 761-7500
Servicer of the Receivables:    Yamaha Motor Corporation, U.S.A.

Trustee:                        The Chase Manhattan Bank

Clearance and Settlement:       The Depository Trust Company, Clearstream
                                Banking, societe anonyme and the Euroclear
                                System
Assets of the Trust:            The assets of the trust include:
                                o  wholesale receivables generated from
                                   accounts representing revolving financing
                                   arrangements and other inventory financing
                                   arrangements with dealers in products
                                   manufactured by Yamaha Motor Company, Ltd.,
                                   Yamaha Motor Manufacturing Corporation of
                                   America and Tennessee Watercraft, Inc.;
                                o  collections on the receivables;
                                o  funds in the accounts of the trust;
                                o  any enhancements issued for the benefit of
                                   certificateholders of another series; and
                                o  security interests in the inventory of the
                                   dealers financed by the receivables

The Terms of the Series:

<TABLE>
<CAPTION>
                                  CLASS A                CLASS B                 CLASS C
                                  CERTIFICATES           CERTIFICATES            CERTIFICATES
                                                                                 (not offered by
                                                                                 this prospectus)
<S>                               <C>                    <C>                     <C>

Principal Amount:                 $125,000,000           $8,700,000              $12,420,218
Interest Rate (subject to cap):   one-month LIBOR        one-month LIBOR         one-month LIBOR
                                  plus ____% p.a.        plus ____% p.a.         plus ____% p.a.
Percent of Series:                85.5%                  6.0%                    8.5%
Interest Accrual Method:          actual/360             actual/360              actual/360
Interest Distribution Dates:      monthly (15th)         monthly (15th)          monthly (15th)
First Interest Distribution
  Dates:                          December 15, 2000      December 15, 2000       December 15, 2000
Commencement of Accumulation
Period:                           May 1, 2005            November 1, 2005        November 1, 2005
Expected Final Payment Date:      November 2005          December 2005           December 2005
                                  distribution datE      distribution date       distribution date
Anticipated Ratings
 (Moody's/S&p):*                  Aaa/AAA&P)             A3/A-                   not rated

Credit Enhancement:               subordination of       subordination of        limited
                                  Class B and            Class C Certificates    subordination of
                                  Class C Certificates   and limited             transferor
                                  and limited            subordination of        interest
                                  subordination of       transferor interest
                                  transferor interest
CUSIP Number:                     ______________         ______________          none
ISIN:                             ______________         ______________          none
Common Code:                      ______________         ______________          none

--------------
* It is a condition to the offering of each of the Class A and the Class B
Certificates that at least one of these ratings be obtained. However, a
rating agency in its discretion may lower or withdraw its rating in the
future.
</TABLE>


                             STRUCTURAL SUMMARY

This summary briefly describes some of the major structural components of
the certificates. To fully understand the terms of the offering, you will
need to read this prospectus in its entirety.

THE CERTIFICATES

Your certificates represent the right to a portion of collections on the
underlying trust assets. Your certificates will also be allocated a portion
of net losses on the receivables, if there are any. Any collections
allocated to your series will be used to make interest and principal
payments, to pay a portion of Yamaha Motor Corporation, U.S.A.'s fees as
servicer and to cover net losses allocated to your series. Any collections
allocated to your series in excess of the amount owed to you or Yamaha as
servicer will be shared with other series of certificates issued by the
trust or returned to the transferor. In no case will you receive more than
the principal and interest owed to you under the terms described in this
prospectus.

For further information on allocations and payments, see "Description of
the Offered Certificates--Allocation Percentages: and "--Application of
Collections." For a more detailed discussion of your certificates, see
"Description of the Offered Certificates." For a discussion of losses, see
"Description of the Offered Certificates--Defaulted Receivables;
Recoveries, Adjustment Payments" and "--Investor Charge-Offs." See "Risk
Factors" for more detailed discussion of the risk of investing in the
certificates.

THE RECEIVABLES

The receivables supporting your certificates consist of rights to payment
arising out of wholesale floorplan financing arrangements and other
inventory financing arrangements between Deutsche Financial Services
Corporation and Yamaha dealers. The dealers use these financing
arrangements to purchase products manufactured by Yamaha Motor
Manufacturing Corporation of America, Yamaha Motor Company, Ltd. and
Tennessee Watercraft, Inc. Generally, Deutsche Financial advances the
wholesale purchase price of a new product to the dealer. The dealer
generally must repay this amount when it sells the financed product. Yamaha
also offers special sales programs to its dealers several times a year.

For further information about the receivables supporting your certificates,
see "The Accounts," "The Dealer Floorplan Financing Business--Creation of
Receivables" and "--Payment Terms."

As new receivables arise, Deutsche Financial sells them to Yamaha. In turn,
Yamaha sells the receivables to the transferor, and the transferor
transfers them to the trust. The amount of receivables in the trust will
fluctuate over time.

For a detailed description of the process, see "The Dealer Floorplan
Financing Business--Creation of Receivables," "Description of the
Receivables Sale Agreement" and "Description of the Receivables Purchase
Agreement."

CREDIT ENHANCEMENT

Your certificates feature credit enhancement by means of the subordination
of other interests. This subordination is intended to protect you from net
losses and shortfalls in cash flow. Credit enhancement is provided to the
Class A Certificates by the following:

     o   subordination of the Class B Certificates;

     o   subordination of the Class C Certificates; and

     o   subordination of the transferor interest in the trust up to the
         available subordination amount.

Credit enhancement is provided to the Class B Certificates by the
following:

     o   subordination of the Class C Certificates; and

     o   subordination of the transferor interest in the trust up to the
         available subordination amount.

The effect of subordination is that the more subordinated interests will
absorb any net losses allocated to your series first, thereby making up for
shortfalls in cash flow, before the more senior interests are affected. If
the cash flow and the subordination do not cover all net losses allocated
to your series, your payments of interest and principal will be reduced and
you may suffer a loss of principal.

For a more detailed description of the subordination provisions of your
series, see "Description of the Offered Certificates--Allocation
Percentages" and "--Subordination of Transferor Interest in Certain
Circumstances."

YAMAHA MOTOR MASTER TRUST

Your series consists of the Class A Certificates, the Class B Certificates
and the Class C Certificates (which are not being offered by this
prospectus). Your series is one of three outstanding series issued by the
trust. The trust is maintained by the trustee for the benefit of:

     o   certificateholders of your series;

     o   certificateholders of other series issued by the trust; and

     o   the transferor.

Each series has a claim to a percentage of the trust's assets, regardless
of the total amount of receivables in the trust at any time. The Transferor
holds the remaining claim to the trust's assets, which fluctuates with the
total amount of receivables in the trust. The transferor, as the holder of
that remainder, can cause the trust to issue additional series in the
future. In addition, the transferor may purchase your certificates at any
time when the outstanding amount of the Series 2000-1 certificateholders'
interest in the trust is equal to or less than 10% of the original amount
of that interest.

For further information about the issuance of new series, see "Description
of the Offered Certificates--Additional Series of Certificates." For
details about the transferor's purchase option, see "Description of the
Offered Certificates--Final Payment of Principal; Termination of Trust."

IMPUTED INTEREST

The receivables do not bear interest for a specified period of time after
their creation. If a dealer sells a product during that period, the dealer
will not be required to pay interest on the receivable. During that period,
the trust imputes interest for the receivables by treating a portion of the
collections on the receivables as "yield" to the trust. The amount of
collections which will be treated as yield during each collection period
will initially be 1.5% of the total amount of receivables in the trust,
increasing to 1.75% during the accumulation periods. In addition, the
amount of collection for this series which will be treated as yield will
increase to 2% during any collection period when one-month LIBOR exceeds
15%. If one-month LIBOR subsequently decreases to 15% or below, the amount
of collections which will be treated as yield will decrease to 1.5% or
1.75%, as applicable.

INTEREST PAYMENTS

Interest will accrue on the unpaid principal amount of each class of
Certificates at a per annum rate equal to the applicable certificate rate
and will be distributed to certificate holders on each distribution date.

For more information on interest payments, see "Description of the Offered
Certificates--Interest Payments."

PRINCIPAL PAYMENTS


The trust expects to repay all principal on the Class A Certificates in one
payment on the November 2005 distribution date. In order to collect the
funds to pay the Class A Certificates on time, the trust will accumulate a
portion of principal collections allocable to your series in a principal
funding account during a controlled accumulation period. The controlled
accumulation period will be six months long, commencing on May 1, 2005 and
ending on October 31, 2005. The Class A Certificates will then be paid in
full on the expected final payment date for the Class A Certificates.

The trust also expects to repay all principal on the Class B Certificates
in one payment on the December 2005 distribution date. In order to collect
the funds to pay the Class B Certificates on time, after all funds have
been collected to pay the Class A Certificates, the trust will accumulate
all principal collections allocable to your series in a principal funding
account during a rapid accumulation period. The rapid accumulation period
will be one month long, commencing on November 1, 2005 and ending on
November 30, 2005. The Class B Certificates will then be paid in full on
the expected final payment date for the Class B Certificates.


For more information on principal payments, the controlled accumulation
period and the rapid accumulation period, see "Maturity and Principal
Payment Considerations," "Description of the Offered
Certificates--Principal Payments," "--Principal Funding Account" and
"--Principal Collections for All Series."

Possible Later Payment of Principal. If the trust does not fully repay your
certificates on the applicable expected final payment date, the
certificates will begin to amortize by means of monthly payments of all
principal collections allocated to your series until full repayment occurs.
After the trust fully repays the Class A Certificates, the trust will use
principal collections allocated to your series to repay the Class B
Certificates.

Possible Earlier Payments of Principal. The trust may repay your
certificates earlier than the applicable expected final payment date if an
early amortization event occurs. In that case, the trust will commence a
monthly amortization of the certificates. After this amortization begins,
the Class A Certificates will receive monthly payments of principal until
full repayment occurs. After the Class A Certificates are paid in full, the
Class B Certificates will receive monthly payments of principal until full
repayment occurs. In that event, your certificates will receive principal
payments earlier than the applicable expected final payment date.

For more information on early payments of principal and early amortization
events, see "maturity and Principal Payment Considerations" and
"Description of the Offered Certificates--Early Amortization Events."

Prior to the commencement of an accumulation or early amortization period
for your series, the trust will pay principal collections to the transferor
or share them with other series that are amortizing or in an accumulation
period.


The trust will make final payments of principal and interest no later than
the May 2008 distribution date, which is the final series termination date.


TAX STATUS

GnazzoThill, A Professional Corporation, special tax counsel to the trust
and the transferor, is of the opinion that for U.S. federal income tax
purposes:

     o   the Class A Certificates and the Class B Certificates will be
         characterized as debt; and

     o   the trust will not be characterized as an association or a
         publicly traded partnership taxable as a corporation.

If you purchase the certificates, you agree to treat them as debt for tax
purposes.

For further information regarding the application of U.S. federal income
tax laws, see "Certain Federal Income Tax Considerations."

ERISA CONSIDERATIONS

It is not anticipated that either the Class A Certificates or the Class B
Certificates will meet any of the exceptions in the regulations issued by
the Department of Labor regarding plan assets. Accordingly, employee
benefit and other plans subject to ERISA or Section 4975 of the U.S.
Internal Revenue Code cannot acquire the Certificates. Prohibited investors
include:

     o   "employee benefit plans" as defined in Section 3(3) of ERISA;

     o   any "plan" as defined in Section 4975 of the U.S. Internal Revenue
         Code; and

     o   any entity whose underlying assets may be deemed to include "plan
         assets" under ERISA by reason of any such plan's investment in the
         entity, including insurance company general accounts.

By purchasing any Class A or Class B Certificates, you will certify that
you are not within any of those categories.


For more information regarding the application of ERISA, see "ERISA
Considerations."



                   SELECTED TRUST PORTFOLIO SUMMARY DATA


     GEOGRAPHIC DISTRIBUTION OF RECEIVABLES IN U.S. WHOLESALE PORTFOLIO
                          AS OF SEPTEMBER 30, 2000



                                  [GRAPH]

     The chart above shows the geographic distribution of the receivables
in the U.S. wholesale portfolio among the 50 states and the District of
Columbia. Other than the states specifically shown in the chart, no state
accounts for more than 3% of the receivables in the U.S. wholesale
portfolio.


             AGE DISTRIBUTION OF RECEIVABLES IN U.S. WHOLESALE
                     PORTFOLIO AS OF SEPTEMBER 30, 2000
                                   (DAYS)



                                  [GRAPH]

     The chart above shows the percentages of the receivables in the U.S.
wholesale portfolio within the age brackets shown.



                             PAYMENT RATE DATA

     The chart above shows the payment rate for the U.S. wholesale
portfolio from October 31, 1995 to September 30, 2000. The "payment rate"
for any month is the aggregate amount collected on the receivables during
the month, expressed as a percentage of total outstanding receivables for
that period.


            YAMAHA MOTOR MASTER TRUST-HISTORICAL PAYMENT RATES

                             [GRAPHIC OMITTED]


            ____ Monthly Rate        _____ Rolling Average Rate


                                RISK FACTORS

     You should consider the following risk factors in deciding whether to
purchase the certificates.


ABSENCE OF SECONDARY        You may be unable to resell your certificates due
MARKET FOR CERTIFICATES     to the absence of a secondary market for the
COULD LIMIT YOUR            certificates. The underwriter for the
ABILITY TO RESELL           certificates may assist in resales of the
                            certificates but it is not required to do so. A
                            secondary market for the certificates may not
                            develop. If a secondary market for the
                            certificates does develop, it may not continue or
                            it may not be sufficiently liquid to allow you to
                            resell your certificates.

LIMITED ASSETS OF THE       You may suffer a loss on your certificates if the
TRUST COULD RESULT IN       assets of the trust are insufficient to pay the
LOSSES ON THE               principal amount of the certificates in full. The
CERTIFICATES                only source of funds for payments on the
                            certificates will be the assets of the trust. If
                            the trust does not pay the certificates in full
                            on time, you may not look to any assets of
                            Yamaha, the transferor, the trustee or anyone
                            else to satisfy your claim. Neither Yamaha, the
                            transferor, the trustee nor anyone else will
                            insure or guarantee the certificates.
                            Consequently, you must rely for payment of the
                            Class A Certificates solely upon collections on
                            the receivables, funds on deposit in the trust's
                            bank accounts, the subordination of the Class B
                            Certificates, the subordination of the Class C
                            Certificates and the subordination of the
                            transferor interest up to the available
                            subordination amount. Similarly, you must rely
                            for payment of the Class B Certificates solely
                            upon collections on the receivables, funds on
                            deposit in the trust's bank accounts, the
                            subordination of the Class C Certificates and the
                            subordination of the transferor interest up to
                            the available subordination amount. In addition,
                            the certificates have a claim only to a
                            percentage of the trust's assets, regardless of
                            the total amount of receivables in the trust at
                            any time.

PRIORITY OF SOME LIENS      You may suffer a loss on your certificates if
OVER THE CERTIFICATES       some liens on Yamaha's or the transferor's
COULD RESULT IN LOSSES      property have priority over the certificates. If
ON THE CERTIFICATES         a court concludes that the transfer to the trust
                            is only a grant of a security interest in the
                            receivables and not a sale, as is intended, some
                            liens on Yamaha's or the transferor's property
                            arising before new receivables come into
                            existence may get paid before the trust's
                            interest in those receivables. Those liens
                            include a tax or government lien or other liens
                            permitted under the law without the consent of
                            Yamaha or the transferor.

                            For more information about this risk, See
                            "Certain Transfer, Security Interest and
                            Bankruptcy Considerations--Transfer of
                            Receivables."

                            The agreements between Deutsche Financial and the
                            dealers to provide credit generally grant a lien
                            to Deutsche Financial in all of the property of
                            the dealers including the product related to the
                            receivable. When a dealer sells a product,
                            Deutsche Financial's and the trust's liens on the
                            product will end. Therefore, although the dealer
                            must pay the amount owed on the receivable when
                            it sells the product, and the trust has a lien on
                            the receivable, the product will no longer secure
                            the receivable. In addition, if Deutsche
                            Financial has not taken all legal steps to
                            perfect its lien in a particular product, other
                            creditors of the dealer who perfected their liens
                            prior to Deutsche Financial may have a lien
                            superior to Deutsche Financial's lien. In
                            addition, since Deutsche Financial provides
                            financing to dealers for products not made by
                            Yamaha's affiliates, Deutsche Financial may have
                            made other loans to dealers that are secured by
                            liens in all of the property of the dealers.
                            Therefore, if a dealer becomes bankrupt, another
                            creditor of the dealer could try to claim that
                            the creditor has a superior lien in the product.
                            This could prevent the trust from realizing the
                            full benefit of its lien in a product.

                            If the short-term debt ratings of either Yamaha
                            or Deutsche Financial are at least"A-1" or "P-1"
                            while Yamaha is the servicer or Deutsche
                            Financial is the subservicer, or the Rating
                            Agencies otherwise agree, Yamaha and Deutsche
                            Financial will, with some limitations, be allowed
                            to use the cash collections for their own benefit
                            before each distribution date. Consequently, the
                            trust could lose its lien in the cash collections
                            in some circumstances such as the bankruptcy of
                            Yamaha or Deutsche Financial. However, if either
                            Yamaha or Deutsche Financial fails to meet these
                            ratings, or the Rating Agencies otherwise
                            withdraw their approval, Yamaha and Deutsche
                            Financial will be required to deposit all cash
                            collections in the collection account within two
                            business days of receipt.

                            For a more detailed description of this process,
                            see "Description of the Offered
                            Certificates--Allocation of Collections; Deposits
                            in Collection Account."

BANKRUPTCY OF YAMAHA        If Yamaha or Deutsche Financial enters a
OR DEUTSCHE FINANCIAL       bankruptcy proceeding, you could experience
COULD RESULT IN LOSSES      losses or delays in the payments on your
OR DELAYS IN PAYMENTS       certificates. Deutsche Financial sells the
ON THE CERTIFICATES         receivables to Yamaha, Yamaha sells the
                            receivables to the transferor, and the transferor
                            transfers the receivables to the trust. Deutsche
                            Financial, Yamaha and the transferor treat these
                            transactions as absolute transfers. However, if
                            Deutsche Financial enters a bankruptcy
                            proceeding, the court has the power to conclude
                            that the sale of the receivables by Deutsche
                            Financial to Yamaha was not a "true sale" and
                            that Deutsche Financial still owns the
                            receivables. Similarly, if Yamaha enters a
                            bankruptcy proceeding, the court has the power to
                            conclude that the sale of the receivables by
                            Yamaha to the transferor was not a "true sale"
                            and that Yamaha still owns the receivables. The
                            court also has the power to conclude that Yamaha
                            and the transferor should be consolidated for
                            bankruptcy purposes. If the court were to reach
                            any of these conclusions, you could experience
                            losses or delays in payments on your certificates
                            because:

                            o  the trustee would not be able to exercise
                               remedies against Yamaha or Deutsche Financial
                               on your behalf without permission from the
                               court;

                            o  the court might require the trustee to accept
                               property in exchange for the receivables that
                               is of less value than the receivables;

                            o  the transferor would no longer transfer new
                               receivables to the trust, and the trustee
                               would be required to sell the existing
                               receivables and allocate the proceeds to each
                               series;

                            o  the court might prevent the trustee or the
                               certificateholders from taking some actions
                               such as selling the receivables or appointing
                               a successor servicer;

                            o  the court might sell the receivables and pay
                               off the certificates before their maturity;

                            o  tax or government liens on Yamaha's or
                               Deutsche Financial's property that arose
                               before the transfer of the receivables to the
                               trust would be paid from the collections on
                               the receivables before the collections were
                               used to make payments on your certificates;
                               and

                            o  the trustee might not have a perfected
                               security interest in the products securing the
                               receivables or cash collections held by Yamaha
                               or Deutsche Financial at the time a bankruptcy
                               proceeding begins.

                            The transferor has taken steps in structuring the
                            trust to minimize the risk that a court would
                            conclude that the sale of the receivables to
                            Yamaha and the transferor was not a true sale or
                            that Yamaha and the transferor should be
                            consolidated for bankruptcy purposes.

                            See "The Transferor and Related
                            Parties--Insolvency-Related Matters" and "Certain
                            Transfer, Security Interest and Bankruptcy
                            Considerations--Transfer of Receivables" for a
                            more detailed description of these risks.

SLOWER GENERATION OF        Each receivable is generally payable by a dealer
RECEIVABLES BY DEALERS      upon sale of the related product and is expected
COULD REDUCE COLLECTIONS    to have an average life that is much shorter than
                            the average life of the certificates. Absent an
                            amortization event, the proceeds of current
                            receivables will be reinvested in new receivables
                            or used to pay other series of certificates, and
                            the certificates of this series will generally be
                            repaid from collections on receivables that have
                            not yet been created. As a result, payment of the
                            certificates in full on the expected final
                            payment date is dependent on the ability of
                            Yamaha and Deutsche Financial to general new
                            receivables. If your certificates are not paid by
                            the expected final payment date, the average term
                            of the certificates will increase. You may not be
                            able to reinvest any such delayed principal
                            payments at a rate of return equal to or greater
                            than the rate of return that would have been
                            available on the expected final payment date.

EARLY AMORTIZATION EVENTS   If an early amortization event occurs under the
COULD RESULT IN LOSSES OR   pooling and servicing agreement, it may shorten
ACCELERATION OF PAYMENTS    the average term and date of final payment of the
ON THE CERTIFICATES         certificates. You may not be able to reinvest the
                            principal repaid to you earlier than expected at
                            a rate of return that is equal to or greater than
                            the rate of return on your certificates. You also
                            may not be paid the principal amount of your
                            certificates in full if the assets of the trust
                            are insufficient to pay the principal amount of
                            all certificates in full.

                            For more details about the risks associated with
                            early amortization events, see "The Dealer
                            Floorplan Financing Business," "Maturity and
                            Principal Payment Considerations" and
                            "Description of the Offered Certificates--Early
                            Amortization Events."

INCREASE IN LIBOR COULD     An increase in LIBOR could result in a cap on
RESULT IN CAPPED            interest payments on the certificates at a
INTEREST PAYMENTS ON        maximum rate. The certificates generally bear
THE CERTIFICATES            interest at a floating rate which is based on
                            LIBOR. It is possible that LIBOR plus the margin
                            used to compute the interest rate on your
                            certificates will increase above an applicable
                            maximum rate. If that occurs, the certificates
                            will bear interest only at a maximum rate.


ECONOMIC AND SOCIAL         Payment of the receivables depends upon the sale
FACTORS COULD LEAD TO       of the related products by the dealers. The level
SLOWER SALES OF PRODUCTS    of product sales may change because of a variety
BY DEALERS AND LOWER        of economic and social factors. Economic factors
COLLECTIONS WITH WHICH      include interest rates, unemployment levels, the
TO PAY THE CERTIFICATES     rate of inflation, increases in regulations on
                            use of the products and consumer perception of
                            general economic conditions. The use of incentive
                            programs (e.g., manufacturers' rebate programs)
                            may also affect retail sales. Social factors
                            include consumer perception of Yamaha-brand
                            products in the marketplace and consumer demand
                            for motorized recreational products. Certain of
                            these factors may vary on a regional basis, and
                            may be exacerbated by geographic concentrations
                            in the portfolio. We cannot determine or predict
                            whether or to what extent economic or social
                            factors will affect the level of product sales.


THE PERFORMANCE OF THE      While Yamaha is generally not obligated to make
TRUST IS ULTIMATELY         payments with respect to the certificates or the
DEPENDENT ON YAMAHA         receivables, its financial condition and
                            operations are likely to affect the rate and
                            amount of collections on the receivables and the
                            generation of new receivables in a number of
                            ways.

                            First, if Yamaha is unable to satisfy its
                            obligation to repurchase receivables as a result
                            of (1) the material breach of certain
                            representations and warranties in the receivables
                            transfer agreement, or (2) breach of certain
                            servicing obligations, payments on such
                            receivables could be delayed, reduced or
                            eliminated. This could delay or reduce
                            collections available for payment of the
                            certificates.


                            For more information concerning these warranty
                            obligations, see "Description of the Offered
                            Certificates--Covenants, Representations and
                            Warranties" and "Servicer Covenants."


                            Second, the products that secure the receivables
                            are manufactured by either Yamaha Motor
                            Manufacturing Corporation of America, Yamaha
                            Motor Company, Ltd., or Tennessee Watercraft,
                            Inc. Yamaha distributes these products to
                            dealers. If Yamaha, Yamaha Motor Manufacturing
                            Corporation of America, Yamaha Motor Company,
                            Ltd. or Tennessee Watercraft, Inc. were
                            temporarily or permanently to cease operation of
                            their businesses, the dealers' rate of product
                            financing and sales would decrease, slowing
                            generation of new receivables and possibly
                            slowing payment rates on existing receivables,
                            thereby delaying cash flow into the trust.

                            Third, Yamaha has sometimes provided marketing
                            and administrative assistance to its dealers that
                            is unrelated to the receivables, but is under no
                            obligation to do so. Yamaha generally makes
                            optional repurchases of unsold products from
                            dealers that cease doing business or are no
                            longer authorized Yamaha dealers. If Yamaha is
                            unable to or decides not to provide this
                            financial assistance or make these optional
                            repurchases, losses on the receivables would
                            likely increase.

                            Fourth, Yamaha and the transferor are generally
                            not obligated to make any payments regarding the
                            certificates or the receivables. However, if
                            Yamaha breaches any of its representations and
                            warranties regarding any receivables which
                            materially and adversely affects the interests of
                            the certificateholders, Yamaha will repurchase
                            those receivables from the transferor, and the
                            transferor will repurchase those receivables from
                            the trust. Yamaha will also be required to
                            purchase receivables from the trust if it
                            breaches its servicing obligations regarding
                            those receivables. In addition, Yamaha has the
                            ability in some cases to change the terms of the
                            receivables and the accounts after creation.
                            These terms may include the applicable interest
                            rate, payment terms and the amount of the
                            dealer's credit line, as well as underwriting
                            procedures.

                            For more information about these risks, see "The
                            Dealer Floorplan Financing Business."

TERMINATION OF DEUTSCHE     Deutsche Financial is not obligated to continue
FINANCIAL'S SERVICES        underwriting or servicing Yamaha receivables. If
COULD DELAY THE TRUST'S     Deutsche Financial ceases such activities, delays
ABILITY TO COLLECT ON       in originating receivables and/or processing
RECEIVABLES AND/OR          payments and related information on the
GENERATE NEW                receivables could occur and result in delayed in
RECEIVABLES, DELAYING       payments to the certificateholders. In addition,
OR REDUCING PAYMENTS        Deutsche, Financial has the ability, in some
ON CERTIFICATES             instances to change the terms of the receivables
                            on the accounts after creation. These terms may
                            include the applicable interest rate, payment
                            terms and the amount of the dealer's credit line,
                            as well as underwriting procedures.

                            For more information about these risks, see "The
                            Dealer Floorplan Financing Business."

INDIVIDUAL                  Certificateholders of any series may need the
CERTIFICATEHOLDERS WILL     consent or approval of the holders of a specified
HAVE LIMITED CONTROL OF     percentage of the unpaid investor interests of
TRUST ACTIONS               all outstanding series to take some actions.
                            These actions include:

                            o  amending the pooling and servicing agreement
                               in some cases;

                            o  directing a reassignment of the receivables
                               portfolio; and

                            o  directing the trustee not to sell or liquidate
                               the receivables if the transferor becomes
                               insolvent.

                            The interests of the certificateholders of
                            another series may not coincide with yours,
                            making it more difficult for you or any other
                            particular certificateholder to achieve the
                            desired results from any vote.

ISSUANCE OF ADDITIONAL      Yamaha Motor Master Trust, is a master trust,
SERIES BY THE TRUST         that may issue additional series of certificates
COULD AFFECT THE TIMING     from time to time. The trust may issue series
OF THE PAYMENTS ON THE      with terms that are different from your series
CERTIFICATES                without the prior review or consent of any
                            certificateholders. It is a condition to the
                            issuance of each new series that each rating
                            agency that has rated an outstanding series of
                            the trust confirm that the issuance of the new
                            series will not result in a reduction or
                            withdrawal of its rating of any class of any
                            outstanding series. Even so, the terms of a new
                            series could affect the timing and amounts of
                            payments on any other outstanding series. In
                            addition, some remedies require the consent of a
                            majority of the certificateholders of all
                            outstanding series. The interests of the holders
                            of any new series of certificates could be
                            different from your interests.

                            For more details about the issuance of new
                            series, see "Description of the Offered
                            Certificates--Additional Series of Certificates."

CLASS B CERTIFICATES        The Class B Certificates bear more credit risk
BEAR ADDITIONAL CREDIT      than the Class A Certificates. Because the Class
RISK                        B Certificates are subordinated to the Class A
                            Certificates, principal payments on the Class B
                            Certificates will not begin until the Class A
                            Certificates are repaid. Additionally, if yield
                            collections allocated to your series are
                            insufficient to cover amounts due on the Class A
                            Certificates, the invested amount for the Class B
                            Certificates may be reduced. This would reduce
                            the amount of yield collections available to the
                            Class B Certificates in future periods and could
                            cause a possible delay or reduction in principal
                            and interest payments on the Class B
                            Certificates. Additionally, if the trustee has to
                            sell receivables, the net proceeds of the sale
                            available to pay principal would be paid first to
                            the Class A Certificates before any remaining
                            proceeds would be paid to the Class B
                            Certificates.

                            For more information about these credit risks,
                            see "Maturity and Principal Payment
                            Considerations" and "Description of the Offered
                            Certificates--Investor Charge Offs."


                    THE TRANSFEROR AND TRANSACTION PARTIES

YAMAHA MOTOR RECEIVABLES CORPORATION

     Yamaha Motor Receivables Corporation (the "TRANSFEROR"), a wholly
owned subsidiary of Yamaha, was incorporated in the State of Delaware on
December 2, 1993. The Transferor was organized for limited purposes, which
include purchasing receivables from Yamaha and transferring such
receivables to third parties and any activities incidental to and necessary
or convenient for the accomplishment of such purposes. The principal
executive offices of the Transferor are located at 6555 Katella Avenue,
Suite A, Cypress, California 90630. The telephone number of such offices is
(714) 761-7500. Under certain circumstances, the Transferor's certificate
of incorporation authorizes the Transferor to engage in additional
securitization transactions as well; however, any such transaction must be
reviewed by the Rating Agency prior to its effectiveness.

YAMAHA MOTOR CORPORATION, U.S.A.

     Yamaha Motor Corporation, U.S.A. ("YAMAHA" or, together with, as
applicable, a successor servicer, the "SERVICER") was incorporated in the
State of California on October 21, 1976, and its primary business is the
distribution in the United States of Yamaha-brand motorized products
(except golf carts) to retail dealers of such products and to manufacturers
of vessels into which motorized products are incorporated (collectively,
"DEALERS"). Yamaha's major product lines include, but are not limited to,
motorcycles, all-terrain vehicles, snowmobiles, water vehicles and outboard
motors. Only outboard motors and selected marine engine components are sold
to manufacturers of marine vessels. Yamaha also sells parts and accessories
for such product lines to the Dealers. The principal executive offices of
Yamaha are located at 6555 Katella Avenue, Cypress, California 90630. The
telephone number of such offices is (714) 761-7300.

DEUTSCHE FINANCIAL SERVICES CORPORATION

     Deutsche Financial Services Corporation ("DEUTSCHE FINANCIAL"), a
Nevada corporation, is a subsidiary of Deutsche Bank Americas Holding
Corp., a Delaware corporation and the North American subsidiary of Deutsche
Bank AG. Deutsche Bank AG, headquartered in Frankfurt, Germany, is one of
the world's largest banks, with assets in excess of $840 billion and
shareholder equity in excess of $23 billion as of December 31, 1999.
Deutsche Bank AG is exploring opportunities to reduce its equity interest
in DFS. There can be no assurance that any transaction or other opportunity
will occur or be pursued, and there can be no assurance as to what form any
transaction or other opportunity may take or as to the timing of any such
transaction or other opportunity.

     Prior to May 2, 1995, all of the servicing activities of Deutsche
Financial in connection with the Receivables were conducted by Deutsche
Financial under the name ITT Commercial Finance Corp. ("ITT"). On May 2,
1995, Deutsche Bank AG completed the purchase from ITT Corporation of all
of the outstanding common stock of ITT and, in connection with such
purchase, ITT's name was changed to Deutsche Financial Services
Corporation. None of the obligations of ITT under its various agreements
pertaining to the Receivables were changed or modified as a result of its
purchase and name change to Deutsche Financial Services Corporation.
Deutsche Financial and its affiliates provide commercial financing for
thousands of manufacturers, distributors and dealers throughout the United
States, Canada, and Western Europe. Deutsche Financial's principal office
is at 655 Maryville Centre Drive, St. Louis, Missouri 63141

     As of date of this prospectus, none of the dealers were affiliates of
the Deutsche Financial and none of the products being financed by the
receivables were made or distributed by affiliates of Deutsche Financial.
We cannot assure you that Deutsche Financial will continue to underwrite or
service Yamaha Dealer Accounts.

THE TRUST


     Yamaha Motor Master Trust (the "TRUST") was formed for this and like
transactions pursuant to a Master Pooling and Servicing Agreement,
originally dated as of March 1, 1994 and amended and restated as of May 1,
1999, among the Transferor, Yamaha, as Servicer, and The Chase Manhattan
Bank (as successor trustee to The Fuji Bank and Trust Company), as trustee
(together with its permitted successors and assigns in such capacity, the
"TRUSTEE") (as amended, supplemented or otherwise modified from time to
time, the "POOLING AND SERVICING AGREEMENT"), and prior to formation had no
assets or obligations. The assets of the Trust include wholesale
receivables (the "RECEIVABLES") generated from time to time in a portfolio
of revolving financing arrangements and other inventory financing
arrangements (the "ACCOUNTS") with dealers in motorized products
manufactured by Yamaha Motor Company, Ltd., Yamaha Motor Manufacturing
Corporation of America and Tennessee Watercraft, Inc. to finance their
inventory and Collections on the Receivables (collectively, the "U.S.
WHOLESALE PORTFOLIO"). All Receivables from the U.S. Wholesale Portfolio
are automatically conveyed to the Trust pursuant to the agreements
described herein. The Trust has not and will not engage in any business
activity other than to acquire and hold the Receivables and the other
assets of the Trust and proceeds therefrom, issue the Certificates and the
Exchangeable Transferor Certificate, issue additional series of
certificates (each, a "SERIES") at the direction of the Transferor and
make payments thereon and engage in related activities. As a consequence,
the Trust is not expected to have any need for, or source of, additional
capital resources other than the assets of the Trust.


                         FORWARD-LOOKING STATEMENTS


     In this prospectus, Yamaha Motor Receivables Corporation uses
forward-looking statements. These forward-looking statements are found in
the material, including each of the tables, set forth under "Risk Factors"
and "Maturity and Principal Payment Considerations." Forward-looking
statements are also found elsewhere in this prospectus and include words
like "expects," "intends," "anticipates," "estimates" and other similar
words. These statements are inherently subject to a variety of risks and
uncertainties. Actual results differ materially from those we anticipate
due to changes in, among other things:

     o   economic conditions and industry competition;
     o   political, social and economic conditions;
     o   the law and goverment regulatory initiatives; and
     o   interest rate fluctuations.

Yamaha Motor Receivables Corporation will not update or revise any
forward-looking statements to reflect changes in its expectations or
changes in the conditions or circumstances on which the statements were
originally based.


                              USE OF PROCEEDS

     The net proceeds from the sale of the Offered Certificates will be
used by the Transferor to pay down the Series 1998-1 Asset-Backed
Certificates in part or in full. Any excess proceeds will be used by the
Transferor for general corporate purposes.

                  THE DEALER FLOORPLAN FINANCING BUSINESS


     As discussed above, the Receivables transferred or to be transferred
by the Transferor to the Trust represent the extensions of credit made by
Deutsche Financial to Dealers to purchase Products. The Receivables are
secured by a security interest in certain inventory of the Dealers,
including motorcycles, snowmobiles, all terrain vehicles, outboard motors,
water vehicles, parts and accessories related to the foregoing and certain
other motorized equipment manufactured by Yamaha Motor Company, Ltd.,
Yamaha Motor Manufacturing Corporation of America and Tennessee Watercraft,
Inc. and distributed in the United States by Yamaha (collectively, the
"Products" and such security interest in such PRODUCTS, the "PRODUCT
SECURITY").

     Deutsche Financial is the principal source of inventory financing for
the Dealers to purchase Products. In fiscal years 1997, 1998, 1999, and
2000, Deutsche Financial provided financing in the amount of
$1,179,425,474, $1,296,708,288, $2,606,904,452 and $1,873,909,373 of new
unit sales to Dealers, respectively. Deutsche Financial arranged wholesale
financing for approximately $869,276,291 of units for the six month period
ended September 30, 1999 and approximately $1,126,534,318 for the six month
period ended September 30, 2000, up approximately 29.59% from the same
period last year. Deutsche Financial services the U.S. Wholesale Portfolio
through its national headquarters in St. Louis, Missouri, its Yamaha
program headquarters in Irvine, California and three other branch offices
located in the United States.


     The Products are categorized by Deutsche Financial as new or used
products. "NEW PRODUCTS" means those units which have not been previously
sold to a retail consumer, and "USED PRODUCTS" means Products which have
been previously sold to a retail consumer. The categorization of New
Products and Used Products may change in the future based upon Deutsche
Financial's practices and policies; however, receivables generated by Used
Products are not eligible as Receivables for transfer by the Transferor to
the Trust.

CREDIT UNDERWRITING PROCESS

     Deutsche Financial extends credit to Dealers pursuant to lines of
credit which are established by Deutsche Financial for Dealers to finance
purchases of New Products and Used Products. Deutsche Financial may also
extend credit to a Dealer for other types of Yamaha products and for
non-Yamaha motor vehicles and products; however, such extensions of credit
are not eligible as Receivables for sale by Deutsche Financial to Yamaha,
by Yamaha to the Transferor, or by the Transferor to the Trust. All Dealers
of Products (except manufacturers of marine vessels) that have a New
Product credit line in place may also be eligible for a Used Product credit
line.

     A new Dealer requesting the establishment of a New Product credit line
must submit an application for financing to a Deutsche Financial branch
office. After receipt of such request, the Deutsche Financial branch office
investigates the prospective Dealer by reviewing such Dealer's credit
reports and bank references and by evaluating the dealer's start-up
financing resources and credit requirements. When an existing Dealer
requests the establishment of a wholesale additional Product credit line,
the Deutsche Financial branch office reviews the Dealer's credit reports
(including the experience of the Dealer's present financing source) and
bank references. Deutsche Financial also investigates the particular
Dealer's present state of operations and management. Based on the foregoing
review, the Deutsche Financial branch office prepares a written
recommendation either approving or disapproving the Dealer's request and,
depending on the amount of the requested credit line, transmits such
recommendation with the requisite documentation to the Yamaha program
office. The Deutsche Financial regional vice president can approve new
wholesale financing requests for amounts up to $2,500,000; for greater
amounts, all such documentation will be forwarded to the Deutsche Financial
division, group or home office for approval. Deutsche Financial's ultimate
decision whether to extend credit to a new or existing Dealer is based upon
its reasonable judgment. If a Dealer has been denied credit by Deutsche
Financial, Yamaha may, in its discretion, make other arrangements.

     Upon approval by both Deutsche Financial and Yamaha, Dealers execute a
series of financing agreements with Deutsche Financial and dealership
agreements with Yamaha. Such agreements provide for a purchase money
security interest in favor of Deutsche Financial in the Products and
typically in the receivables related thereto. Deutsche Financial will often
also obtain a security interest in all other then-owned or thereafter
acquired personal property of such Dealer as additional collateral. In
addition, in certain cases, Deutsche Financial obtains additional credit
enhancement (such as a stand-by letter of credit or a guarantee) or other
collateral. Such agreements are generally for an unspecified period of time
and create discretionary lines of credit, which Deutsche Financial may
terminate at any time in its sole discretion, subject, however, to
prevailing standards of commercial reasonableness and good faith, which may
require commercially reasonable notice and other accommodations by Deutsche
Financial. Absent default by a particular Dealer, the outstanding
Receivables owed by such Dealer cannot be accelerated, even if the line of
credit provided by Deutsche Financial is terminated, although Deutsche
Financial may request that the Dealer begin to make principal payments
earlier than such payments would otherwise be due. After the effective date
of termination, Deutsche Financial is under no obligation to continue to
provide additional financing, but the then current outstanding balance will
be repayable in accordance with the Pay-as-Sold or Scheduled Payment Plan
terms of such Dealer's particular arrangement with Deutsche Financial, as
described below in "--Payment Terms." In certain cases, the financing
agreements executed between a particular Dealer and Deutsche Financial may
relate to products floorplanned by such Dealer that are not
Yamaha-distributed products. See "Risk Factors--Priority of some liens over
the certificates could result in losses on the certificates."

     The size of a credit line offered to a Dealer is based upon the
Dealer's sales rate or expected sales rate. The amount of a Dealer's credit
line for New Products is reviewed periodically for adjustment. The amount
advanced by Deutsche Financial for New Products is equal to the amount
invoiced with respect to New Products. As more fully described below, in
certain circumstances the credit lines may be exceeded by up to 10% without
Deutsche Financial consent and may be revised for appropriate business
reasons.

CREATION OF RECEIVABLES

     Deutsche Financial finances 100% of the wholesale invoice price of New
Products, together with destination charges and a "holdback" on most
Products (generally in the amount of approximately 3% of the suggested
retail price). Although holdback arrangements vary from year to year,
Yamaha is currently using the following arrangements: Yamaha pays an amount
(determined at the time of invoicing) to the Dealer on a date certain in
the future if the related Product has been sold by such date. If such date
passes without the sale of the Product by the Dealer, the holdback is
forfeited. This type of holdback arrangement is designed to provide an
incentive to the Dealer to take early or off-season delivery of seasonal
Products. The holdback payment may take the form of a credit against the
receivable due from the Dealer.

     Once a Dealer has commenced the floorplanning of Products through
Deutsche Financial, Deutsche Financial will generally finance all purchases
of Products by such Dealer from Yamaha. Deutsche Financial may limit or
cancel this arrangement if, in Deutsche Financial's opinion, a particular
Dealer's inventory is seriously overstocked or if a Dealer is experiencing
financial difficulties. In these circumstances, the Deutsche Financial
branch office will approve additional financing on a Product-by-Product
basis.

     Receivables are originated concurrently with the shipment of New
Products to the Dealer and are generally considered full-recourse
obligations of such Dealer. Advances made by Deutsche Financial for a
Dealer's purchase of Products from Yamaha are usually arranged by the
Dealer placing a purchase order with Yamaha for a shipment of Products, and
by Yamaha checking the computer records that it shares with Deutsche
Financial to confirm that the Dealer is within its credit limit and that no
hold has been placed on such Dealer's credit line (any such hold, a "CREDIT
HOLD"). If the Dealer is not subject to a Credit Hold and if, after giving
effect to the requested advance, the Dealer will be within 110% of its
credit limit, Yamaha will ship the requested Product to the Dealer and
submit its invoice for the purchase order directly to Deutsche Financial
for payment. If, on the other hand, such advance would cause the Dealer to
exceed 110% of its credit line, Yamaha will contact Deutsche Financial
prior to shipping the Product. As described in "--Credit Underwriting
Process" and "--Dealer Monitoring," Deutsche Financial may increase the
credit line after such a request by Yamaha and after ascertaining that the
particular Dealer is otherwise in compliance with Deutsche Financial's
financing program. If such conditions are satisfied, Deutsche Financial
will generally approve the request for a credit increase, and Yamaha will
ship the Product to the Dealer.

     A Credit Hold may be placed on a Dealer for a variety of reasons, many
of which are easily resolved or temporary, but some of which are serious
and permanent. A Credit Hold may indicate that a payment due by a Dealer to
Deutsche Financial has not been made in the time allowed, that a check from
a Dealer has been returned to Deutsche Financial for insufficient funds or
that the Dealer has not provided Deutsche Financial with its periodic
financial reports in a timely manner. A Credit Hold is also placed on a
Dealer if Deutsche Financial determines that the Dealer's financial
condition is deteriorating or that the Dealer is insolvent. Deutsche
Financial updates the computer system that it shares with Yamaha daily to
reflect any changes in the Credit Hold status of Dealers. If and when a
Dealer is removed from Credit Hold, Yamaha will ship the requested Products
to the Dealer. In contrast to the procedure described above for increasing
a Dealer's credit line, Yamaha does not request Deutsche Financial to
override any Credit Hold notation, and Yamaha does not ship Products or
create Receivables with respect to any Dealer that is on Credit Hold.

     For purposes of including a Receivable in the Trust, Yamaha considers
a Receivable to have been created as of the date of invoicing. Normally,
interest or finance charges begin to accrue on such Receivable as of the
date specified by Yamaha in the Sales Program for the related Product,
which is usually later than the date of invoicing.

PAYMENT TERMS

     If a Product is sold by Yamaha to a Dealer with a specific payment due
date, Deutsche Financial generally is entitled to receive from the
particular Dealer payment in full for the financed amount on such due date.
If a Product is floorplanned, Deutsche Financial is generally entitled to
receive payment in full for the financed amount on the date of sale of the
Product. Interest charges, if any, are billed monthly by Deutsche Financial
and are due from the Dealer upon receipt from the Dealer of the monthly
statement. Deutsche Financial submits payments received by it from Dealers
to Yamaha within two Business Days following receipt.


     Deutsche Financial provides two basic payment terms to Dealers of
Products: Pay-as-Sold financing programs or Scheduled Payment Plans. As of
September 30, 2000, Deutsche Financial provides approximately 99.83% of its
financing to Dealers through its Pay-as-Sold programs. Under a
"PAY-AS-SOLD" program, the Dealer is obligated to pay interest or finance
charges monthly, but principal repayment with respect to any particular
Product financed by Deutsche Financial is due and payable only upon the
sale of such Product by the Dealer. On occasion, Deutsche Financial may
request that particular Dealers begin repaying principal in installments if
the Product has not been sold within a specified period of time. These
payments are referred to by Deutsche Financial as "curtailments." Even if a
Product is subject to curtailment payments, the remaining outstanding
balance with respect to such Product will be fully payable if such Product
is sold.


     "SCHEDULED PAYMENT PLANS," in contrast, require that principal and
interest be repaid in accordance with a particular schedule. Depending upon
the Product line and the particular inventory turns of the individual
Dealer, the majority of these payment terms are generally no longer than
180 days. Under a Scheduled Payment Plan, the Dealer is only obligated to
make payments in accordance with an agreed-upon schedule, regardless of
when the Product is actually sold. Under a Scheduled Payment Plan, Deutsche
Financial will remit any payments made by Dealers to Yamaha over time
immediately upon receipt.

     Yamaha's marketing programs to Dealers with respect to the various
Products vary throughout the year and by Product (the "Sales Programs").
The Sales Programs offer specific payment terms to the Dealers, which may
include (in addition to specifying whether the Product is eligible for a
Pay-as-Sold program or a Scheduled Payment Plan):

     (1)  a discount from the wholesale purchase price for payment within a
          certain number of days;

     (2)  a period of interest-free financing;

     (3)  a dealer "holdback";

     (4)  interest at a margin over the prime rate for a period, payable
          monthly; and

     (5)  interest at a higher margin after a period of time, payable
          monthly.

BILLING AND COLLECTION PROCEDURES

     A statement setting forth billing and related account information is
prepared by Deutsche Financial and distributed on the third business day of
each month to each Dealer. Interest and other non-principal charges are
billed in arrears and are required to be paid by Dealers to Deutsche
Financial by the end of the calendar month in which they are billed.
Principal is payable by Dealers to Deutsche Financial in accordance with
the terms of the specific Sales Program relating to a particular Product.
Under existing arrangements, Deutsche Financial remits such Collections to
Yamaha in the form of a wire drawn on Deutsche Financial and payable not
later than two Business Days from receipt by Deutsche Financial from
Dealers. See "Description of the Offered Certificates--Collection and Other
Servicing Procedures."

INTEREST RATES

     Deutsche Financial charges Dealers interest at a rate determined by
the terms of the specific Sales Program under which a Product was sold.
Often, the advance includes a period of interest-free financing during
which no interest accrues on the Receivables. Interest that is charged is
computed and accrues as follows: generally, interest rates are adjusted
monthly according to a formula that adds a fixed amount to the prime rate,
as such prime rate is reported at month end by certain financial
institutions selected by Deutsche Financial. The spread above the prime
rate depends on the Sales Program under which a Product is sold and may
also depend on the length of time the Dealer has held the Product. Interest
for the next month accrues at the rate so calculated on the outstanding
principal balance owed by the Dealer under the related Sales Program.

RELATIONSHIP BETWEEN DEUTSCHE FINANCIAL AND YAMAHA

     Yamaha determines whether a particular Dealer shall become, or shall
continue to be, an authorized Dealer of Products. Yamaha, in its sole
discretion, determines the financing terms to be offered under every Sales
Program.

     At times, Yamaha may provide marketing or administrative assistance to
Dealers (unrelated to the Receivables), although it is under no obligation
to do so. In addition, in certain circumstances, Yamaha makes optional
repurchases of unsold Products from Dealers who cease doing business or are
no longer authorized Yamaha Dealers. Yamaha may terminate any such optional
programs in whole or in part at any time. If Yamaha is unable or elects not
to provide such financial assistance or make such optional repurchases, the
loss experience of Deutsche Financial and thus the Trust in respect of the
U.S. Wholesale Portfolio will likely be adversely affected. In addition,
because substantially all of the Products sold in the retail market by the
Dealers are distributed by Yamaha, if Yamaha were temporarily or
permanently to cease operation of such business, the rate of sales of
Yamaha-brand Products would decrease, adversely affecting generation of new
Receivables, payment rates and the loss experience on the existing U.S.
Wholesale Portfolio.

     Yamaha also has certain mandatory obligations under an agreement
between Deutsche Financial and Yamaha whereby Yamaha repurchases unsold
Products that are recovered by Deutsche Financial through repossession or
otherwise. Yamaha credits Deutsche Financial the fair market value for
these Products. Yamaha also, by contract or state statute, has certain
direct repurchase obligations for some Products if a Dealer terminates its
business. Such Dealer repurchase obligations generally apply only to new,
unused, undamaged Products, and are usually at the wholesale price of the
Product.

DEALER MONITORING

     The level of each Dealer's wholesale credit line is monitored on a
periodic basis. Dealers may be specifically permitted by Deutsche Financial
to exceed such credit limits in order to accommodate seasonal adjustments
or for other approved business reasons. For example, prior to a seasonal
peak, a Dealer may purchase more Products than its existing credit lines
would otherwise indicate. Because of slow inventory turnover, a Dealer's
credit lines may be reduced until a sufficient portion of its Product
inventory is liquidated. Deutsche Financial has historically authorized
Yamaha to ship products in amounts that can exceed the credit limits by up
to 10%. Exception reports of Dealers that have exceeded their credit lines
by a certain percentage are reviewed on a weekly basis. Deutsche Financial
may at any time evaluate a Dealer's financial position and may place the
Dealer on Credit Hold. See "--Creation of Receivables" and "--'Red Flag'
and Deutsche Financial's Write-Off Policy."

     On site audits of Dealer Product inventories are conducted on a
regular basis (normally, every 30-45 days) by Deutsche Financial employees.
The timing of each visit and Deutsche Financial personnel conducting such
inspection varies, and no advance notice is given to the audited Dealer.
Auditors conduct a physical inventory of the Products on the Dealer's
premises. Through the audit process, Deutsche Financial reconciles each
Dealer's physical inventory with its records of financed Products. Audits
are intended to identify instances where a Dealer sells Products without
immediately repaying the related advances.

"RED FLAG" AND DEUTSCHE FINANCIAL'S WRITE-OFF POLICY

     Deutsche Financial prepares a monthly report called a "red flag
report" detailing the status of certain Dealers and the related Accounts
and inventory. This monthly red flag report generally includes information
regarding whether the Dealer has voluntarily surrendered its inventory to
Deutsche Financial or whether a liquidation of the Dealer's inventory is in
progress. If a liquidation has occurred, the red flag report indicates
whether such liquidation was orderly and voluntary, resulting in normal
sales to retail customers by the Dealer (which are monitored by Deutsche
Financial), or whether such liquidation was forced, resulting in
repossession of the inventory by Deutsche Financial. Should litigation
occur against such Dealer, the red flag report describes its progress and
outcome.

     Once liquidation has commenced, Deutsche Financial will write off any
amounts attributable to unpaid Receivables with respect to inventory
previously sold by the related Dealer and identified at such time as
uncollectible. Yamaha and Deutsche Financial share equally the amounts
written off up to an aggregate annual amount equal to $3,000,000 (i.e.,
$1,500,000 per entity) in respect of all receivables (other than those
pertaining to Products consisting of parts and accessories) originated by
Deutsche Financial to finance the purchase of Yamaha products by Dealers,
without regard for whether such receivables are Receivables in the Trust.
The Trust absorbs any losses related to defaulted Receivables in the Trust
to the extent that such losses are not covered by this loss sharing
arrangement and net of recoveries attributable to the defaulted
Receivables. Deutsche Financial also liquidates any other collateral
securing the Dealer's obligations, some of which are repurchased at fair
market value by Yamaha if it consists of unsold Products. Shortfalls on any
such repurchases are generally not eligible for reimbursement under the
loss sharing arrangement described above.

                                THE ACCOUNTS

     The Receivables arise in the Accounts. The Accounts are those
specified in the Receivables Sale Agreement and generally constitute all of
the wholesale accounts in the U.S. Wholesale Portfolio. See "Description of
the Offered Certificates--Covenants, Representations and Warranties."


     Pursuant to the Receivables Purchase Agreement, Yamaha has conveyed
and will continue to convey to the Transferor, and pursuant to the Pooling
and Servicing Agreement, the Transferor has conveyed and will continue to
convey to the Trust, the Receivables created in all Accounts. New Accounts
must meet the eligibility criteria set forth in "Description of the Offered
Certificates--Addition of Accounts" as of the first date Receivables
created in such Accounts are conveyed to the Trust. In addition, with
respect to any Account created after January 31, 1994 and any Receivable
generated thereunder, Yamaha will represent and warrant to the Transferor,
and the Transferor will represent and warrant to the Trust, that such
Receivables meet the eligibility requirements set forth in the Pooling and
Servicing Agreement. See "Description of the Offered
Certificates--Conveyance of Receivables." Under certain circumstances
specified in the Pooling and Servicing Agreement, the Transferor has the
right to remove Accounts (collectively, "REMOVED ACCOUNTS"), and the
Receivables arising therein, from the Trust. See "Description of the
Offered Certificates--Removal of Accounts." Throughout the term of the
Trust, the Accounts from which the Receivables arise will be the Accounts
identified in the Receivables Sale Agreement, subject to the limitations
described in "Description of the Offered Certificates-Addition of Accounts"
and "Removal of Accounts." The Accounts include "parts only" dealers and
will exclude dealers considered inactive as of September 30, 2000.


     As of September 30, 2000, no Receivable generated by a single Dealer
constituted more than 1.0% of the aggregate amount of Eligible Receivables
included in the Trust (the "POOL BALANCE"). As of September 30, 2000, with
respect to the Accounts in the Trust:


     o   there were approximately 2,385 Accounts and the aggregate
         Receivables balance was approximately $ 605 million;

     o   the average credit line per Account was approximately $463,520 and
         the average balance of Receivables per Account was $253,734;

     o   the aggregate total Receivables balance as a percentage of the
         aggregate total credit line was approximately 54.74%; and

    o      the average rate charged to Dealers was 6.01%.

     The average rate charged to Dealers will change as the composition of
interest bearing and non-interest bearing receivables in the U.S. Wholesale
Portfolio change throughout the year. Other factors that may impact the
rate are changes in the level of the prime rate and changes in the
interest-free financing programs offered. Receivables originated under the
Accounts consist of amounts owed by Dealers for the wholesale price of
Products and, if the Dealer has not paid such price within a specified
period of time, interest and service charges or fees related to such price.
Collections on the Receivables, whether consisting of the wholesale price
or interest, fees or service charges relating to such amount, are
discounted in order to provide imputed yield to the Trust. Pursuant to the
Pooling and Servicing Agreement, a portion of the Collections on the
Receivables in the Accounts received in any calendar month (each, a
"COLLECTION PERIOD"), which is equal to the product of the Yield Factor and
the Pool Balance, are treated as Yield Collections, and the remainder of
such Collections are treated as Principal Collections.


     With respect to the tabular data provided below concerning the loss
experience, age distribution, geographic distribution and distribution by
Product line of the U.S. Wholesale Portfolio, Yamaha and the Transferor
believe there are no discernible trends in the historical performance of
the Receivables that are material.

LOSS EXPERIENCE

     The following table sets forth Yamaha's average principal receivables
balance and loss experience for each of the periods shown with respect to
the U.S. Wholesale Portfolio. This table is for illustrative purposes only,
and there can be no assurance that the loss experience for the Receivables
in the future will be similar to the historical experience set forth below
with respect to the U.S. Wholesale Portfolio. In addition, the historical
experience set forth below reflects the likely benefit of marketing and
administrative assistance provided by Yamaha in certain limited instances
to the Dealers as described above under "The Dealer Floorplan Financing
Business--Relationship between Yamaha and Deutsche Financial" and reflects
Yamaha's prior practice of repurchasing Products at the full invoiced
amount (provided such repurchase was made with respect to a Dealer which
had ceased business or from Deutsche Financial). No Accounts from which
Receivables arise in the Trust include accounts with any Dealer which is an
affiliate of the Trust, the Transferor or the Servicer. If Yamaha is not
able to, or elects not to, provide such assistance or repurchase in the
future, the loss experience in respect of the U.S. Wholesale Portfolio will
likely be adversely affected. See "Risk Factors--Risks inherent in the
dealer floorplan financing business could lead to losses on the
receivables."


<TABLE>
<CAPTION>

            ANNUALIZED LOSS EXPERIENCE FOR THE U.S. WHOLESALE PORTFOLIO(1)

                                        SIX MONTHS
                                          ENDED
                                        SEPTEMBER                 FISCAL YEAR ENDED MARCH 31,
                                         30, 2000       2000         1999         1998        1997
                                        ----------   ---------    ---------    ---------    ---------
<S>                                     <C>          <C>          <C>          <C>          <C>
Average Receivables Balance(2)......... $ 626,394    $ 529,147    $ 473,708    $ 503,566    $ 514,564
Charge-off Net of Recoveries........... $      72    $     416    $     134    $     489    $     630
Charge-off Net of Recoveries/Average
   Receivables Balance(2).............      0.022%       0.078%       0.028%       0.097%       0.122%

-----------
(1)  Dollars in thousands.
(2)  Average receivables balance is the average of the monthly ending balances
     for the period specified.
</TABLE>


AGING EXPERIENCE

     The following table provides the age distribution of Product inventory
for all Dealers in the U.S. Wholesale Portfolio. The actual experience of
the U.S. Wholesale Portfolio may differ from historical experience.


             AGE DISTRIBUTION FOR THE U.S. WHOLESALE PORTFOLIO(1)
                 BY PERCENTAGE OF RECEIVABLES OUTSTANDING (2)

              SIX MONTHS
                ENDED
             SEPTEMBER 30,             FISCAL YEAR ENDED MARCH 31,
                 2000         2000         1999         1998          1997
             ------------   ---------    ---------    ---------    ---------
      1-90      64.16%        52.80%       55.97%       47.30%       45.03%
    91-180      19.37%        28.64%       22.58%       22.62%       22.59%
   181-270       5.93%         9.86%        7.97%        7.72%        8.66%
   271-365       4.78%         2.41%        2.97%        5.96%        6.44%
      366+       5.76%         6.28%       10.50%       16.39%       17.28%
     TOTAL     100.00%       100.00%      100.00%      100.00%      100.00%
----------------
(1)   Ages in days.
(2)   Percentages may not add to 100% due to rounding.



GEOGRAPHIC DISTRIBUTION


   The following table provides the geographic distribution for all Dealers
on the basis of Receivables outstanding and the number of Accounts. The
rate of payment of outstanding Receivables in each state depends upon the
rate of sales of the related products by the Dealers in such state. The
level of product sales in a particular state may change because of a
variety of economic and social factors. No assurance can be given that the
economic and social factors affecting the payment rate or the percentage of
Receivables arising in each state will remain the same, and the Transferor
is unable to determine and has no basis to predict whether or to what
extent economic factors will affect product sales in a particular state.


              GEOGRAPHIC DISTRIBUTION OF THE U.S. WHOLESALE PORTFOLIO
                           AS OF SEPTEMBER 30, 2000


                                                         PERCENTAGE OF
                                      RECEIVABLES         RECEIVABLES
                                     OUTSTANDING(1)      OUTSTANDING(3)
                                     --------------      --------------
California........................      $43,265              7.15%
Florida...........................       43,128              7.13%
Texas.............................       34,811              5.75%
New York..........................       31,672              5.23%
Michigan..........................       27,223              4.50%
Pennsylvania......................       23,212              3.84%
North Carolina....................       23,030              3.81%
Minnesota.........................       21,785              3.60%
Louisiana.........................       21,067              3.48%
Ohio..............................       20,407              3.37%
Other(2)..........................      315,556             52.14%
                                    -----------            -------
   TOTAL..........................  $   605,156            100.00%
                                    ===========            =======
--------------------
(1) Dollars in thousands.
(2) The geographic distribution of Accounts in the Trust with respect to
    any state other than as set forth above does not exceed 3%
(3) Percentages may not add to 100% due to rounding.




<TABLE>

<CAPTION>
 COMPOSITION OF RECEIVABLES BY ACCOUNT BALANCE IN THE U.S. WHOLESALE PORTFOLIO
                           AS OF SEPTEMBER 30, 2000

                                             PERCENTAGE OF                PERCENTAGE OF
                               RECEIVABLES   RECEIVABLES      NUMBER OF   NUMBER OF
                               OUTSTANDING   OUTSTANDING(2)   ACCOUNTS    ACCOUNTS(2)
                               -----------   --------------   ---------   -------------
<S>                                <C>            <C>             <C>            <C>
$0 to $499,999................     309,346        51.12%          2,008          84.19%
$500,000 to $999, 999.99......     209,712        34.65             313          13.12
$1,000,000 to $1,499,999.99...      51,359         8.49              44           1.84
$1,500,000 to $1,999,999.99...      29,335         4.85              18           0.75
$2,000,000 to $2,999,999.99...       2,178         0.36               1           0.04
Over $3,000,000.00............       3,226         0.53               1           0.04
                               -----------   -----------      ---------      ----------
                                   605,156       100.00%          2,385         100.00%
                               ===========   ===========      =========      ==========
</TABLE>
--------------------
(1) Dollars in thousands.
(2) Percentages may not add to 100% due to rounding.



PRODUCT DISTRIBUTION

The following table provides the distribution of Products for all Dealers
on the basis of Receivables outstanding.


  RECEIVABLES OUTSTANDING BY PRODUCT GROUP FOR THE U.S. WHOLESALE PORTFOLIO
                           AS OF SEPTEMBER 30, 2000


                                                             PERCENTAGE OF
                                           RECEIVABLES      TOTAL RECEIVABLES
                                          OUTSTANDING(1)    OUTSTANDING(3)
                                          --------------    -----------------
Motorcycles/Scooters ...................     $ 135,467             22.00%
Water Vehicles..........................        61,420             10.00%
All-Terrain Vehicles....................       254,750             42.00%
Outboards...............................        81,307             13.00%
Snowmobiles.............................        60,142             10.00%
Other(2)................................        12,070              3.00%
                                             ---------            -------
   TOTAL................................     $ 605,156            100.00%
                                             =========            =======
--------------------
(1)  Dollars in thousands.
(2)  Includes snowblowers, generators, lawn tractors, go carts and parts for
     all Products.
(3)  Percentages may not add to 100% due to rounding.



                  DESCRIPTION OF THE OFFERED CERTIFICATES


   The Floating Rate Series 2000-1, Class A Asset-Backed Certificates (the
"CLASS A CERTIFICATES") and the Floating Rate Series 2000-1, Class B
Asset-Backed Certificates (the "CLASS B CERTIFICATES" and, together with
the Class A Certificates, the "OFFERED CERTIFICATES") will be issued
pursuant to the Pooling and Servicing Agreement and the Series 2000-1
Supplement entered into between the Transferor, as the transferor of the
Receivables, Yamaha, as Servicer and The Chase Manhattan Bank, as Trustee
for the Certificateholders, substantially in the forms filed as exhibits to
the Registration Statement of which this Prospectus is a part. Pursuant to
the Pooling and Servicing Agreement, the Transferor may execute further
Supplements thereto between the Transferor and the Trustee in order to
issue additional Series. See "--Additional Series of Certificates." The
Trustee will provide a copy of the Pooling and Servicing Agreement (without
exhibits or schedules), including any Supplements, to holders of any Class
of Offered Certificates without charge upon written request at the address
of the Trustee referenced in "--The Trustee." The following summary
describes certain terms of the Pooling and Servicing Agreement.


INTERESTS IN THE TRUST


   The Offered Certificates will represent undivided interests in the
Trust, including the right to receive the Floating Allocation Percentage
and the Fixed Allocation Percentage of all Collections received with
respect to the Receivables in the Trust up to (but not in excess of)
amounts required to make payments of interest at the Class A Certificate
Rate or the Class B Certificate Rate, as the case may be, and the Class A
Invested Amount on the Class A Expected Final Payment Date or the Class B
Invested Amount on the Class B Expected Final Payment Date, as applicable,
or earlier or later in certain circumstances. The property of the Trust
consists of the Receivables generated on and after January 31, 1994 under
the Accounts, all funds to be collected from Dealers in respect of
Receivables (including Recoveries), all of the Transferor's right, title
and interest in, to and under the Receivables Purchase Agreement, the
related Product Security, all moneys on deposit in the Collection Account,
the Principal Funding Account, the Special Funding Account and any other
accounts established for the benefit of any other Series (which other
accounts will not be available to Certificateholders), and payments made in
respect of Enhancements issued with respect to any other Series (the
drawing on or payment of such Enhancement not being available to
Certificateholders). The term "ENHANCEMENT," as defined in the Pooling and
Servicing Agreement, includes any letter of credit, guaranteed rate
agreement, maturity guaranty facility, cash collateral account or guaranty,
tax protection agreement, interest rate swap or other contract or agreement
for the benefit of any Series issued by the Trust. The Trust does not
include the Receivables arising from any Removed Accounts. As of the
Closing Date, the Class A Invested Amount will be $125,000,000 (the "CLASS
A INITIAL INVESTED AMOUNT"), the Class B Invested Amount will be $8,700,000
(the "CLASS B INITIAL INVESTED AMOUNT") and the Class C Invested Amount
will be $12,420,218 (the "CLASS C INITIAL INVESTED AMOUNT").


   The Transferor or a designated affiliate will own the interest in the
Trust (the "TRANSFEROR INTEREST") not represented by the Certificates or
any other Series of certificates issued or to be issued. The Transferor
Interest will be evidenced by a certificate (the "EXCHANGEABLE TRANSFEROR
CERTIFICATE") representing an undivided interest in the Trust, including
the right to the Transferor Percentage, which may vary from month to month,
of all Collections on the Receivables in the Trust, subject to allocation
to the Certificates and any other Series of certificates then in its
accumulation or early amortization period and further subject to allocation
to the Certificates and other Series of certificates (if so provided in the
applicable Supplement) upon the occurrence of a Transferor Subordination
Event.

INTEREST PAYMENTS


   Interest will accrue on the unpaid principal amount of each Class of
Offered Certificates at a per annum rate equal to the applicable
Certificate Rate and, except as otherwise provided herein, will be
distributed to the Class A Certificateholders and the Class B
Certificateholders monthly on the 15th day of each month (or, if any such
day is not a Business Day, on the next succeeding Business Day) and on the
applicable Expected Final Payment Date (each a "DISTRIBUTION DATE"),
commencing December 15, 2000. Interest accrued for any Distribution Date
will include interest at the applicable Certificate Rate from and including
the preceding Distribution Date or, in the case of the first Distribution
Date, from and including [ ], 2000 (the "CLOSING DATE"), to but excluding
such Distribution Date (each an "INTEREST ACCRUAL PERIOD").

   Interest will be calculated on the basis of the actual number of days in
the related Interest Accrual Period and a 360-day year. Interest on the
unpaid principal amount of the Class A Certificates will accrue for each
Interest Accrual Period at a rate per annum equal to the lesser of (1)
one-month LIBOR determined as of the second London Banking Day prior to
such Interest Accrual Period (or, in the case of the first Distribution
Date, based on LIBOR determined as of ____________, 2000 for the period
from the Closing Date up to but excluding December 15, 2000) plus _____%
per annum or (2) the Maximum Rate (the "CLASS A CERTIFICATE RATE").
Interest on the unpaid principal amount of the Class B Certificates will
accrue for each Interest Accrual Period at a rate per annum equal to the
lesser of (1) one-month LIBOR determined as of the second London Banking
Day prior to such Interest Accrual Period (or, in the case of the first
Distribution Date, based on determined as of ________, 2000 for the period
from the Closing Date up to but excluding December 15, 2000) plus % per
annum or (2) the Maximum Rate (the "CLASS B CERTIFICATE RATE"). Interest on
the unpaid principal amount of the Class C Certificates will accrue for
each Interest Accrual Period at a rate per annum equal to the lesser of (1)
one-month LIBOR determined as of the second London Banking Day prior to
such Interest Accrual Period (or, in the case of the first Distribution
Date, based on LIBOR determined as of ____________, 2000 for the period
from the Closing Date up to but excluding December 15, 2000) plus _____%
per annum or (2) the Maximum Rate (the "CLASS C CERTIFICATE RATE" and,
together with the Class A Certificate Rate and the Class B Certificate
Rate, the "CERTIFICATE RATES"). The "MAXIMUM RATE" for a Distribution Date
is (1) the product of (a) the Yield Factor for such Distribution Date and
(b) twelve minus (2) the Servicing Fee Percentage.

   On the second London Banking Day preceding the first day of an Interest
Accrual Period (a "LIBOR DETERMINATION DATE"), until the Final Series
Termination Date, the Trustee will determine the rate for deposits in
United States dollars having a one-month maturity, commencing on the first
day of such Interest Accrual Period, which appears on Telerate Page 3750 as
of 11:00 a.m., London time, on such LIBOR Determination Date. If such rate
does not appear on Telerate Page 3750, the rate for such LIBOR
Determination Date will be determined on the basis of rates at which
deposits in United States dollars having a one-month maturity are offered
by the Reference Banks at approximately 11:00 a.m., London time, on that
day to prime banks in the London interbank market. The Trustee will request
the principal London office in each of the Reference Banks to provide a
quotation of its rate. If at least two such quotations are provided, the
rate for such LIBOR Determination Date will be the arithmetic mean of the
quotations (rounded upward to the nearest 0.015625%). If fewer than two
quotations are provided as requested, the rate for such LIBOR Determination
Date will be the arithmetic mean (rounded upward to the nearest 0.015625%)
of the rates quoted by major banks in The City of New York, selected by the
Servicer, at approximately 11:00 a.m., New York time, on such date for
loans in United States dollars having a one-month maturity to leading
European banks; provided, however, that if the Trustee is unable to
determine a rate in accordance with one of the procedures described above,
LIBOR shall be LIBOR as determined on the most recent LIBOR Determination
Date. The Class A Certificate Rate and the Class B Certificate Rate
applicable to the then current and preceding Interest Accrual Period may be
obtained be telephoning the Trustee at (212) 946-3261. For purposes of
calculating LIBOR, "LONDON BANKING DAY" means any business day on which
dealings in deposits in United States dollars are transacted in the London
interbank market, "TELERATE PAGE 3750" means the display page currently so
designated on the Dow Jones Telerate Service (or such other page as may
replace that page on that service for the purpose of displaying comparable
rates or prices) and "REFERENCE BANKS" means three major banks in the
London interbank market selected by the Servicer.


   On each Distribution Date, Class A Monthly Interest and Class B Monthly
Interest will be paid to the Class A Certificateholders and the Class B
Certificateholders, respectively, of record on the last Business Day of the
immediately preceding month (the "RECORD DATE").

PRINCIPAL PAYMENTS


   No principal payments will be made to the Class A Certificateholders
until the earlier of the Class A Expected Final Payment Date or upon the
occurrence of an Early Amortization Event as described herein. See "--Early
Amortization Events." No principal payments will be made to the Class B
Certificateholders until the final principal payment has been made to the
Class A Certificateholders. No principal payments will be made to the
holders of record of Class C Certificates (the "CLASS C CERTIFICATEHOLDERS"
and, together with the Class A Certificateholders and the Class B
Certificateholders, the "CERTIFICATEHOLDERS") until the final principal
payment has been made to the holders of each Class of Offered Certificates.
With respect to the period beginning on November 1, 2000 and ending on the
earlier of (1) on the day prior to the day on which the Controlled
Accumulation Period commences or (2) on the day prior to the day on which
the Early Amortization Period commences (the "REVOLVING PERIOD"), Principal
Collections allocable to the Certificateholders' Interest will either be
(a) allocated to one or more Series which are in amortization, early
amortization or accumulation periods to cover principal payments due to the
investor certificateholders of any such Series or (b) if no such Series is
then amortizing or accumulating principal, paid to the Transferor to
maintain the Certificateholders' Interest or held as Undistributed
Principal Collections.

   Unless and until an Early Amortization Event shall have occurred, on
each Distribution Date occurring during the Controlled Accumulation Period
on or prior to the Class A Expected Final Payment Date, all Principal
Collections allocable to the undivided interests of the Class A
Certificateholders, the Class B Certificateholders and the Class C
Certificateholders in the Trust (the "CERTIFICATEHOLDERS' INTEREST") and
the Transferor Interest and certain other amounts comprising Class A
Monthly Principal and Excess Principal Collections allocated to the
Certificates will no longer be paid for the benefit of other Series or to
the Transferor as described above but instead will be deposited in the
Principal Funding Account in an amount not to exceed the Controlled Deposit
Amount. Unless and until an Early Amortization Event shall have occurred,
on each Distribution Date occurring during the Rapid Accumulation Period on
or prior to the Class B Expected Final Payment Date, all Principal
Collections allocable to the Certificateholder's Interest and the
Transferor Interest and certain other amounts comprising Class B Monthly
Principal and Excess Principal Collections allocated to the Certificates
will no longer be paid for the benefit of other Series or to the Transferor
as described above but instead will be deposited in the Principal Funding
Account. The funds deposited in the Principal Funding Account will be used
to pay the Class A Invested Amount on the Class A Expected Final Payment
Date and the Class B Invested Amount on the Class B Expected Final Payment
Date. Amounts on deposit in the Principal Funding Account shall be invested
at the direction of the Servicer. Earnings, net of losses and investment
expenses, will be withdrawn from the Principal Funding Account and
deposited in the Collection Account. See "--Principal Funding Account."
Although the Principal Funding Account will be an Eligible Deposit Account
and amounts therein will be invested in Eligible Investments, the holders
of each Class of Offered Certificates will bear the risk of loss of any
amounts of principal on deposit therein. Prior to the Class A Expected
Final Payment Date, the amount on deposit in the Principal Funding Account
subject to such risk could reach a maximum of $125,000,000, which is the
Class A Initial Invested Amount. During the period commencing on the Class
A Expected Final Payment Date until the Class B Expected Final Payment
Date, the amount on deposit in the Principal Funding Account subject to
such risk could reach a maximum of $8,700,000, which is the Class B Initial
Invested Amount. Even if the funds on deposit in the Principal Funding
Account at such applicable time are insufficient to pay the Class A
Invested Amount or the Class B Invested Amount, as the case may be, in
full, all such funds will be distributed to the holders of such Class of
Offered Certificates on the applicable Expected Final Payment Date and the
Early Amortization Period will commence. On each Distribution Date
thereafter the holders of such Class of Offered Certificates will receive,
as applicable, distributions of Class A Monthly Principal and Class A
Monthly Interest until the Class A Invested Amount has been paid in full or
distributions of Class B Monthly Principal and Class B Monthly Interest
until the Class B Invested Amount has been paid in full.


   Interest payments on the Offered Certificates will be made on each
Distribution Date and interest and principal payments on the Offered
Certificates will be made on the applicable Expected Final Payment Date
(or, if an Early Amortization Event occurs, on each Distribution Date
thereafter) to the holders in whose names the Offered Certificates were
registered (expected to be Cede, as nominee of DTC) at the close of
business on the related Record Date. The final payment on the Offered
Certificates will be made only upon presentation and surrender of the
Offered Certificates. Distributions will be made to DTC in immediately
available funds.

MATURITY AND PRINCIPAL PAYMENT CONSIDERATIONS


      The Pooling and Servicing Agreement provides that the Class A
Invested Amount is payable on November 15, 2005 (or if such day is not a
day other than a Saturday, Sunday or a day on which banking institutions in
New York, New York are authorized or obligated by law to be closed (such day,
a "BUSINESS DAY"), on the next succeeding Business Day) (the "CLASS A
EXPECTED FINAL PAYMENT DATE"), or earlier upon the occurrence of an Early
Amortization Event, to the extent funds are available therefor from the
Fixed Allocation Percentage of Principal Collections, the Transferor
Percentage of Principal Collections allocable to the Certificates, any
Excess Principal Collections allocated to the Certificates and amounts on
deposit in the Principal Funding Account. The Pooling and Servicing
Agreement also provides that the Class B Invested Amount is payable on
December 15, 2005 (or if such day is not a Business Day, on the next
succeeding Business Day) (the "CLASS B EXPECTED FINAL PAYMENT DATE" and,
together with the Class A Expected Final Payment Date, the "EXPECTED FINAL
PAYMENT DATES"), or earlier upon the occurrence of an Early Amortization
Event, to the extent funds are available therefor from the Fixed Allocation
Percentage of Principal Collections, the Transferor Percentage of Principal
Collections allocable to the Certificates, any Excess Principal Collections
allocated to the Certificates and amounts on deposit in the Principal
Funding Account (in either case, only after the Class A Invested Amount has
been paid in full). The Class B Certificateholders will not receive any
payments of principal until the Class A Invested Amount has been paid in
full, and the Class C Certificateholders will not receive any payments of
principal until the Class A Invested Amount and the Class B Invested Amount
have been paid in full.


      Although it is anticipated that Principal Collections from such
sources will be deposited in the Principal Funding Account in an amount
sufficient to pay the Class A Invested Amount on the Class A Expected Final
Payment Date and the Class B Invested Amount on the Class B Expected Final
Payment Date, no assurance can be given in that regard. The Receivables
existing today are not likely to be the source of repayment for the
Certificates, and, full payment of each Class of Offered Certificates by
the applicable Expected Final Payment Date depends on, among other things,
generation of new Receivables and repayment by Dealers of such Receivables.
This may not occur if Dealer sales or payments are insufficient therefor.
Because the Receivables generally are paid upon retail sale of the
underlying Product, the timing of such payments is uncertain. In addition,
there is no assurance that Yamaha Products will continue to sell at current
rates or that any particular pattern of Dealer sales or payments will
occur. See "Description of the Offered Certificates--Allocation of
Collections; Deposits in Collection Account," "--Principal Collections for
all Series" and "The Dealer Floorplan Financing Business."

      Funds on deposit in the Principal Funding Account will be distributed
to the Class A Certificateholders on the Class A Expected Final Payment
Date. If such amounts are insufficient to pay the Class A Invested Amount
on the Class A Expected Final Payment Date, an Early Amortization Event
will occur and thereafter the Class A Certificateholders will receive
distributions of Class A Monthly Principal and Class A Monthly Interest on
each Distribution Date until the Class A Invested Amount has been paid in
full. Provided that the Class A Invested Amount is paid in full on the
Class A Expected Final Payment Date and the Early Amortization Period has
not commenced, funds on deposit in the Principal Funding Account will be
distributed to the Class B Certificateholders on the Class B Expected Final
Payment Date. If such amounts are insufficient to pay the Class B Invested
Amount on the Class B Expected Final Payment Date, an Early Amortization
Event will occur and thereafter the Class B Certificateholders will receive
distributions of Class B Monthly Principal and Class B Monthly Interest on
each Distribution Date until the Class B Invested Amount has been paid in
full.

      The amount of new Receivables generated in any month and monthly
payment rates on the Receivables may vary because of seasonal variations in
Product sales and inventory levels, retail incentive programs provided by
Yamaha, competition from other manufacturers and various economic factors
affecting Product sales generally. The following table sets forth the
highest and lowest monthly payment rates for the U.S. Wholesale Portfolio
during any month in the periods shown and the average of the monthly
payment rates for all months during the periods shown, in each case
calculated as the percentage equivalent of a fraction, the numerator of
which is the aggregate of all Collections during the period and the
denominator of which is the average aggregate principal balance for such
period. There can be no assurance that the rate of Collections will be
similar to the historical experience set forth below, and there are no
discernible trends with respect to such experience that are material.
Although the Accounts constitute the entire U.S. Wholesale Portfolio as of
September 30, 2000, actual monthly payment rates with respect to the
Accounts may be different in the future.

<TABLE>
<CAPTION>

            MONTHLY PAYMENT RATES FOR THE U.S. WHOLESALE PORTFOLIO(1)

                                   SIX MONTHS
                                      ENDED                  FISCAL YEAR ENDED MARCH 31,
                                  SEPTEMBER 30,  ----------------------------------------------
                                       2000        2000      1999      1998      1997      1996
                                  -------------  --------  --------  --------  --------  -------
<S>                                  <C>           <C>      <C>       <C>       <C>       <C>
Highest Monthly Payment Rate....     34.22%        38.26%   29.43%    25.51%    23.72%    23.36%
Lowest Monthly Payment Rate.....     25.41%        15.85%   18.25%    13.46%    11.35%    13.95%
Twelve Month Average............     29.87%        28.64%   23.93%    19.17%    18.07%    19.81%

--------------------
(1)  Monthly payment rate is calculated as monthly collections divided by
     the average aggregate principal balance for such period.
</TABLE>



   Prior to the payment (or deposit in the Principal Funding Account) of
the class a invested amount in full, deposits will be made to the Principal
Funding Account on each Distribution Date with respect to the period
commencing on the first day of the May 2005 Collection Period and
continuing until the earlier of the commencement of an Early Amortization
Period and the last day of the October 2005 Collection Period (the
"CONTROLLED ACCUMULATION PERIOD"), in an amount equal to the lesser of (a)
Class A Monthly Principal and (b) the sum of the Controlled Accumulation
Amount for the Collection Period immediately preceding such Distribution
Date plus any unpaid Accumulation Shortfall related to any prior Collection
Period (the "CONTROLLED DEPOSIT AMOUNT"). In addition, Excess Principal
Collections allocable to the Certificates will be deposited in the
Principal Funding Account during the Controlled Accumulation Period in an
amount not to exceed the Controlled Deposit Amount when aggregated with the
amounts in the preceding sentence. "CONTROLLED ACCUMULATION AMOUNT" means,
with respect to the Class A Certificates, one-sixth of the Class A Invested
Amount as of the Controlled Accumulation Date. "ACCUMULATION SHORTFALL"
means, for the Collection Period immediately preceding the related
Distribution Date, the amount by which the Controlled Deposit Amount
exceeds the amount deposited in the Principal Funding Account on such
Distribution Date.

   Following the payment (or deposit in the Principal Funding Account) of
the Class A Invested Amount in full but prior to the payment (or deposit in
the Principal Funding Account) of the Class B Invested Amount in full,
deposits will be made to the Principal Funding Account on the Distribution
Date with respect to the period commencing on the first day of the November
2005 Collection Period and continuing until the earlier of the commencement
of an Early Amortization Period and the last day of the November 2005
Collection Period (the "RAPID ACCUMULATION PERIOD" and, together with the
Controlled Accumulation Period, the "ACCUMULATION PERIODS") in an amount
equal to Class B Monthly Principal. In addition, Excess Principal
Collections allocable to the Certificates will be deposited in the
Principal Funding Account during the Rapid Accumulation Period in an amount
not to exceed the Class B Invested Amount when aggregated with the amounts
in the preceding sentence.


   If the amount on deposit in the Principal Funding Account equals the
Controlled Deposit Amount for the related Distribution Date, the balance of
funds remaining on deposit in the Collection Account and otherwise
allocable to your Series will either be (a) allocated to one or more Series
which are in amortization, early amortization or accumulation periods to
cover principal payments due to the investor certificateholders of any such
Series or (b) if no such Series is then amortizing or accumulating
principal, paid to the Transferor to maintain the Certificateholders'
Interest or held as Undistributed Principal Collections.

   Assuming that (a) the monthly payment rate for the Receivables during
each calendar month during the Accumulation Periods is not less than the
lowest monthly payment rate for the respective calendar month during the
fiscal years 1997, 1998 and 1999, (b) the Pool Balance remains constant at
the amount outstanding as of September 30, 2000 and (c) an Early
Amortization Event does not occur during either Accumulation Period, and no
other Series is in an accumulation period or early amortization period, the
Transferor expects that, on the applicable Expected Final Payment Dates,
there will be sufficient funds on deposit in the Principal Funding Account
to pay the Class A Invested Amount and the Class B Invested Amount in full.
The actual rate of accumulation and payment of principal will depend, among
other factors, on the rate of repayment, the timing of the receipt of such
repayments, the turnover rate of the Receivables and the rate of default by
Dealers.

   In the event of the occurrence of an Early Amortization Event, the Early
Amortization Period will begin on the day on which such Early Amortization
Event occurs or is deemed to have occurred. In the event of a sale,
disposition or other liquidation of the Receivables following an insolvency
event as described under "Description of the Offered Certificates--Early
Amortization Events," the Class A Monthly Principal and Class B Monthly
Principal, as applicable, payable to Certificateholders on the following
Distribution Date will be equal to the Class A Invested Amount and the
Class B Invested Amount, respectively. Although the Transferor believes
that the likelihood of an Early Amortization Event occurring is remote,
there can be no assurance that an Early Amortization Event will not occur.
See "Description of the Offered Certificates--Early Amortization Events."

   Any delay in full payment of the aggregate principal amount of any Class
of Offered Certificates beyond the applicable Expected Final Payment Date
would extend the average life and date of final payment of the Offered
Certificates, in which case the holders of each Class of Offered
Certificates will bear the risk of not being able to reinvest payments at
such time at yields at least equal to the yields which would have been
available to the holders of each Class of Offered Certificates on the
applicable Expected Final Payment Date. In addition, a significant decline
in the amount of Receivables generated could cause an Early Amortization
Event, the occurrence of which may shorten the average life and date of
final payment of the Offered Certificates, and the holders of each Class of
Offered Certificates would bear the risk of not being able to reinvest
payments on the Offered Certificates when received at yields at least equal
to the yield on the Offered Certificates.

   In addition, since the Trust, as a master trust, may issue additional
Series from time to time, there can be no assurance that the issuance of
additional Series or the Principal Terms of any additional Series might not
have an impact on the timing and amount of payments received by
Certificateholders.

REGISTRATION OF THE OFFERED CERTIFICATES IN THE NAME OF CEDE AS NOMINEE
OF DTC


   The interests of holders of beneficial interests in the Offered
Certificates ("CERTIFICATE OWNERS") will be offered for purchase in minimum
denominations of $1,000 (representing 1/125,000th of the undivided interest
of the Class A Certificateholders in the Trust and 1/8,700th of the
undivided interest of the Class B Certificateholders in the Trust) and
integral multiples thereof and will be represented initially by one or more
physical certificates registered in the name of Cede & Co. ("CEDE") as
nominee of The Depository Trust Company ("DTC"). No Certificate Owner will
be entitled to receive a definitive certificate representing such person's
beneficial ownership interest in the Offered Certificates except in the
event that Definitive Certificates are issued under the limited
circumstances described herein. Unless and until Definitive Certificates
are issued, all references to actions by holders of any Class of Offered
Certificates shall refer to actions taken by DTC upon instructions from its
participating organizations ("DIRECT PARTICIPANTS") and all references to
distributions, notices, reports and statements to holders of any Class of
Offered Certificates shall refer to distributions, notices, reports and
statements to DTC or Cede, as the registered holder of the Offered
Certificates, for payment or distribution to Certificate Owners in
accordance with DTC's procedures with respect thereto. See "--Book-Entry
Registration of the Offered Certificates" and "--Issuance of Definitive
Certificates Upon the Occurrence of Certain Circumstances."


BOOK-ENTRY REGISTRATION OF THE OFFERED CERTIFICATES

   Certificate Owners may hold their Offered Certificates through DTC (in
the United States) or Clearstream Banking, societe anonyme ("CLEARSTREAM")
or Euroclear (in Europe) if they are participants of such systems, or
indirectly through organizations that are participants in such systems.

   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 Uniform Commercial Code (the "UCC")
as in effect in the State of New York and a "clearing agency" registered
pursuant to Section 17A of the Exchange Act. DTC was created to hold
securities for its Direct Participants and to facilitate the clearance and
settlement of securities transactions between Direct Participants through
electronic book-entries, thereby eliminating the need for physical movement
of securities certificates. Direct Participants include securities brokers
and dealers (including the Underwriter), banks, trust companies and
clearing corporations, and certain other organizations. 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" and, together with Direct Participants, "DTC PARTICIPANTS").
The rules applicable to DTC and DTC Participants are on file with the
Commission.

   To facilitate subsequent transfers, all Offered Certificates deposited
with DTC will be registered in the name of DTC's nominee, Cede. The deposit
of Offered Certificates with DTC and their registration in the name of Cede
will effect no change in beneficial ownership. DTC has no knowledge of the
actual Certificate Owners; DTC's records reflect only the identity of the
Direct Participants to whose accounts the Offered Certificates are
credited, which may or may not be the Certificate Owners. The DTC
Participants will remain responsible for keeping account of their holdings
on behalf of their customers.

   Certificate Owners will receive all distributions of principal of, and
interest on, the Offered Certificates from the Trustee, as paying agent, or
its successor in such capacity (the "PAYING AGENT"), through Direct
Participants or Indirect 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 Paying Agent to Cede, as
nominee of DTC. DTC will forward such payments to its Direct Participants
which thereafter will forward them to Indirect Participants or Certificate
Owners. Certificate Owners will not be recognized by the Trustee as
Certificateholders, as such term is used in the Pooling and Servicing
Agreement or any Supplement.

   Certificate Owners will be permitted to exercise the rights of holders
of any Class of Offered Certificates only indirectly through DTC and its
Direct Participants and Indirect Participants.

   Because DTC can act only on behalf of Direct Participants, who in turn
act on behalf of Indirect Participants, and on behalf of certain banks,
trust companies and other persons approved by it, the ability of a
Certificate Owner to pledge the Offered Certificates to persons or entities
that do not participate in the DTC system, or to otherwise act with respect
to such Offered Certificates, may be limited due to the absence of physical
certificates for such Offered Certificates.

   Conveyance of notices and other communications by DTC to Direct
Participants, by Direct Participants to Indirect Participants and by Direct
Participants and Indirect Participants to Certificate Owners will be
governed by arrangements among them, subject to any statutory or regulatory
requirements as may be in effect from time to time. Payments by DTC
Participants to Certificate Owners will be governed by standing
instructions and customary practices, as is the case with securities held
for the accounts of customers in bearer form or registered in "street name"
and will be the responsibility of such DTC Participant and not of DTC, the
Trustee, the Transferor or the Servicer, subject to any statutory or
regulatory requirements as may be in effect from time to time. Payment of
principal and interest to DTC is the responsibility of the Paying Agent,
disbursement of such payments to Direct Participants shall be the
responsibility of DTC and disbursement of such payments to Certificate
Owners shall be the responsibility of Direct Participants and Indirect
Participants.

   Purchases of Offered Certificates under the DTC system must be made by
or through Direct Participants, which will receive a credit for the Offered
Certificates on DTC's records. The ownership interest of each actual
Certificate Owner is in turn to be recorded on the Direct Participants' and
Indirect Participants' records. Certificate Owners will not receive written
confirmation from DTC of their purchase, but Certificate Owners are
expected to receive written confirmations providing details of the
transaction, as well as periodic statements of their holdings, from the
Direct Participant or Indirect Participant through which the Certificate
Owner entered into the transaction. Transfers of ownership interests in the
Offered Certificates are to be accomplished by entries made on the books of
DTC Participants acting on behalf of Certificate Owners. Certificate Owners
will not receive physical certificates representing their ownership
interest in the Offered Certificates, except in the event that use of the
book-entry system for the Offered Certificates is discontinued.

   Neither DTC nor Cede will consent or vote with respect to the Offered
Certificates. DTC has advised the Transferor that it will take any action
permitted to be taken by a holder of any Class of Offered Certificates
under the Pooling and Servicing Agreement or any Supplement only at the
direction of one or more Direct Participants to whose accounts with DTC the
Offered Certificates are credited. Additionally, DTC has advised the
Transferor that to the extent that the Pooling and Servicing Agreement or
any Supplement requires that any action may be taken only by
Certificateholders of each Class of Offered Certificates representing a
specified percentage of the Class A Invested Amount or the Class B Invested
Amount, respectively, DTC will take such action only at the direction of
and on behalf of Direct Participants whose holdings include undivided
interests that satisfy such specified percentage. Under its usual
procedures, DTC will mail an "OMNIBUS PROXY" to the Trustee as soon as
possible after any applicable record date with respect to a consent or
vote. The Omnibus Proxy will assign Cede's consenting or voting rights to
those Direct Participants to whose accounts the Offered Certificates will
be credited on that record date (identified on a listing attached to the
Omnibus Proxy).

   DTC may discontinue providing its services as securities depository with
respect to the Offered Certificates at any time by giving reasonable notice
to the Trustee. Under such circumstances, in the event that a successor
securities depository is not obtained, Definitive Certificates are required
to be printed and delivered. The Transferor may decide to discontinue use
of the system of book-entry transfers through DTC (or a successor
securities depository). In that event, Definitive Certificates will be
delivered to holders of each Class of Offered Certificates. See "--Issuance
of Definitive Certificates Upon the Occurrence of Certain Circumstances."

   Clearstream and Euroclear will hold omnibus positions on behalf of the
Clearstream Customers and the Euroclear Participants, respectively, through
customers' securities accounts in Clearstream and Euroclear's names on the
books of their respective depositaries (each, a "DEPOSITARY" and
collectively, the "DEPOSITARIES") which in turn will hold such positions in
customers' securities accounts in the Depositaries' names on the books of
DTC.

   Transfers between Direct Participants will occur in accordance with DTC
rules. Transfers between Clearstream Customers and Euroclear Participants
will occur in accordance with their applicable rules and operating
procedures.

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

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

   Clearstream is incorporated under the laws of Luxembourg as a
professional depository. Clearstream holds securities for its participating
organizations ("CLEARSTREAM CUSTOMERS") and facilitates the clearance and
settlement of securities transactions between Clearstream Customers through
electronic book-entry changes in accounts of Clearstream Customers, thereby
eliminating the need for physical movement of certificates. Transactions
may be settled in Clearstream in any of 36 currencies, including United
States dollars. Clearstream provides to its Clearstream Customers, among
other things, services for safekeeping, administration, clearance and
settlement of internationally traded securities and securities lending and
borrowing. Clearstream interfaces with domestic markets in several
countries. As a professional depository, Clearstream is subject to
regulation by the Luxembourg Commission for the Supervision of the
Financial Sector, which supervises Luxembourg banks. Clearstream has
established an electronic bridge with Morgan Guaranty's Brussels, Belgium
office, acting as Euroclear operator, to facilitate settlement of trades
between Clearstream and Euroclear. Clearstream currently accepts over
110,000 securities issues on its books. Clearstream Customers are
recognized financial institutions around the world, including underwriters,
securities brokers and dealers, banks, trust companies, clearing
corporations and certain other organizations and may include the
Underwriter; and in the U.S. are limited to securities brokers, dealers and
banks. Indirect access to Clearstream is also available to others, such as
banks, brokers, dealers and trust companies that clear through or maintain
a custodial relationship with a Clearstream Customer, either directly or
indirectly.

   The Euroclear System was created in 1968 to hold securities for
participants of the Euroclear System ("Euroclear Participants") and to
clear and settle transactions between Euroclear Participants through
simultaneous electronic book-entry delivery against payment, thereby
eliminating the need for physical movement of securities certificates and
any risk from lack of simultaneous transfers of securities and cash.
Transactions may now be settled in any of 34 currencies, including United
States dollars. The Euroclear System includes various other services,
including securities lending and borrowing and interfaces with domestic
markets in several countries generally similar to the arrangements for
cross-market transfers with DTC described above. The Euroclear System is
operated by Morgan Guaranty Trust Company of New York, Brussels, Belgium
office (the "EUROCLEAR OPERATOR" or "EUROCLEAR"), under contract with
Euroclear Clearance System, S.C., a Belgian cooperative corporation (the
"COOPERATIVE"). All operations are conducted by the Euroclear Operator, and
all Euroclear securities clearance accounts and Euroclear cash accounts are
accounts with the Euroclear Operator, not the Cooperative. The Cooperative
establishes policy for the Euroclear System on behalf of Euroclear
Participants. Euroclear Participants include banks (including central
banks), securities brokers and dealers and other professional financial
intermediaries and may include the Underwriter. Indirect access to the
Euroclear System is also available to other firms that clear through or
maintain a custodial relationship with a Euroclear Participant, either
directly or indirectly.

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

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

   Payments on Offered Certificates held through Clearstream or Euroclear
will be credited to the cash accounts of Clearstream Customers or Euroclear
Participants in accordance with the relevant system's rules and procedures,
to the extent received by its Depositary. Such payments will be subject to
tax reporting in accordance with relevant United States tax laws and
regulations. See "Certain Federal Income Tax Considerations" and Annex A.
Clearstream or the Euroclear Operator, as the case may be, will take any
other action permitted to be taken by holders of any Class of Offered
Certificates under the related agreement on behalf of a Clearstream
Customer or Euroclear Participant only in accordance with its relevant
rules and procedures and subject to its Depositary's ability to effect such
actions on its behalf through DTC.

   Although DTC, Clearstream and Euroclear have agreed to the foregoing
procedures in order to facilitate transfers of Offered Certificates among
participants of DTC, Clearstream and Euroclear, they are under no
obligation to perform or continue to perform such procedures and such
procedures may be discontinued at any time.

   The information in this section concerning DTC, Clearstream and
Euroclear and their respective book-entry systems has been obtained from
sources that the Transferor believes to be reliable, but the Transferor
takes no responsibility for the accuracy thereof.

ISSUANCE OF DEFINITIVE CERTIFICATES UPON THE OCCURRENCE OF CERTAIN
CIRCUMSTANCES

   Each Class of the Offered Certificates will be issued in fully
registered, certificated form (the "DEFINITIVE CERTIFICATES") in
denominations of $1,000 and integral multiples thereof to the related
Certificate Owners or their nominees, rather than to DTC or its nominee or
a successor clearing agency, only if:

           (1) the Transferor advises the Trustee in writing that DTC (or
   such successor clearing agency) is no longer willing or able to
   discharge properly its responsibilities as depository with respect to
   the Offered Certificates, and neither the Trustee nor the Transferor is
   able to locate a qualified successor;

           (2) the Transferor, at its option, advises the Trustee in
   writing that it elects to terminate the registration of the Offered
   Certificates on the book-entry system through DTC (or such successor
   clearing agency); or

           (3) after the occurrence of a Servicer Default, Certificate
   Owners representing in the aggregate more than 50% of the Invested
   Amount advise the Trustee and DTC (or such successor clearing agency) in
   writing that the continuation of a book-entry system through DTC (or
   such successor clearing agency) is no longer in the best interest of the
   Certificate Owners.

   Upon the occurrence of any event described in the immediately preceding
paragraph, the Trustee shall notify all Certificate Owners, through DTC, of
the availability through DTC of Definitive Certificates. Upon surrender by
DTC of the definitive certificates representing the Offered Certificates
and receipt by the Trustee of instructions for re-registration, the
Trustee will reissue the Offered Certificates as Definitive Certificates,
and thereafter the Trustee will recognize the holders of such Definitive
Certificates as holders under the Pooling and Servicing Agreement
(collectively, "HOLDERS").

   Distributions of principal of, and interest on, the Definitive
Certificates will be made by the Paying Agent directly to Holders in
accordance with the procedures set forth herein and in the Pooling and
Servicing Agreement. Interest payments on each Distribution Date and
interest and principal payments on the applicable Expected Final Payment
Date or otherwise will be made to Holders in whose names the Definitive
Certificates were registered at the close of business on the preceding
Record Date. Such payments will be made by check mailed to the address of
such Holder as it appears on the certificate register. 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
of each affected Class of Offered Certificates. The Trustee will provide
such notice to registered Certificateholders of each affected Class of
Offered Certificates not later than the fifth day of the month of such
final distribution.

   Definitive Certificates will be transferable and exchangeable at the
offices of the Transfer Agent and Registrar, which shall initially be the
Trustee. No service charge will be imposed for any registration of transfer
or exchange, but the Transfer Agent and Registrar may require payment of a
sum sufficient to cover any tax or other governmental charge imposed in
connection therewith.

RATING OF THE OFFERED CERTIFICATES

   It is a condition to the issuance of the Class A Certificates that they
be rated in the highest rating category by at least one nationally
recognized statistical rating organization (the rating agency or rating
agencies selected by the Transferor to rate the certificates of a Series is
herein referred to as the "RATING AGENCY"). The rating of the Class A
Certificates is based primarily on the credit quality of the Receivables,
the level of subordination of the Class B Certificates and the Class C
Certificates and the limited subordination of the Transferor Interest up to
the Available Subordinated Amount. It is a condition to the issuance of the
Class B Certificates that they be rated in the "A" category for long-term
debt obligations or the equivalent by the Rating Agency, as applicable. The
rating of the Class B Certificates is based primarily on the credit quality
of the Receivables, the level of subordination of the Class C Certificates
and the limited subordination of the Transferor Interest up to the
Available Subordinated Amount. There is no assurance that such ratings will
remain for any given period of time or that such ratings will not be
lowered or withdrawn entirely by the Rating Agency, if in its judgment
circumstances in the future so warrant. The ratings are not a
recommendation to purchase, hold or sell the Offered Certificates, inasmuch
as such ratings do not comment as to market price or suitability for a
particular investor. The rating of each Class of Offered Certificates
addresses the likelihood of the ultimate payment of principal and the
timely payment of interest on such Class of Offered Certificates. However,
the Rating Agency does not evaluate, and the ratings of the Offered
Certificates do not address, the likelihood that the outstanding principal
amount of each Class of Offered Certificates will be paid by the applicable
Expected Final Payment Date.

ISSUANCE OF CERTIFICATES

   On the Closing Date, the Trustee will authenticate each Class of Offered
Certificates and the Series 2000-1, Class C Asset-Backed Certificates (the
"CLASS C CERTIFICATES," and together with the Offered Certificates, the
"CERTIFICATES" or "SERIES 2000-1" and each such class of Certificates, a
"CLASS") and deliver such Offered Certificates to the Transferor which
will, in turn, deliver them to or upon the order of Chase Securities Inc.
(the "UNDERWRITER") against payment of the net proceeds of the sale of the
Offered Certificates. The Trustee will also deliver the Class C
Certificates to the Transferor.

ADDITIONAL SERIES OF CERTIFICATES

   The Pooling and Servicing Agreement provides for the Trustee to issue
two types of certificates: (a) one or more Series of investor certificates
which are generally transferable and have the characteristics described
below and (b) the Exchangeable Transferor Certificate, a certificate which
evidences the Transferor Interest, which is held by the Transferor or a
designated affiliate and is generally not transferable. The Pooling and
Servicing Agreement also provides that, pursuant to any one or more
supplements to the Pooling and Servicing Agreement (each, a "SUPPLEMENT"),
the Transferor may by written request to the Trustee, and fulfillment of
the conditions set forth in the Pooling and Servicing Agreement, cause the
Trustee to issue one or more new Series of certificates. Under the Pooling
and Servicing Agreement, the Transferor may define, with respect to any
newly issued Series:

           (1) its name or designation;

           (2) its initial principal amount (or method for calculating such
      amount);

           (3) its certificate rate (or formula for the determination
      thereof);

           (4) the interest payment date or dates and the date or dates
      from which interest shall accrue;

           (5) the method for allocating collections to certificateholders;

           (6) the names of any accounts to be used by such Series and the
      terms governing the operation of any such accounts;

           (7) the percentage used to calculate monthly servicing fees;

           (8) the Minimum Transferor Percentage;

           (9) the minimum amount of Trust Principal Component required to
      be maintained;

           (10) the issuer and terms of any Enhancement with respect
      thereto;

           (11) the base rate for such Series, if applicable;

           (12) the terms on which the certificates of such Series may be
      repurchased at the Transferor's option or remarketed to other
      investors;

           (13) the series termination date;

           (14) any deposit into any account maintained for the benefit of
      certificateholders;

           (15) the number of classes of such Series, and if more than one
      class, the rights and priorities of each such class;

           (16) the extent to which the certificates of such Series will be
      issuable in temporary or permanent global form (and, in such case,
      the depository for such global certificate or certificates, the terms
      and conditions, if any, upon which such global certificate may be
      exchanged, in whole or in part, for definitive certificates, and the
      manner in which any interest payable on a temporary or global
      certificate will be paid);

           (17) the priority of any Series with respect to any other
      Series; and

           (18) any other relevant terms (all such terms, the "PRINCIPAL
      TERMS" of such Series).

None of the Transferor, the Servicer, the Trustee and the Trust is required
or intends to obtain the consent of any Certificateholder to issue any
additional Series. However, as a condition to the issuance of a new Series,
the Transferor will deliver to the Trustee written confirmation from the
Rating Agencies that such proposed issuance will not result in the
applicable Rating Agency reducing or withdrawing its rating of any
outstanding Series, including each Class of Offered Certificates. The
Transferor may offer any Series to the public or other investors under a
prospectus or other disclosure document in transactions either registered
under the Securities Act of 1933, as amended (the "SECURITIES ACT") or
exempt from registration thereunder directly, through the Underwriter or
one or more other underwriters or placement agents, in fixed-price
offerings or in negotiated transactions or otherwise. Any such Series may
be issued in fully registered or book-entry form in minimum denominations
determined by the Transferor. The Trust has previously issued:

           o    the 6.25% Series 1994-1, Class A Asset-Backed Certificates
                (which have been repaid);

           o    the 6.45% Series 1994-1, Class B Asset-Backed Certificates
                (which have been repaid);

           o    the 6.20% Series 1995-1, Class A Asset-Backed Certificates;

           o    the 6.45% Series 1995-1, Class B Asset-Backed Certificates;

           o    the Variable Funding Series 1998-1, Class A Asset-Backed
                Certificates;

           o    the Variable Funding Series 1998-1, Class B Asset-Backed
                Certificates;

           o    the Floating Rate Series 1999-1 Class A Asset-Backed
                Certificates; and

           o    the Floating Rate Series 1999-1 Class B Asset-Backed
                Certificates.


   The Certificates are the fifth Series to be issued by the Trust, three
of which are currently outstanding. See "Other Series Issued and
Outstanding." The Transferor may offer, from time to time, additional
Series.


   The Pooling and Servicing Agreement provides that the Transferor may
cause new Series to be issued and define Principal Terms such that each
Series has a period during which amortization of the principal amount
thereof is intended to occur which may have a different length and begin on
a different date than such period for any other Series. Further, one or
more Series may be in their revolving periods while other Series are not.
Thus, certain Series may not be amortizing, while other Series are
amortizing. Each Series may have the benefits of a form of Enhancement
issued by issuers different from the issuers of the form of Enhancement
with respect to any other Series. Under the Pooling and Servicing
Agreement, the Trustee shall hold any such Enhancement only on behalf of
the Series with respect to which it relates. Likewise, with respect to each
such Enhancement, the Transferor may deliver a different form of
Enhancement agreement. The Pooling and Servicing Agreement also provides
that the Transferor may specify different certificate rates and monthly
servicing fees with respect to each Series. Yield Collections not used to
pay interest on the certificates, the monthly servicing fee, the investor
default amount or investor charge-offs with respect to any Series may be
allocated pursuant to the terms of an Enhancement agreement for such
Series, if applicable. The Transferor also has the option under the Pooling
and Servicing Agreement to vary between Series the terms upon which a
Series may be repurchased at the Transferor's option or remarketed to other
investors. Additionally, certain Series may be subordinated to other
Series, or classes within a Series may have different priorities. Under the
terms of Series 2000-1, no current or future Series of certificates may be
senior to this Series of Certificates. The Class B Certificates will be
subordinate to the Class A Certificates, and the Class C Certificates will
be subordinate to the Offered Certificates, but no Class of Certificates
will be subordinate to any other Series of certificates. There is no limit
to the number of new Series that the Transferor may cause the Trust to
issue under the Pooling and Servicing Agreement. The Trust will terminate
only as provided in the Pooling and Servicing Agreement.

   New Series may only be issued upon the satisfaction of certain
conditions provided in the Pooling and Servicing Agreement. The Transferor
may cause such a new issuance by notifying the Trustee, at least three
Business Days in advance of the date upon which the issuance is to occur.
The notice must state the designation of any Series to be issued on the
date of the issuance and, with respect to each such Series: (a) its initial
invested amount (or method for calculating such amount) and (b) its
certificate rate (or the method for allocating interest payments or other
cash flow to such Series). On the date of the issuance, the Trustee will
issue any such Series only upon delivery to it of the following:

           (1) a Supplement in form satisfactory to the Trustee signed by
   the Transferor and specifying the Principal Terms of such Series;

           (2) the form of Enhancement and the Enhancement agreement, if
   any, with respect thereto executed by the Transferor and the provider of
   the form of Enhancement;

           (3) an opinion of counsel to the effect that certificates of
   such Series will be characterized either as indebtedness or an interest
   in a partnership under existing law for Federal income tax purposes and
   that the issuance of such Series will not have a material adverse impact
   on the Federal income tax characterization of any outstanding Series;

           (4) written confirmation from each applicable Rating Agency that
   the issuance of such Series will not result in such Rating Agency
   reducing or withdrawing its rating on any outstanding Series; and

           (5) a copy of a certified report of the Servicer setting forth
certain factual matters.

Upon satisfaction of such conditions, the Trustee will issue the new
Series.

COVENANTS, REPRESENTATIONS AND WARRANTIES

   Under the Pooling and Servicing Agreement, the Transferor represents and
warrants as of the date of any Supplement and the date of the initial
issuance of any related certificates that, among other things, (1) it has
the power and authority to carry out its obligations with respect to the
transactions contemplated by the Pooling and Servicing Agreement and
related agreements and cause the issuance of the certificates and (2) the
Pooling and Servicing Agreement constitutes a valid conveyance, transfer
and assignment to the Trust of all right, title and interest of the
Transferor in, to and under the Receivables and the related Product
Security and the proceeds thereof.

   If any of the representations and warranties described in the preceding
paragraph is not true and, as a result, there is a material adverse effect
on the interests of the investor certificateholders, then either the
Trustee or holders of investor certificates evidencing not less than a
majority of the aggregate unpaid principal amount of all outstanding
investor certificates may direct the Transferor to purchase the
certificateholders' interest in such Receivables on a Distribution Date
within thirty (30) days of such notice (or such longer period as may be
allowed). However, no such purchase is required if, by the end of such
period, such representations and warranties are satisfied in all material
respects and any material adverse effect on the certificateholders'
interests has been cured.

   To effect such a purchase, the Transferor must deposit into the
Collection Account, in immediately available funds on the Business Day
preceding the applicable Distribution Date, an amount equal to the sum of
the amounts specified in the Supplement related to each outstanding Series,
which must then be distributed to the investor certificateholders on such
Distribution Date. Unless the Transferor is required to repurchase all of
the Receivables as described herein, the obligation of the Transferor to
purchase the certificateholders' interest as set forth above is the sole
remedy available to the investor certificateholders (or the Trustee on
their behalf) in the event of a breach of the representations and
warranties described above.

   Additionally, with respect to the Receivables, the Transferor represents
and warrants under the Pooling and Servicing Agreement that, among other
things:

           (1) each Receivable and all related Product Security has been or
   will have been conveyed to the Trust free and clear of any security
   interest or lien (except for those liens not of equal or higher priority
   than the lien of the Trust);

           (2) on the applicable transfer date, each Receivable conveyed to
   the Trust is an Eligible Receivable or, if such Receivable is not an
   Eligible Receivable, such Receivable is conveyed to the Trust in
   accordance with the terms of the Pooling and Servicing Agreement;

           (3) all applicable consents, licenses, approvals and
   authorizations have been obtained with respect to the conveyance of the
   Receivables;

           (4) each of the Pooling and Servicing Agreement, any Supplement
   and the Receivables Purchase Agreement constitutes a legal, valid and
   binding obligation of the Transferor, enforceable against the Transferor
   in accordance with its terms;

           (5) the Pooling and Servicing Agreement constitutes either a
   valid transfer and assignment, or the grant of a security interest, to
   the Trust in all of the right, title and interest of the Transferor in,
   to and under the Receivables, all related Product Security and all
   proceeds of the foregoing; and

           (6) certain specified information provided to the Trustee with
   respect to the Receivables, the Accounts and the Dealers is true and
   correct in all material respects.

   If any of the representations and warranties described in the preceding
paragraph is not true and correct, and such breach has a material adverse
effect on the certificateholders interest in any Receivable or Account,
then, within thirty (30) days (or such longer period not to exceed sixty
(60) days) of the earlier to occur of (A) the discovery of such event by
the Transferor or the Servicer and (B) receipt by the Transferor or the
Servicer of written notice of any such event given by the Trustee, Deutsche
Financial or any Enhancement provider, the Transferor must accept the
reassignment of the affected Receivables (or, in the case of an untrue
representation or warranty with respect to an Account, all Receivables in
such Account). However, no such reassignment is required if, by the end of
such period, the breached representation or warranty is true and correct in
all material respects and any material adverse effect caused by such breach
has been cured. The Transferor accepts the reassignment of any Receivables
described above (each, an "INELIGIBLE RECEIVABLE") by directing the
Servicer to deduct the aggregate principal amount of such Receivables from
the Pool Balance (if the amount is otherwise included in the Pool Balance)
on or prior to the end of the Collection Period in which the reassignment
obligation arises. If, following such deduction, the Transferor Amount is
less than the product of (A) 10% (the "MINIMUM TRANSFEROR PERCENTAGE") and
(B) the product of (1) the Pool Balance and (2) the result of one minus the
Yield Factor (the "Trust Principal Component") on the immediately preceding
Determination Date, then the Transferor must deposit into the Collection
Account in immediately available funds the amount of such shortfall (the
"Transfer Deposit Amount"). If the Transfer Deposit Amount is not so
deposited, then the principal amount of such Receivables may only be
deducted from the Pool Balance if the Transferor Amount is not reduced
below the Minimum Transferor Percentage of the Trust Principal Component,
and the Receivables, the aggregate principal amounts of which have not been
so deducted, will not be reassigned to the Transferor but will remain part
of the Trust. Upon reassignment of any such Receivable (but only if the
Transfer Deposit Amount, if any, is paid), the Trust will automatically be
deemed to transfer to the Transferor, without recourse, representation or
warranty, all of the right, title and interest of the Trust in, to and
under such Receivable, all related Product Security and all proceeds of the
foregoing. Unless the Transferor is required to repurchase all of the
Receivables as described herein, the obligation of the Transferor to accept
the reassignment of any such Receivable and to pay any related Transfer
Deposit Amount is the sole remedy available to the investor
certificateholders (or the Trustee on their behalf) respecting the event
giving rise to such obligation.

   Under the Pooling and Servicing Agreement, if (A) a breach of any of the
Transferor's representations or warranties described above occurs or (B) a
material amount of Receivables are not Eligible Receivables, and in either
case such event has a material adverse effect on the investor
certificateholders, then either the Trustee or the holders of investor
certificates evidencing undivided interests aggregating more than 50% of
the aggregate invested amount of all outstanding Series may direct the
Transferor to accept reassignment of all Receivables on a Distribution Date
within sixty (60) days (or such longer period not to exceed an additional
sixty (60) days). However, no such reassignment is required if, on the
Business Day prior to such Distribution Date, the applicable
representations and warranties are then true and correct in all material
respects or there is no longer a material amount of Receivables which are
not Eligible Receivables, as applicable.

   To effect such a reassignment, the Transferor must deposit into the
Collection Amount on the Business Day prior to the applicable Distribution
Date an amount equal to the reassignment deposit amount for such
Receivables for distribution to the investor certificateholders. The
deposit amount for such reassignment is equal to the aggregate invested
amount of all outstanding Series on the Record Date related to the
applicable Distribution Date on which such deposit is made (less the
aggregate principal amount on deposit in any principal funding account)
plus an amount equal to all accrued but unpaid interest on the certificates
of all Series at the applicable certificate rates through the end of the
interest accrual periods for such Series. Any payment of the reassignment
deposit amount and all other amounts in the Collection Account in respect
of the preceding Collection Period is considered a prepayment in full of
all such Receivables. On the Distribution Date with respect to which such
amount has been deposited into the Collection Account, the Receivables, any
related Product Security and all proceeds of the foregoing will be released
to the Transferor without recourse, representation or warranty. If the
Trustee or the investor certificateholders direct the Transferor to accept
the reassignment of all Receivables, the obligation of the Transferor to
accept such reassignment is the sole remedy respecting the breach of the
representations and warranties described above or the existence of a
material amount of Receivables which are not Eligible Receivables.

   Pursuant to the Receivables Purchase Agreement, Yamaha makes
representations and warranties with respect to the Receivables sold by it
to the Transferor pursuant to the Receivables Purchase Agreement
substantially similar to those described above with respect to the
Transferor. As a result, in the event that the Transferor breaches a
representation and warranty described above with respect to a Receivable
sold to the Transferor by Yamaha, Yamaha will be required to repurchase
from the Transferor the Receivables retransferred to the Transferor for an
amount of cash equal to the amount the Transferor is required to deposit
under the Pooling and Servicing Agreement in connection with such
retransfer.

   An "ELIGIBLE RECEIVABLE," as defined in the Pooling and Servicing
Agreement, refers to each Receivable:

           (1) which has arisen under an eligible Account and is payable in
   United States dollars;

           (2) which was created in compliance with all applicable
   requirements of law and pursuant to a dealer agreement which complies
   with all applicable requirements of law;

           (3) with respect to which all consents, licenses, approvals or
   authorizations of, or registrations with, any governmental authority
   required to be obtained or given by Yamaha or the Transferor in
   connection with the creation or transfer of such Receivable or the
   execution, delivery and performance by Deutsche Financial of the related
   dealer agreement have been duly obtained or given and are in full force
   and effect;

           (4) which was originated or acquired by Yamaha in the ordinary
   course of business;

           (5) which has been the subject of a valid transfer and
   assignment from the Transferor to the Trust of all of the Transferor's
   right, title and interest therein (and in the proceeds thereof);

           (6) which will at all times be the legal, valid, binding and
   assignable payment obligation of the Dealer thereof enforceable against
   such Dealer in accordance with its terms, subject to certain bankruptcy
   and equity related exceptions;

           (7) which constitutes either an "ACCOUNT," "CHATTEL PAPER" or a
   "GENERAL INTANGIBLe" under and as defined in Article 9 of the UCC as
   then in effect in the State of California;

           (8) which represents the obligation of a Dealer to repay an
   extension of credit made to such Dealer by Deutsche Financial to finance
   such Dealer's acquisition of Products from Yamaha;

           (9) which at the time of creation and, except at the closing
   date for the initial Series, in the case of Receivables in respect of
   which the related financed Product has been sold by the Dealer, at the
   time of transfer to the Trust is secured by a perfected security or
   ownership interest in the Product relating thereto;

           (10) as to which at all times following the transfer of such
   Receivable by the Transferor to the Trust, the Trust will have good and
   marketable title thereto free and clear of all liens arising prior to
   the transfer or arising at any time (except for liens of lesser priority
   than the lien of the Trust), other than liens permitted by the Pooling
   and Servicing Agreement;

           (11) which was owned by Yamaha at the time of its sale by Yamaha
   to the Transferor;

           (12) which, at the time of its transfer to the Trust, is not
   subject to any right of rescission, setoff, counterclaim or other
   defense (including the defense of usury) of the Dealer;

           (13) as to which Yamaha, Deutsche Financial and the Transferor
   have satisfied all obligations to be fulfilled at the time of its
   transfer to the Trust;

           (14) as to which Yamaha, Deutsche Financial and the Transferor
   have done nothing, at the time of its transfer to the Trust, to impair
   the rights of the Trust or certificateholders therein; and

           (15) which, effective as of the last day of any Collection
   Period commencing after the Series 1995-1 Asset-Backed Certificates and
   the Series 1998-1 Asset-Backed Certificates have been retired, when
   aggregated with the balance of all other Receivables due from such
   Dealer, does not exceed 1% of the Pool Balance.

   It is not required or anticipated that the Trustee will make any initial
or periodic general examination of the Receivables or any records relating
to the Receivables for the purpose of establishing the presence or absence
of defects, compliance with the Transferor's representations and warranties
or for any other purpose. In addition, it is not anticipated or required
that the Trustee will make any initial or periodic general examination of
the Servicer for the purpose of establishing the compliance by the Servicer
with its representations or warranties or the performance by the Servicer
of its obligations under the Pooling and Servicing Agreement or for any
other purpose. The Servicer, however, is required to deliver to the Trustee
on or before May 31 of each year an opinion of counsel with respect to the
validity of the security interest of the Trust in, to and under the
Receivables and certain other components of the Trust.

ADDITION OF ACCOUNTS

   Receivables created in all Accounts established with Dealers which have
purchased existing dealerships ("Dealer Replacement Accounts") shall be
added automatically to the Trust. Subject to the limitations described
herein and in "--Subordination of Transferor Interest in Certain
Circumstances," the Transferor shall, on an ongoing basis, automatically
add Receivables created in new Accounts which do not constitute Dealer
Replacement Accounts ("New Accounts") to the Trust subject to the following
conditions:

           (1) if either (a) on an annual basis, the percentage derived by
   dividing the number of New Accounts added to the Trust during any fiscal
   year of the Transferor by the number of Accounts in the Trust at the
   beginning of such year exceeds 8% or (b) on a quarterly basis, the
   percentage derived by dividing the number of New Accounts added to the
   Trust during such calendar quarter by the number of Accounts in the
   Trust at the beginning of such calendar quarter exceeds 5%, then the
   Transferor may continue to add Receivables created in New Accounts to
   the Trust only if (x) the Available Subordinated Amount is adjusted each
   Collection Period thereafter by the aggregate amount of Receivables in
   those New Accounts included in the Trust which New Accounts resulted in
   such percentage to exceed the specified percentages therein or (y) the
   Transferor obtains a letter from each of the Rating Agencies that such
   action will not result in a downgrade or withdrawal of the then current
   ratings assigned by each of them to each Series;

           (2) if the annualized rate (averaged for a period of three
   consecutive Collection Periods) of (a) Defaulted Receivables minus
   recoveries plus the repossession value of all Products repossessed
   during such period to (b) the beginning Pool Balance for the related
   Collection Period exceeds 7.5%, then the Transferor may continue to add
   Receivables created in any New Accounts and Dealer Replacement Accounts
   to the Trust only if (x) the Available Subordinated Amount is increased
   by the aggregate amount of Receivables in New Accounts and Dealer
   Replacement Accounts or (y) the Transferor obtains a letter from each of
   the Rating Agencies that such action will not result in a downgrade or
   withdrawal of the then current ratings assigned by each of them to each
   Series; and


           (3) if either (a) on an annual basis, the percentage derived by
   dividing the number of New Accounts and Dealer Replacement Accounts
   added to the Trust during any fiscal year of the Transferor by the
   number of Accounts in the Trust at the beginning of such year exceeds
   15% or (b) on a quarterly basis, the percentage derived by dividing the
   number of New Accounts and Dealer Replacement Accounts added to the
   Trust during such calendar quarter by the number of Accounts in the
   Trust at the beginning of such calendar quarter exceeds 10%, then the
   Transferor may continue to add any Accounts to the Trust only if (x) the
   Available Subordinated Amount is increased by the aggregate amount of
   Receivables in New Accounts and Dealer Replacement Accounts or (y) the
   Transferor obtains a letter from each of the Rating Agencies that such
   action will not result in a downgrade or withdrawal of the then current
   ratings assigned by each of them to each Series;


REMOVAL OF ACCOUNTS

   Subject to the conditions set forth in the next succeeding sentence, on
the second Business Day preceding each Distribution Date (each, a
"DETERMINATION DATE") with respect to which the sum of the Trust Principal
Component, the Special Funding Account and the Principal Funding Account
minus the sum of the invested amounts (or adjusted invested amounts) for
all Series and the Available Subordinated Amount as of such date of
determination (the "TRANSFEROR AMOUNT") as a percentage of the Trust
Principal Component exceeds 10% at the end of the related Collection
Period, the Transferor has the right to designate Removed Accounts and
accept the reassignment of all the Receivables in the Removed Accounts,
without notice to the certificateholders. The Transferor may, in its sole
discretion, accept such reassignment in an aggregate amount equal to an
amount not greater than the excess of the Transferor Amount over 10% of the
Trust Principal Component as of the end of the related Collection Period.
The Transferor is permitted to designate and require reassignment to it of
the Receivables from Removed Accounts only upon satisfaction of the
following conditions:

           (1) the Transferor shall have delivered to the Trustee for
   execution a written instrument of reassignment and a computer file or
   microfiche list containing a true and complete list of all Removed
   Accounts identified by account number and aggregate amount of
   Receivables;

           (2) the Transferor shall represent and warrant that no selection
   procedure believed by the Transferor to be materially adverse to the
   interests of the certificateholders or any provider of Enhancements was
   utilized in selecting the Removed Accounts;

           (3) the removal of any Receivables of any Removed Accounts shall
   not, after giving effect thereto in the reasonable belief of the
   Transferor, cause an Early Amortization Event to occur and would not
   cause the Transferor Amount as a percentage of the Trust Principal
   Component to be less than the Minimum Transferor Percentage on the date
   of removal;

           (4) the Transferor shall have delivered prior written notice of
   the removal to each Rating Agency which has been selected by the
   Transferor to rate any outstanding Series and, prior to the date on
   which such Receivables are to be removed, shall have received notice
   from each Rating Agency that such removal will not cause the reduction
   or withdrawal of its rating of any Series of investor certificates;

           (5) the Transferor shall have delivered to the Trustee and each
   applicable Rating Agency an officer's certificate confirming the items
   set forth in clauses (1) through (4) above; and

           (6) the Transferor shall have delivered to the Trustee and the
   Rating Agencies a favorable opinion of counsel that such removal will
   not adversely affect the first priority security interest of the Trust
   in the Receivables.

   In addition, the Pooling and Servicing Agreement provides that no
Receivables arising in Accounts created after the date of any such removal
may be conveyed by the Transferor to the Trust without the written
confirmation of each Rating Agency and without delivery to the Trustee of a
favorable opinion of counsel regarding the continuing perfection and
priority of the security interest in the Receivables in existing Accounts
and in the Receivables in Accounts created on or after the effective date
of such reassignment.

COLLECTION ACCOUNT

   The Trustee has caused to be established and maintained, in the name of
the Trustee, on behalf of the Trust, an Eligible Deposit Account (the
"COLLECTION ACCOUNT") for the benefit of the Certificateholders and the
holders of certificates of any other Series. An "ELIGIBLE DEPOSIT ACCOUNT"
shall mean either a segregated account with an Eligible Institution or a
segregated trust account with the corporate trust department of a
depository institution organized under the laws of the United States or any
one of the states thereof, including the District of Columbia (or any
domestic branch of a foreign bank), and acting as a trustee for funds
deposited in such account, for so long as any of the securities of such
depository institution or its parent shall have a credit rating from each
Rating Agency in one of its generic rating categories which signifies
investment grade. An "ELIGIBLE INSTITUTION" means a depository institution,
which may include the Trustee, organized under the laws of the United
States or any one of the states thereof, which at all times (1) has itself,
or has a parent which has, either (A) a long-term unsecured debt rating of
"A2" or better by Moody's or (B) a certificate of deposit rating of "P-1"
by Moody's, (2) has itself, or has a parent which has, either (A) a
long-term unsecured debt rating of "AAA" by Standard & Poor's or (B) a
certificate of deposit rating of "A-1+" by Standard & Poor's and (3) is a
member of the FDIC. Funds in the Collection Account may be invested, at the
direction of the Servicer, in:

           (1) direct obligations of the United States of America and
   obligations fully guaranteed as to the timely payment of principal and
   interest by the full faith and credit of the United States of America;

           (2) demand deposits, time deposits or certificates of deposit
   (having original maturities of no more than 365 days) of depository
   institutions or trust companies incorporated under the laws of the
   United States of America or any state thereof (or domestic branches of
   foreign banks) and subject to the supervision and examination by federal
   or state banking authorities or depository institution authorities and
   having short-term debt ratings in the highest investment category from
   each Rating Agency;

           (3) commercial paper or other short-term obligations having, at
   the time of the Trust's investment, a rating in the highest investment
   category from each Rating Agency;

           (4) demand deposits, time deposits and certificates of deposit
   which are fully insured by the Federal Deposit Insurance Corporation,
   with an entity the commercial paper of which has a credit rating from
   each Rating Agency in its highest investment category;

           (5) notes or bankers' acceptances (having original maturities of
   no more than 365 days) issued by any depository institution or trust
   company referred to in (2) above;

           (6) money market funds rated in the highest investment category
   by each Rating Agency or otherwise approved in writing by each Rating
   Agency;

           (7) time deposits, other than as referred to in clause (4)
   above, with an entity the commercial paper of which has a credit rating
   from each Rating Agency in its highest investment category; and

           (8) any other investments approved in writing by each Rating
   Agency prior to the Trust's investment therein (collectively, the
   "ELIGIBLE INVESTMENTS").

Generally, any such investment must be held to maturity. Any earnings (net
of losses and investment expenses) on funds in the Collection Account shall
be paid monthly to the Transferor unless an Early Amortization Event
occurs, in which event such funds will remain on deposit in the Collection
Account. The Servicer will have the revocable power to withdraw funds from
the Collection Account and to instruct the Trustee to make withdrawals and
payments from the Collection Account for the purpose of carrying out the
Servicer's or the Trustee's duties under the Pooling and Servicing
Agreement. So long as no Servicer Default has occurred and the Servicer (or
Deutsche Financial, for so long as Deutsche Financial is acting as
subservicer) maintains certain short-term credit ratings, or obtains a
guaranty from an entity with such short term credit ratings or written
confirmation of the ratings on each Class of Offered Certificates from each
Rating Agency, the Servicer need not deposit funds into the Collection
Account until the Business Day preceding the following Distribution Date
and may use such funds for its own purposes during such period. See
"--Allocation of Collections; Deposits in Collection Account."

PRINCIPAL FUNDING ACCOUNT

   The Trustee has caused to be established and maintained, for the benefit
of the Certificateholders, an Eligible Deposit Account in the name of the
Trustee on behalf of the Certificateholders of each Class of Offered
Certificates (the "PRINCIPAL FUNDING ACCOUNT"). During the Controlled
Accumulation Period, Class A Monthly Principal plus Excess Principal
Collections, if any, from other Series allocable to the Certificates plus
the Transferor Percentage of Principal Collections allocable to the
Certificates will be deposited in the Principal Funding Account on each
Distribution Date in an amount not to exceed the Controlled Deposit Amount,
and during the Rapid Accumulation Period, Class B Monthly Principal plus
Excess Principal Collections, if any, from other Series allocable to the
Certificates plus the Transferor Percentage of Principal Collections
allocable to the Certificates will be deposited in the Principal Funding
Account on each Distribution Date, all as provided below under
"--Distributions from the Collection Account" and "--Distributions to
Certificateholders"; provided that, if an Early Amortization Event occurs
during either of the Accumulation Periods, the amounts on deposit in the
Principal Funding Account shall be paid on the next succeeding Distribution
Date first to the Class A Certificateholders up to the outstanding
principal amount and then, to the extent of any remaining funds, to the
Class B Certificateholders. All amounts deposited into the Principal
Funding Account prior to the Expected Final Payment Dates will be invested
by the Trustee at the direction of the Servicer in certain eligible
investments (which are substantially similar to the Eligible Investments
described above). On each Distribution Date, all investment income earned
(net of losses and investment expenses) on amounts in the Principal Funding
Account since the preceding Distribution Date will be withdrawn from the
Principal Funding Account and deposited into the Collection Account.

SPECIAL FUNDING ACCOUNT

   If, on any date, the Transferor Amount, as a percentage of the Trust
Principal Component, is less than or equal to the Minimum Transferor
Percentage, or the amount of the Trust Principal Component is less than the
Initial Invested Amount plus any amounts established with respect to other
outstanding Series (the "MINIMUM TRUST PRINCIPAL COMPONENT"), the Servicer
shall not distribute to the Transferor any Principal Collections in the
Collection Account that otherwise would be distributed to the Transferor,
but shall, on the next succeeding Distribution Date, deposit such funds
into an Eligible Deposit Account established and maintained by the Servicer
for the benefit of the certificateholders of all Series, in the name of the
Trustee, on behalf of the Trust, and bearing a designation clearly
indicating that the funds deposited therein are held for the benefit of the
certificateholders of all Series (the "SPECIAL FUNDING ACCOUNT").

   Funds on deposit in the Special Funding Account will be withdrawn and
paid to the Transferor on any Distribution Date to the extent that, after
giving effect to such payment, the Transferor Amount, as a percentage of
the Trust Principal Component, exceeds the Minimum Transferor Percentage;
provided, however, that if an accumulation period or early amortization
period commences with respect to any Series, any funds on deposit in the
Special Funding Account will be released from the Special Funding Account,
deposited in the Collection Account and treated as Principal Collections to
the extent needed to cover principal payments due to or for the benefit of
such Series. Funds on deposit in the Special Funding Account will be
invested by the Trustee, at the direction of the Servicer, in Eligible
Investments. Any earnings (net of losses and investment expenses) earned on
amounts on deposit in the Special Funding Account during the Revolving
Period or the Accumulation Periods will be withdrawn from the Special
Funding Account and paid to the Transferor, and during an Early
Amortization Period, shall be treated as Yield Collections of Receivables
with respect to the related Collection Period.

SERVICER CASH COLLATERAL ACCOUNT


   On or before the Closing Date, the Servicer shall establish and maintain
an Eligible Deposit Account for the benefit of the Certificateholders, in
the name of the Trustee, bearing a designation clearly indicating that the
funds on deposit therein are held for the benefit of the Certificateholders
(the "SERVICER CASH COLLATERAL ACCOUNT"). On the Closing Date, the Servicer
shall deposit an amount equal to $1,671,250.00 (the "INITIAL SERVICER CASH
COLLATERAL DEPOSIT") into the Servicer Cash Collateral Account. The Trustee
shall possess all right, title and interest in and to all funds on deposit
in the Servicer Cash Collateral Account and in all proceeds thereof.


   If, on any Determination Date, one-month LIBOR (as calculated by the
Trustee on the preceding LIBOR Determination Date) exceeds 15% per annum,
then, in such event, the Servicer will be required to remit all Collections
to the Collection Account on a daily basis. After such time, the Servicer
Cash Collateral Account will be terminated and the Trustee will release all
funds on deposit in such account to the Servicer, net of any amount not
already in the Collection Account required to pay all accrued and unpaid
interest on the Certificates, which amount will be deposited by the Trustee
into the Collection Account.

   In the event that one-month LIBOR (as calculated by the Trustee) is
equal to or less than 15% per annum on any Determination Date after the
Servicer Cash Collateral Account has been terminated, the Servicer may, but
need not, reestablish and maintain the Servicer Cash Collateral Account. If
the Servicer so elects, the Servicer must deposit an amount equal to the
Initial Servicer Cash Collateral Deposit into the Servicer Cash Collateral
Account. Once such deposit has been made, for all Series then outstanding,
the Servicer will no longer be required to deposit Collections into the
Collection Account on a daily basis and the Servicer may, but need not,
deposit such Collections on a less frequent basis as provided in
"--Allocations of Collections; Deposits in Collection Account."

   If for any reason the Servicer fails to deposit to the Collection
Account Yield Collections it has received for any Collection Period by the
Business Day immediately preceding the related Distribution Date (the
"TRANSFER DATE"), the Trustee shall, on the related Distribution Date,
withdraw from the Servicer Cash Collateral Account an amount equal to the
shortfall required for payment of the Class A Monthly Interest and/or the
Class B Monthly Interest, as applicable, for such Collection Period and
shall deposit such amount to the Collection Account. The Servicer shall be
required to remit such amount to the Collection Account immediately upon
notice from the Trustee that the Trustee has made a withdrawal and if no
such remittance has been made, by the fifth Business Day after the
Distribution Date for such Collection Period, an Early Amortization Event
shall occur on such fifth Business Day. If the Servicer does remit such
amount to the Collection Account by the fifth Business Day after the
Distribution Date for such Collection Period, the Trustee shall withdraw
such amount from the Collection Account and deposit it into the Servicer
Cash Collateral Account.

   On each Distribution Date, all funds on deposit in the Servicer Cash
Collateral Account shall be invested in Eligible Investments with
maturities not exceeding the succeeding Transfer Date, and all earnings
(net of losses and investment expenses) on such Eligible Investments shall
be paid to the Servicer on the next succeeding Distribution Date (provided
that if the Servicer is obligated to remit funds to the Servicer Cash
Collateral Account pursuant to the foregoing sentence, such earnings shall
be retained in the Servicer Cash Collateral Account). Upon the termination
of the Trust, the funds on deposit in the Servicer Cash Collateral Account
shall be remitted to the Servicer. The Servicer Cash Collateral Account may
be terminated at the direction of the Servicer at any time after any of the
following occurs:

           (1) the Servicer elects to remit Collections to the Collection
   Account on a daily basis;

           (2) the ratings assigned by each of Standard & Poor's Ratings
   Services, a division of The McGraw-Hill Companies, Inc. ("STANDARD &
   POOR'S") and Moody's Investors Service, Inc. ("MOODY'S") to the
   short-term debt obligations of Yamaha shall be no lower than "A-1" and
   "P-1," respectively;

           (3) the ratings assigned by each of Standard & Poor's and
   Moody's to the short-term debt obligations of Deutsche Financial shall
   be no lower than "A-1" and "P-1" and Yamaha and Deutsche Financial shall
   have agreed in a document satisfactory to the Rating Agencies that
   Deutsche Financial shall remit Collections directly to the Collection
   Account rather than to Yamaha;

           (4) the Servicer provides a letter of credit, surety bond or
   other similar instrument meeting the requirements of the Rating
   Agencies; or

           (5) the Servicer obtains written confirmation from each of the
   Rating Agencies that other arrangements satisfactory to such Rating
   Agencies have been put into place. Upon such termination, any funds
   remaining in the Servicer Cash Collateral Account will be remitted to
   the Servicer.

ALLOCATION PERCENTAGES


   Pursuant to the Pooling and Servicing Agreement, during each Collection
Period the Servicer will allocate among the Certificateholders' Interest,
any other Series of certificates issued by the Trust and the Transferor
Interest all Yield Collections, all Principal Collections and the amount of
all Defaulted Receivables. Yield Collections and the Investor Default
Amount of Defaulted Receivables will be allocated at all times, and
Principal Collections will be allocated during the Revolving Period, to the
Certificateholders based on the percentage equivalent of the ratio of the
sum of the Class A Adjusted Invested Amount, the Class B Adjusted Invested
Amount and the Class C Invested Amount on the last day of the immediately
preceding Collection Period to the Trust Principal Component plus amounts
on deposit in the Special Funding Account on the last day of the
immediately preceding Collection Period (the "FLOATING ALLOCATION
PERCENTAGE"). During the initial Collection Period, the Floating Allocation
Percentage will equal the percentage equivalent of the ratio which the
amount of the sum of the Class A Initial Invested Amount, the Class B
Initial Invested Amount and the Class C Initial Invested Amount bears to
the Trust Principal Component on November 1, 2000. To maintain the
Certificateholders' Interest during the Revolving Period, subject to
certain limitations, the Floating Allocation Percentage of all Principal
Collections will be reinvested in new Receivables conveyed to the Trust or
treated as Excess Principal Collections and applied as described below in
"--Principal Collections for all Series." The Transferor Percentage of such
Collections will be paid to the Transferor unless required to be allocated
in respect of the Available Subordinated Amount. During the Accumulation
Periods and during any Early Amortization Period, Principal Collections
will be allocated to the Certificateholders based on the percentage
equivalent of the ratio which the Invested Amount as of the last day of the
Revolving Period bears to the greater of (a) the Trust Principal Component
on the last day of the prior Collection Period and (b) the sum of the
numerators used to calculate the invested percentage with respect to
Principal Collections for all Series of certificates outstanding for the
current Distribution Date (the "FIXED ALLOCATION PERCENTAGE"). During the
Accumulation Periods and any Early Amortization Period, the Transferor
Percentage of Principal Collections (after giving effect to any allocation
required upon the occurrence of a Transferor Subordination Event) and any
Excess Principal Collections available from other Series will be allocated
pro rata to the Certificates and the investor certificates of any other
Series in its amortization period or accumulation period, if any, as
provided in the applicable Supplement with any excess remaining after such
application paid to the Transferor.


   "CLASS A INVESTED AMOUNT" for any date means an amount equal to (1) the
initial principal balance of the Class A Certificates, minus (2) the amount
of principal payments made to Class A Certificateholders prior to such
date, minus (3) the aggregate amount of Class A Investor Charge-Offs for
the current and all prior Distribution Dates, and plus (4) the aggregate
amount of Yield Collections and the aggregate amount of Principal
Collections applied in respect of the Available Subordinated Amount applied
on all prior Distribution Dates and to be applied on the current
Distribution Date for the purpose of reimbursing amounts deducted pursuant
to the foregoing clause (3).

   "CLASS A ADJUSTED INVESTED AMOUNT" for any date during the Controlled
Accumulation Period means an amount equal to the Class A Invested Amount
minus the aggregate principal amount on deposit in the Principal Funding
Account and for any other date, means the Class A Invested Amount.

   "CLASS B INVESTED AMOUNT" for any date means an amount equal to (1) the
initial principal balance of the Class B Certificates, minus (2) the amount
of principal payments made to Class B Certificateholders prior to such
date, minus (3) the aggregate amount of Class B Investor Charge-Offs for
the current and all prior Distribution Dates, and plus (4) the aggregate
amount of Yield Collections and the aggregate amount of Principal
Collections applied in respect of the Available Subordinated Amount applied
on all prior Distribution Dates and to be applied on the current
Distribution Date for the purpose of reimbursing amounts deducted pursuant
to the foregoing clause (3).

   "CLASS B ADJUSTED INVESTED AMOUNT" for any date during the Rapid
Accumulation Period means an amount equal to the Class B Invested Amount
minus the aggregate principal amount on deposit in the Principal Funding
Account and for any other date, means the Class B Invested Amount.

   "CLASS C INVESTED AMOUNT" for any date means an amount equal to (1) the
initial principal balance of the Class C Certificates, minus (2) the amount
of principal payments made to Class C Certificateholders prior to such
date, minus (3) the aggregate amount of Class C Investor Charge-Offs for
the current and all prior Distribution Dates, and plus (4) the aggregate
amount of Yield Collections and the aggregate amount of Principal
Collections applied in respect of the Available Subordinated Amount applied
on all prior Distribution Dates and to be applied on the current
Distribution Date for the purpose of reimbursing amounts deducted pursuant
to the foregoing clause (3).

   "INVESTED AMOUNT" means the sum of the Class A Invested Amount, the
Class B Invested Amount and the Class C Invested Amount. "TRANSFEROR
PERCENTAGE" generally means (1) when used with respect to Yield Collections
and the amount of Defaulted Receivables, 100% minus the sum of the
applicable Floating Allocation Percentages with respect to all Series of
certificates then issued and outstanding and (2) when used with respect to
Principal Collections during any Early Amortization Period, 100% minus the
sum of the Fixed Allocation Percentages with respect to all Series of
certificates then issued and outstanding. As a result of the Floating
Allocation Percentage, Yield Collections and the portion of Defaulted
Receivables allocated to the Certificateholders' Interest will change each
Collection Period based on the relationship of the sum of the Class A
Adjusted Invested Amount, the Class B Adjusted Invested Amount and the
Class C Invested Amount to the Trust Principal Component on the last day of
the immediately preceding Collection Period. As a result of the Fixed
Allocation Percentage, the percentage of Principal Collections allocable to
the Certificateholders' Interest during the Accumulation Periods or during
any Early Amortization Period will exceed the percentage of Principal
Collections which would have been allocable using the Floating Allocation
Percentage.

ALLOCATION OF COLLECTIONS; DEPOSITS IN COLLECTION ACCOUNT

   By the second Business Day following the date of processing of a payment
on a Receivable, the Servicer deposits and will continue to deposit
Collections on such Receivables and payments made by the Transferor in
respect of Ineligible Receivables allocable to the Certificateholders'
Interest into the Collection Account, except as described below. So long as
a Servicer Default has not occurred and the Servicer (a) maintains a
short-term credit rating of at least "A-1" and "P-1" (express or implied)
by the applicable Rating Agency, (b) obtains a guarantee pursuant to the
Pooling and Servicing Agreement with respect to its deposit and payment
obligations thereunder and the guarantor maintains a short-term credit
rating (express or implied) of at least "A-1" and "P-1" by the applicable
Rating Agency, (c) has appointed Deutsche Financial as subservicer pursuant
to the Servicing Agreement and Deutsche Financial maintains a short-term
credit rating (express or implied) of "P-1" and "A-1" by the applicable
Rating Agency and Yamaha and Deutsche Financial shall have agreed pursuant
to a document satisfactory to the Rating Agencies that Deutsche Financial
shall remit collections directly to the Collection Account rather than to
Yamaha or (d) obtains a written notification from each Rating Agency to the
effect that such Rating Agency does not intend to downgrade or withdraw its
then current rating of any outstanding Series of certificates despite its
inability to satisfy the rating requirement specified in clause (a), and
for the two Business Day period following any reduction of either such
rating or failure to satisfy the conditions of either clause (b) or (c),
the Servicer need not deposit Collections or payments made by the
Transferor in respect of Ineligible Receivables allocable to the
Certificateholders' Interest into the Collection Account on the second
Business Day after processing but may use for its own benefit all such
Collections and payments until the Transfer Date, at which time the
Servicer must deposit such amounts (net of the Monthly Servicing Fee) into
the Collection Account. Until such Collections and payments are deposited
in the Collection Account, such amounts will not be segregated from the
assets of the Servicer, and the proceeds of any short term investment of
such proceeds will accrue to the Servicer. While the Servicer holds
Collections and payments made by the Transferor in respect of Ineligible
Receivables and is permitted to use such Collections and payments for its
own benefit, the Certificateholders are subject to risk of loss, including
risk resulting from the bankruptcy or insolvency of the Servicer. The
Servicer pays no fee to the Trust or the Certificateholders for use of
Collections and payments made by the Transferor in respect of Ineligible
Receivables, and neither entity currently has such express ratings, but
instead is relying on implied ratings and approvals from the applicable
Rating Agencies. See "Risk Factors--Priority of some liens over the
certificates could result in losses on the certificates."

   For each Collection Period, all Collections received will be treated as
Yield Collections until the amount of such Collections equals an amount
equal to the product of the Yield Factor and the Pool Balance as of the
beginning of such Collection Period. If the Servicer is required to deposit
Collections on the Receivables for the related Collection Period allocable
to the Certificates into the Collection Account within two Business Days
following the date of processing:

           (1) the Floating Allocation Percentage of Yield Collections
   received each day will be deposited by the Servicer into the Collection
   Account within two Business Days following the date of processing;

           (2) during the Revolving Period, the Floating Allocation
   Percentage of Principal Collections received each day will first be
   deposited into the Collection Account as Excess Principal Collections to
   the extent required to be distributed to other Series on the next
   succeeding Distribution Date and any excess will be remitted by the
   Servicer to the Transferor within two Business Days following the date
   of processing, unless such Principal Collections would reduce the
   Transferor Amount as a percentage of the Trust Principal Component below
   10% (after giving effect to any new Receivables transferred to the
   Trust), in which case such amount will be retained in the Collection
   Account as Undistributed Principal Collections and any such
   Undistributed Principal Collections remaining on the next succeeding
   Distribution Date will be deposited in the Special Funding Account as
   Undistributed Principal Collections, and the Floating Allocation
   Percentage of Yield Collections received each day will be deposited by
   the Servicer into the Collection Account within two Business Days
   following the date of processing;

           (3) during the Accumulation Periods, the Fixed Allocation
   Percentage of Principal Collections received each day allocable to
   Certificateholders (up to the Controlled Deposit Amount, in the case of
   the Controlled Accumulation Period), the Transferor Percentage of
   Principal Collections allocable to the Certificates, if any, and the
   Excess Principal Collections allocable to the Certificates, will be
   deposited by the Servicer into the Principal Funding Account for the
   benefit of the holders of each Class of Offered Certificates within two
   Business Days following the date of processing; thereafter, the Fixed
   Allocation Percentage of Principal Collections received each day will
   first be deposited into the Collection Account as Excess Principal
   Collections to the extent required to be distributed to other Series on
   the next succeeding Distribution Date, and any excess will be remitted
   by the Servicer to the Transferor within two Business Days following the
   date of processing, unless such distribution of Principal Collections
   would reduce the Transferor Amount as a percentage of the Trust
   Principal Component below 10% (after giving effect to any new
   Receivables transferred to the Trust), in which case such amount will be
   retained in the Collection Account as Undistributed Principal
   Collections, to the extent necessary to increase the Transferor Amount
   as a percentage of the Trust Principal Component to 10%, and any such
   Undistributed Principal Collections remaining in the Collection Account
   on the next succeeding Distribution Date will be deposited into the
   Special Funding Account; and

           (4) after the applicable Expected Final Payment Date and during
   an Early Amortization Period, all Principal Collections received each
   day allocable to the Certificateholders' Interest, the Transferor
   Percentage of Principal Collections allocable to the Certificates, if
   any, and the Excess Principal Collections allocable to the Certificates,
   will be deposited by the Servicer into the Collection Account within two
   Business Days following the date of processing until such deposits equal
   the amount of principal required to be paid to Certificateholders.

YIELD FACTOR; YIELD COLLECTIONS

   Most Receivables originated under the Accounts are not subject to a
monthly finance charge for a certain period of time after their creation.
As a result, in order to provide yield to the Trust on such Receivables,
pursuant to the Pooling and Servicing Agreement a portion of Collections
received in any period equal to the product of the Pool Balance and the
Yield Factor will be treated as "YIELD COLLECTIONS" and the remainder will
be treated as "PRINCIPAL COLLECTIONS" (Principal Collections and Yield
Collections are collectively sometimes referred to herein as
"COLLECTIONS"). The "YIELD FACTOR" will initially be equal to 1.5% and will
increase to 1.75% during the Accumulation Periods. In addition, the Yield
Factor will increase to 2% with respect to Series 1999-1 and Series 2000-1
during any Collection Period for which one-month LIBOR (as calculated by
the Trustee on the preceding LIBOR Determination Date) exceeds 15% per
annum. During such period, the amount of Collections treated as Yield
Collections allocable to the Certificates will be increased accordingly and
the amount of such increase will not be treated as Principal Collections
allocable to the Certificates. After such time, if one-month LIBOR (as
calculated by the Trustee on any subsequent LIBOR Determination Date)
decreases to a rate equal to or less than 15% per annum, the Yield Factor
will be reduced from 2% to 1.5% or 1.75%, as applicable. Recoveries will be
utilized as an offset to Defaulted Receivables and will only be considered
Collections to the extent they exceed Defaulted Receivables in any
Collection Period.

PRINCIPAL COLLECTIONS FOR ALL SERIES

   The Fixed Allocation Percentage of Principal Collections for any
Collection Period will first be used to cover, with respect to the
Accumulation Periods, required deposits to the Principal Funding Account
or, with respect to any Early Amortization Period, payments to the
Certificateholders. The Servicer will determine the amount of Principal
Collections for any Collection Period allocated to the Certificates
remaining after covering required deposits to the Principal Funding
Account, if any, and required payments to the Certificateholders and any
similar amount remaining for any other Series ("Excess Principal
Collections"). During the Revolving Period, all Principal Collections
allocable to the Certificates will be treated as Excess Principal
Collections. The Servicer will allocate the Excess Principal Collections to
cover any scheduled or permitted principal distributions to
certificateholders and deposits to principal funding accounts for any other
Series which have not been covered out of the Principal Collections
allocable to such other Series and certain other amounts for such Series
("Principal Shortfalls"). Excess Principal Collections will not be used to
cover investor charge-offs for any Series. If Principal Shortfalls exceed
Excess Principal Collections for any Collection Period, Excess Principal
Collections will be allocated pro rata among the applicable Series based on
the relative amounts of Principal Shortfalls. To the extent that Excess
Principal Collections exceed Principal Shortfalls, the balance will,
subject to certain limitations, be paid to the Transferor.

   The Transferor Percentage of Principal Collections, after giving effect
to any required application in respect of the Available Subordination
Amount as described in "--Subordination of the Transferor Interest in
Certain Circumstances," shall be allocated pro rata to the Certificates if
an Accumulation Period or Early Amortization Period has occurred and to any
other Series then in an accumulation period or early amortization period if
required, and then any remaining amount shall be paid to the Transferor.

APPLICATION OF COLLECTIONS

   Any Principal Collections not distributed to the Transferor from the
Collection Account because such Principal Collections would reduce the
Transferor Amount as a percentage of the Trust Principal Component below
10% (after giving effect to any new Receivables transferred to the Trust
for the related Collection Period, "UNDISTRIBUTED PRINCIPAL COLLECTIONS")
will, on the next succeeding Distribution Date, be deposited into the
Special Funding Account until distributable to the Transferor or, if an
Accumulation Period or an Early Amortization Period has commenced, on each
Distribution Date all such Undistributed Principal Collections (or a pro
rata portion thereof if an accumulation period or an early amortization
period has commenced with respect to any other Series) will be treated as
part of Class A Monthly Principal or Class B Monthly Principal, as
applicable. Any proceeds from any repurchase of the Certificates occurring
in connection with a Service Transfer and the proceeds of any sale,
disposition or liquidation of Receivables following the occurrence of an
Early Amortization Event as a result of the bankruptcy or insolvency of
Deutsche Financial, Yamaha or the Transferor will also be deposited into
the Collection Account immediately upon receipt and will be allocated as
Principal Collections or Yield Collections, as applicable.

SUBORDINATION OF TRANSFEROR INTEREST IN CERTAIN CIRCUMSTANCES

   A "TRANSFEROR SUBORDINATION EVENT" with respect to the Offered
Certificates shall mean the occurrence of any of the following events at
any time:

           (1) the average payment rate determined by dividing the
   aggregate amount of Collections for each Collection Period by the
   beginning Pool Balance for each such Collection Period, averaged for any
   three consecutive Collection Periods, is less than (x) with respect to
   the Collection Periods included in the period from each November through
   the next succeeding April, 10% and (y) with respect to the Collection
   Periods included in the period from each May through the next succeeding
   October, 13%;


           (2) as of the last day of any Collection Period, the aggregate
   balance of Receivables with respect to Products constituting all-terrain
   vehicles averaged for the three consecutive Collection Periods
   immediately preceding such date, calculated as a percentage of the Pool
   Balance, exceeds 36%;


           (3) as of the last day of any Collection Period, the aggregate
   balance of Receivables with respect to all Products other than
   motorcycles/scooters, water vehicles, all-terrain vehicles, outboards
   and snowmobiles, calculated as a percentage of the Pool Balance, exceeds
   10%;

           (4) the sum of (x) the aggregate amount of all dealer
   "HOLDBACKS" with respect to Products for which there has been no retail
   sale by the Dealer, plus (y) the aggregate amount of all discounts
   available to Dealers pursuant to Sales Programs on Products owed by
   Yamaha to the Dealers, exceeds 5% of the Pool Balance;


           (5) either (x) on an annual basis, the percentage derived by
   dividing the number of New Accounts added to the Trust during any fiscal
   year of the Transferor by the number of Accounts in the Trust at the
   beginning of such year exceeds 8% or (y) on a quarterly basis, the
   percentage derived by dividing the number of New Accounts added to the
   Trust during such calendar quarter by the number of Accounts in the
   Trust at the beginning of such calendar quarter exceeds 5%;


           (6) the annualized rate (averaged for a period of three
   consecutive Collection Periods) of (x) Defaulted Receivables minus
   recoveries plus the repossession value of all Products repossessed
   during each such Collection Period to (y) the beginning Pool Balance for
   the related Collection Period exceeds 7.5%;


           (7) either (x) on an annual basis, the percentage derived by
   dividing the number of New Accounts and Dealer Replacement Accounts
   added to the Trust during any fiscal year of the Transferor by the
   number of Accounts in the Trust at the beginning of such year exceeds
   15% or (y) on a quarterly basis, the percentage derived by dividing the
   number of New Accounts and Dealer Replacement Accounts added to the
   Trust during such calendar quarter by the number of Accounts in the
   Trust at the beginning of such calendar quarter exceeds 5%; or


           (8) as of the last day of any Collection Period prior to the
   repayment in full of the Series 1995-1 Asset-Backed Certificates and the
   Series 1998-1 Asset-Backed Certificates, the aggregate balance of
   Receivables due from a single Dealer, as a percentage of the Pool
   Balance, exceeds 1%.

   In the event that, on any Determination Date, a Transferor Subordination
Event shall have occurred and be continuing, then the Transferor's right to
the Transferor Percentage of Principal Collections received during the
related Collection Period shall be subordinated to the extent of the
applicable Available Subordinated Amount. The amount of the Transferor
Percentage of Principal Collections equal to the Available Subordinated
Amount allocable to the Certificates and the certificates of any other
Series shall be included in Available Yield Funds and applied as such, and
the remaining amount of the Transferor Percentage of Principal Collections
shall then be applied pro rata to the investor certificates of all Series
then in their amortization periods or accumulation periods, if any, with
any excess remaining after such applications paid to the Transferor. In the
event that on any subsequent Determination Date such Transferor
Subordination Event shall no longer be continuing, provided that no Early
Amortization Event shall have occurred, the right of the Transferor to
receive the Transferor Percentage of Principal Collections during the
related Collection Period shall no longer be subordinated, and the
Available Subordinated Amount shall be deemed to be zero again; provided
that the Transferor's right to receive the Transferor Percentage of
Principal Collections shall remain subject to reallocation to the
Certificates if any Accumulation Period or any Early Amortization Period
has commenced and reallocation to the certificates of any other Series then
in an accumulation or amortization period.

   In the case of a Transferor Subordination Event described in clause (1)
above, the "AVAILABLE SUBORDINATED AMOUNT" will be equal to 1% of the sum
of the Class A Adjusted Invested Amount and the Class B Adjusted Invested
Amount as of the last day of such Collection Period. In the case of a
Transferor Subordination Event described in clause (2), (3) or (8) above,
the Available Subordinated Amount will be equal to the dollar amount by
which the aggregate balance of such Receivables exceeds the specified
percentage therein. In the case of a Transferor Subordination Event
described in clause (4) above, the Available Subordinated Amount will be
equal to the dollar amount by which such sum exceeds the specified
percentage therein. In the case of a Transferor Subordination Event
described in clause (5) above, the Available Subordinated Amount will be
adjusted each Collection Period thereafter by the aggregate amount of
Receivables in those New Accounts included in the Trust which caused such
percentage to exceed the specified percentages therein, or alternatively,
will not be so adjusted in the event the Transferor provides to the Trustee
a letter from each of the Rating Agencies then providing a rating for the
Offered Certificates at the Transferor's request that such event will not
result in a downgrade or withdrawal of the then current ratings assigned by
each of them to each Class of Offered Certificates. In the case of a
Transferor Subordination Event described in clause (6) or (7) above, the
Available Subordinated Amount will be increased by the aggregate amount of
Receivables in New Accounts and Dealer Replacement Accounts, or
alternatively, will not be so adjusted in the event the Transferor provides
to the Trustee a letter from each of the Rating Agencies then providing a
rating for the Offered Certificates at the Transferor's request that such
event will not result in a downgrade or withdrawal of the then current
ratings assigned by each of them to each Class of Offered Certificates.
Should any increase in the Available Subordinated Amount resulting from the
occurrence of a Transferor Subordination Event described in clauses (2)
through (8) above cause the Transferor Amount as a percentage of the Trust
Principal Component to be less than 10%, then the Transferor shall deposit
funds in an amount equal to such deficiency into the Collection Account.
Any such deposit by the Transferor shall be allocated in respect of Yield
Collections and Principal Collections as provided in the Pooling and
Servicing Agreement. Unless otherwise indicated, the Available Subordinated
Amount at any time shall be the sum of all Available Subordinated Amounts
described above at such time.

   The Available Subordinated Amount shall be reduced on any Distribution
Date by the amount of the Transferor Percentage of Principal Collections
which are applied as Available Yield Funds and shall be reinstated (up to
the required Available Subordinated Amount) by the amount of the Available
Yield Funds distributed to the Transferor as provided in clause (a)(9)
under "--Distributions from the Collection Account."

DISTRIBUTIONS FROM THE COLLECTION ACCOUNT

   The Servicer shall apply or shall cause the Trustee to apply the funds
on deposit in the Collection Account with respect to each Distribution Date
to make the following distributions for such Distribution Date:

           (a) An amount equal to the Floating Allocation Percentage of
   Yield Collections, plus an amount equal to the Transferor Percentage of
   Principal Collections allocable to the Certificates equal to the
   Available Subordinated Amount, plus any net investment income with
   respect to the Principal Funding Account, plus the Floating Allocation
   Percentage of net investment income on the Collection Account, plus the
   Floating Allocation Percentage of net investment income on the Special
   Funding Account (the "AVAILABLE YIELD FUNDS") deposited in the
   Collection Account for the Collection Period immediately preceding such
   Distribution Date will be allocated in the following priority:

                 (1) an amount equal to Class A Monthly Interest for such
           Distribution Date, plus the amount of any Class A Monthly
           Interest previously due but not paid to Class A
           Certificateholders on a prior Distribution Date, plus any
           additional interest at the Class A Certificate Rate with respect
           to interest amounts that were due but not paid on a prior
           Distribution Date, will be paid to the Class A
           Certificateholders;

                 (2) an amount equal to Class B Monthly Interest for such
           Distribution Date, plus the amount of any Class B Monthly
           Interest previously due but not paid to Class B
           Certificateholders on a prior Distribution Date, plus any
           additional interest at the Class B Certificate Rate with respect
           to interest amounts that were due but not paid on a prior
           Distribution Date, will be paid to Class B Certificateholders;

                 (3) an amount equal to Class C Monthly Interest for such
           Distribution Date, plus the amount of any Class C Monthly
           Interest previously due but not paid to Class C
           Certificateholders on a prior Distribution Date, plus any
           additional interest at the Class C Certificate Rate with respect
           to interest amounts that were due but not paid on a prior
           Distribution Date, will be paid to Class C Certificateholders;

                 (4) an amount equal to the Monthly Servicing Fee for such
           Distribution Date plus any Monthly Servicing Fee that was due
           but not paid on a prior Distribution Date will be distributed to
           the Servicer (unless such amount has been previously netted
           against deposits to the Collection Account);

                 (5) an amount equal to the aggregate Investor Default
           Amount for such Distribution Date will be treated as Excess
           Principal Collections during the Revolving Period and will be
           allocated first to the Class A Certificateholders to the extent
           included in Class A Monthly Principal and then to the Class B
           Certificateholders to the extent included in Class B Monthly
           Principal during any Accumulation Period or any Early
           Amortization Period or, if applicable, will be set aside and
           retained in the Collection Account and be applied as part of
           Class C Monthly Principal;

                 (6) an amount equal to unreimbursed Class A Investor
           Charge-Offs, if any, will be allocated to the Class A
           Certificateholders to the extent included in Class A Monthly
           Principal during any Accumulation Period or any Early
           Amortization Period;

                 (7) an amount equal to unreimbursed Class B Investor
           Charge-Offs, if any, will be treated as Excess Principal
           Collections during the Revolving Period and will be allocated to
           the Class B Certificateholders to the extent included in Class B
           Monthly Principal during any Accumulation Period or any Early
           Amortization Period;

                 (8) an amount equal to unreimbursed Class C Investor
           Charge-Offs, if any, will be treated as Excess Principal
           Collections during the Revolving Period and will be distributed
           first to the Class A Certificateholders to the extent included
           in Class A Monthly Principal, then to the Class B
           Certificateholders to the extent included in Class B Monthly
           Principal and then to the Class C Certificateholders to the
           extent included in Class C Monthly Principal during any
           Accumulation Period or Early Amortization Period; and

                 (9) during the Revolving Period any Yield Collections
           allocated to the Certificateholders' Interest remaining after
           making the above described distributions will be distributed to
           the Transferor.

           (b) For each Distribution Date with respect to the applicable
   Accumulation Period or any Early Amortization Period, the remaining
   funds on deposit in the Collection Account with respect to such
   Distribution Date including any Available Yield Funds remaining after
   the application described in clause (a)(1) through (9) above, the Fixed
   Allocation Percentage of Principal Collections, Excess Principal
   Collections if any, from other Series allocable to the Certificates and
   the Transferor Percentage of Principal Collections allocable to this
   Series, if any, excluding such Principal Collections allocable in
   respect of the Available Subordinated Amount (the "AVAILABLE PRINCIPAL
   FUNDS") will be allocated in the following priority:

                 (1) on the Class A Expected Final Payment Date or on any
           Distribution Date during the Controlled Accumulation Period, an
           amount up to the Controlled Deposit Amount will be deposited in
           the Principal Funding Account, and on any Distribution Date
           during an Early Amortization Period, an amount up to Class A
           Monthly Principal plus any other remaining Available Principal
           Funds will be distributed to the holders of the Class A
           Certificates;

                 (2) on the Class B Expected Final Payment Date or on the
           Distribution Date during the Rapid Accumulation Period, an
           amount up to Class B Monthly Principal plus any other remaining
           Available Principal Funds will be deposited in the Principal
           Funding Account, and on any Distribution Date during an Early
           Amortization Period, an amount up to Class B Monthly Principal
           plus any remaining Available Principal Funds will be distributed
           to the holders of the Class B Certificates;

                 (3) an amount up to Class C Monthly Principal for such
           Distribution Date on and after the Offered Certificates have
           been paid in full, plus any other remaining Available Principal
           Funds, will be distributed to the holders of the Class C
           Certificates; and

                 (4) an amount equal to the balance of any remaining
           Available Principal Funds on deposit in the Collection Account
           will be treated as Excess Principal Collections and distributed
           to other Series or to the Transferor as provided in the Pooling
           and Servicing Agreement.


   "CLASS A MONTHLY INTEREST" with respect to any Distribution Date will
equal the product of (a) the Class A Certificate Rate, (b) _______ days in
the related Interest Accrual Period divided by 360 and (c) the Class A
Invested Amount; provided, however, with respect to the first Distribution
Date, Class A Monthly Interest will equal the product of (a) the Class A
Certificate Rate, (b) actual days in the month divided by 360 and (c) the
Class A Initial Invested Amount.

   "CLASS B MONTHLY INTEREST" with respect to any Distribution Date will
equal the product of (a) the Class B Certificate Rate, (b) _______ days in
the related Interest Accrual Period divided by 360 and (c) the Class B
Invested Amount; provided, however, with respect to the first Distribution
Date, Class B Monthly Interest will equal the product of (a) the Class B
Certificate Rate, (b) actual days in the month divided by 360 and (c) the
Class B Initial Invested Amount.

   "CLASS C MONTHLY INTEREST" with respect to any Distribution Date will
equal the product of (a) the Class C Certificate Rate, (b) ________ days in
the related Interest Accrual Period divided by 360 and (c) the Class C
Invested Amount; provided, however, with respect to the first Distribution
Date, Class C Monthly Interest will equal the product of (a) the Class C
Certificate Rate, (b) actual days in the month divided by 360 and (c) the
Class C Initial Invested Amount.


   "CLASS A MONTHLY PRINCIPAL" with respect to the Class A Expected Final
Payment Date or any Distribution Date during the Controlled Accumulation
Period or any Early Amortization Period will equal the sum of (a) an amount
equal to the Fixed Allocation Percentage of all Principal Collections
received during the Collection Period immediately preceding such Class A
Expected Final Payment Date or, in the case of a Distribution Date during
the Controlled Accumulation Period or the first Distribution Date during
any Early Amortization Period, all Principal Collections received during
the preceding Collection Period or the period from the day an Early
Amortization Event occurred, respectively, to the end of such Collection
Period, (b) the amount, if any, equal to the product of (x) a fraction, the
numerator of which is equal to the Invested Amount and the denominator of
which is equal to the sum of the invested amount of all Series then
accumulating or amortizing principal (less any amounts on deposit in any
principal funding accounts) and (y) Undistributed Principal Collections on
deposit in the Special Funding Account on such Expected Final Payment Date
("SERIES UNDISTRIBUTED PRINCIPAL COLLECTIONS") and (c) the Investor Default
Amount with respect to any Distribution Date during the Controlled
Accumulation Period or any Early Amortization Period or on the Class A
Expected Final Payment Date and any reimbursements of unreimbursed Class A
Investor Charge-Offs; provided, however, that with respect to any
Distribution Date, Class A Monthly Principal will not exceed the Class A
Adjusted Invested Amount.

   "CLASS B MONTHLY PRINCIPAL" with respect to each Distribution Date
beginning with the Distribution Date on which the Class A Certificates are
paid in full will equal the sum of (a) an amount equal to the Fixed
Allocation Percentage of all Principal Collections received during the
Collection Period immediately preceding such Distribution Date, (b) the
amount, if any, of Series Undistributed Principal Collections for such
Distribution Date, (c) the Investor Default Amount with respect to such
Distribution Date and any reimbursements of unreimbursed Class B Investor
Charge-Offs, and if during an Early Amortization Period, minus (d) Class A
Monthly Principal, if any, with respect to such Distribution Date;
provided, however, that with respect to any Distribution Date, Class B
Monthly Principal will not exceed the Class B Invested Amount.

   "CLASS C MONTHLY PRINCIPAL" with respect to each Distribution Date
beginning with the Distribution Date on which each Class of Offered
Certificates is paid in full will equal the sum of (a) an amount equal to
the Fixed Allocation Percentage of all Principal Collections received
during the Collection Period immediately preceding such Distribution Date,
(b) the amount, if any, of Series Undistributed Principal Collections for
such Distribution Date, (c) the Investor Default Amount with respect to
such Distribution Date and any reimbursements of unreimbursed Class C
Investor Charge-Offs, and if during an Early Amortization Period, minus (d)
Class A Monthly Principal and Class B Monthly Principal, if any, with
respect to such Distribution Date; provided, however, that with respect to
any Distribution Date, Class C Monthly Principal will not exceed the Class
C Invested Amount.

DISTRIBUTIONS TO CERTIFICATEHOLDERS

   Payments to Certificateholders of each Class of Offered Certificates
will be made with respect to interest from the Collection Account and, with
respect to principal, from the Principal Funding Account and, if principal
is not fully paid on the applicable Expected Final Payment Date and during
any Early Amortization Period, from the Collection Account. In addition,
the proceeds of any optional repurchase of the Offered Certificates by the
Transferor will be deposited in the Collection Account on the Distribution
Date on which such purchase occurs.

   The Servicer shall instruct the Trustee or the Paying Agent to:

           (a) on each Distribution Date, including the Class A Expected
   Final Payment Date, distribute the amount described in clause (a)(1)
   under "DESCRIPTION OF THE OFFERED CERTIFICATES--DISTRIBUTIONS FROM THE
   COLLECTION ACCOUNT" to the Class A Certificateholders;

           (b) on each Distribution Date, including the Class B Expected
   Final Payment Date, distribute the amount described in clause (a)(2)
   under "DESCRIPTION OF THE OFFERED CERTIFICATES--DISTRIBUTIONS FROM THE
   COLLECTION ACCOUNT" to the Class B Certificateholders;

           (c) on the Class A Expected Final Payment Date, distribute all
   amounts on deposit in the Principal Funding Account to the Class A
   Certificateholders up to a maximum amount on any such date equal to the
   unpaid Class A Invested Amount on such date;

           (d) on the Class B Expected Final Payment Date, distribute all
   amounts on deposit in the Principal Funding Account to the Class B
   Certificateholders up to a maximum amount on any such date equal to the
   unpaid Class B Invested Amount on such date;

           (e) if the Class A Invested Amount is not paid in full on the
   Class A Expected Final Payment Date, on each Distribution Date
   thereafter until the Class A Certificateholders have been paid in full,
   distribute the amount described in clause (b)(1) under "DESCRIPTION OF
   THE OFFERED CERTIFICATES--DISTRIBUTIONS FROM THE COLLECTION ACCOUNT" to
   the Class A Certificateholders; and

           (f) if the Class B Invested Amount is not paid in full on the
   Class B Expected Final Payment Date, on each Distribution Date
   thereafter until the Class B Certificateholders have been paid in full,
   distribute the amount described in clause (b)(2) under "DESCRIPTION OF
   THE OFFERED CERTIFICATES--DISTRIBUTIONS FROM THE COLLECTION ACCOUNT" to
   the Class B Certificateholders.

   The Paying Agent shall have the revocable power to withdraw funds from
the Collection Account and the Principal Funding Account for the purpose of
making distributions to the holders of any Class of Offered Certificates.

   On each Distribution Date during the Revolving Period, the Servicer will
pay to the Transferor any investment earnings (net of losses and investment
expenses) with respect to the Collection Account. On any Distribution Date
during any Accumulation Period or Early Amortization Period, such
investment earnings (net of losses and investment expenses) will be
considered Yield Collections under the Pooling and Servicing Agreement.

DEFAULTED RECEIVABLES; RECOVERIES, ADJUSTMENT PAYMENTS

   "DEFAULTED RECEIVABLES" for any Collection Period are Receivables which
were written off by Deutsche Financial as uncollectible in such Collection
Period. The aggregate amount of Defaulted Receivables for any Collection
Period will be an amount (not less than zero) equal to the product of (1)
one minus the Yield Factor and (2) the aggregate amount of the Receivables
that were written off by Deutsche Financial in such Collection Period. A
portion of all Defaulted Receivables (the "INVESTOR DEFAULT AMOUNT") will
be allocated to the Certificateholders' Interest for each Collection Period
in an amount equal to the product of (a) the Floating Allocation Percentage
applicable during the immediately preceding Collection Period and (b) the
amount of Defaulted Receivables for such Collection Period less the amount
of Recoveries received by the Servicer in such Collection Period and less
the full amount of any Defaulted Receivables as to which the Transferor or
Servicer became obligated to accept reassignment for such Collection
Period, unless certain events of bankruptcy, insolvency or receivership
have occurred with respect to the Transferor, the Servicer or Deutsche
Financial.

   If the Servicer makes a downward adjustment of the amount of any
Receivable because of a rebate, refund, billing error or certain other
noncash items, or if the Servicer or Deutsche Financial otherwise adjusts
downward the amount of any Receivable without receiving collections
therefor or charging off such amount as uncollectible, or any Receivable is
discovered as having been created through a fraudulent or counterfeit
action or the balance of any Receivable is reduced by any "holdback" amount
due and owing to such Dealer by Yamaha, the Pool Balance will be reduced by
the amount of such adjustment. To the extent that such reduction in the
Trust Principal Component would cause the Transferor Amount as a percentage
of the Trust Principal Component to be less than 10%, the Transferor shall
deposit an amount into the Collection Account sufficient to cause the
Transferor Amount as a percentage of the Trust Principal Component to be at
least equal to 10% (such deposit, an "ADJUSTMENT PAYMENT"). Any such
deposit shall be deemed to be a Collection.

INVESTOR CHARGE-OFFS

   If on any Distribution Date, the Investor Default Amount, if any, for
such Distribution Date exceeds the amount of Yield Collections which are
allocated and available to fund such amount as described under
"--Subordination of the Transferor Interest in Certain Circumstances" and
clause (a)(5) of "--Distributions from the Collection Account," then the
Class C Invested Amount shall be reduced by the aggregate amount of such
excess, but not more than the Investor Default Amount for such Distribution
Date (a "CLASS C INVESTOR CHARGE-OFF"). The Class C Invested Amount will
thereafter be increased (but not in excess of the unpaid principal balance
of the Class C Certificates) on any Distribution Date by the amount of
Yield Collections allocated and available for that purpose as described
under clause (a)(8) of "--Distributions from the Collection Account."

   In the event that any such reduction of the Class C Invested Amount
would cause the Class C Invested Amount to be a negative number, the Class
C Invested Amount will be reduced to zero, and the Class B Invested Amount
will be reduced by the amount by which the Class C Invested Amount would
have been reduced below zero, but not more than the Investor Default Amount
for such Distribution Date (a "CLASS B INVESTOR CHARGE-OFF"), which will
have the effect of slowing or reducing the return of principal to the Class
B Certificateholders. If the Class B Invested Amount has been reduced by
the amount of any Class B Investor Charge-Offs, it will be increased on any
Distribution Date (but not by an amount in excess of the aggregate Class B
Investor Charge-Offs) by the amount of Yield Collections allocated and
available for such purpose as described under clause (a)(7) of
"--Distributions from the Collection Account."

   In the event that any such reduction of the Class B Invested Amount
would cause the Class B Invested Amount to be a negative number, the Class
B Invested Amount will be reduced to zero, and the Class A Invested Amount
will be reduced by the amount by which the Class B Invested Amount would
have been reduced below zero, but not more than the Investor Default Amount
for such Distribution Date (a "CLASS A INVESTOR CHARGE-OFF"), which will
have the effect of slowing or reducing the return of principal to the Class
A Certificateholders. If the Class A Invested Amount has been reduced by
the amount of any Class A Investor Charge-Offs, it will be increased on any
Distribution Date (but not by an amount in excess of the aggregate Class A
Investor Charge-Offs) by the amount of Yield Collections allocated and
available for such purpose as described under clause (a)(6) of
"--Distributions from the Collection Account."

FINAL PAYMENT OF PRINCIPAL; TERMINATION OF TRUST


   The Certificates will be subject to optional repurchase, in whole but
not in part, by the Transferor on any Distribution Date on or after which
the Invested Amount is reduced to an amount less than or equal to
$14,612,021.86 (10% of the sum of the Class A Initial Invested Amount, the
Class B Initial Invested Amount and the Class C Initial Invested Amount),
unless certain events of bankruptcy, insolvency or receivership have
occurred with respect to the Transferor. The repurchase price will be equal
to the sum of the Class A Invested Amount plus accrued and unpaid interest
on the Class A Certificates, the Class B Invested Amount plus accrued and
unpaid interest on the Class B Certificates and the Class C Invested Amount
plus accrued and unpaid interest on the Class C Certificates through the
day preceding the Distribution Date with respect to which the repurchase
occurs.

   Subject to prior termination as provided above, the Pooling and
Servicing Agreement provides that the final distribution of principal and
interest on the Offered Certificates will be made no later than the May
2008 Distribution Date (the "FINAL SERIES TERMINATION DATE"). In the event
that the Invested Amount of the Certificates is greater than zero on the
Final Series Termination Date, the Trustee will sell or cause to be sold,
and apply the proceeds to the extent necessary to pay such remaining
amounts to all Certificateholders pro rata as final payment of the
Certificates, an amount of Receivables up to 110% of the Invested Amount of
the Certificates at the close of business on such date, but not more than
the total amount of Receivables allocable to the Certificates. The proceeds
of any such sale will be treated as collections on the Receivables and
applied as provided above in "--Application of Collections." Such proceeds
will be allocated first to pay amounts due to the Class A
Certificateholders and then to pay amounts due to the Class B
Certificateholders.


   Unless the Transferor instructs the Trustee otherwise, the Trust will
only terminate on the earlier to occur of: (a) the day following the day on
which the aggregate invested amounts of all Series is zero or (b) March 1,
2094 (the "FINAL TERMINATION DATE"). Upon the termination of the Trust and
the surrender of the Exchangeable Transferor Certificate, the Trustee shall
convey to the Transferor all right, title and interest of the Trust in and
to the Receivables and other funds of the Trust (other than amounts in the
accounts maintained by the Trust for the final payment of principal and
interest to Certificateholders).

EARLY AMORTIZATION EVENTS


   The Revolving Period will continue through the end of the April 2005
Collection Period unless an Early Amortization Event occurs. An "EARLY
AMORTIZATION PERIOD" will commence (a) on the day on which an Early
Amortization Event occurs or is deemed to occur, (b) on the Class A
Expected Final Payment Date if the Class A Invested Amount is not paid in
full on such date or (c) on the Class B Expected Final Payment Date if the
Class B Invested Amount is not paid in full on such date. An "EARLY
AMORTIZATION EVENT" with respect to the Certificates refers to any of the
following events:


           (1) failure on the part of (a) the Transferor or Yamaha to make
   any payment or deposit on the date required under the Pooling and
   Servicing Agreement or the Receivables Purchase Agreement, as applicable
   (or within the applicable grace period which will not exceed five
   Business Days), (b) the Transferor to duly observe or perform in any
   material respect the covenant of the Transferor not to sell, pledge,
   assign or transfer to any person, or grant any prohibited lien on, any
   Receivable or (c) the Transferor to duly observe or perform in any
   material respect any other covenants or agreements of the Transferor in
   the Pooling and Servicing Agreement or, to the extent assigned to the
   Trust, in the Receivables Purchase Agreement, which in the case of
   subclause (c) hereof, continues unremedied for a period of 60 days after
   written notice to the Transferor or Yamaha, as applicable, and continues
   to affect materially and adversely the interests of the
   Certificateholders for such period (or, with respect to a failure
   arising out of the creation of certain liens upon the Receivables or the
   failure by the Transferor or the Servicer to comply with certain
   covenants specified in the Pooling and Servicing Agreement,
   immediately); provided, however, that an Early Amortization Event
   described in clause (b) or (c) shall not be deemed to occur if the
   Transferor has accepted the transfer of the related Receivable during
   such period (or such longer period as the Trustee may specify not to
   exceed an additional 60 days) in accordance with the provisions of the
   Pooling and Servicing Agreement;

           (2) any representation or warranty made by the Transferor in the
   Pooling and Servicing Agreement or any representation or warranty made
   by Yamaha in the Receivables Purchase Agreement or any information
   required to be given by the Transferor or the Servicer to the Trustee to
   identify the Accounts proves to have been incorrect in any material
   respect when made and continues to be incorrect in any material respect
   for a period of 60 days after written notice and as a result of which
   the interests of the Certificateholders are materially and adversely
   affected and which continues to materially and adversely affect the
   interests of the Certificateholders for such period; provided, however,
   that an Early Amortization Event described in this clause (2) shall not
   be deemed to occur if the Transferor has accepted the transfer of the
   related Receivable or all such Receivables, if applicable, during such
   period (or such longer period as the Trustee may specify not to exceed
   an additional 60 days) in accordance with the provisions of the Pooling
   and Servicing Agreement;

           (3) certain events of bankruptcy or insolvency relating to the
   Transferor, Yamaha or Deutsche Financial;

           (4) there will have been three consecutive Distribution Dates on
   which the Class C Invested Amount is less than the Initial Class C
   Invested Amount;

           (5) the Trust becomes an "INVESTMENT COMPANY" within the meaning
   of the Investment Company Act of 1940, as amended;

           (6) any Servicer Default occurs which would have a material
   adverse effect on the Certificateholders;


           (7) on any Determination Date, the Class C Invested Amount is
   less than 8.25% of the Initial Invested Amount;


           (8) Undistributed Principal Collections remain in the Special
   Funding Account for twelve consecutive Collection Periods;

           (9) on any Determination Date, the Transferor Amount, as of the
   last day of the prior Collection Period, was less than 10% of the Trust
   Principal Component as of the last day of the prior Collection Period,
   and such condition shall have continued unremedied for ten consecutive
   days or more;

           (10) the average payment rate determined by dividing the
   aggregate amount of Collections for each Collection Period by the
   beginning Pool Balance for each such period, averaged for any three
   consecutive Collection Periods, shall be less than (a) with respect to
   the Collection Periods included in the period from each November through
   the next succeeding April, 10% and (b) with respect to the Collection
   Periods included in the period from each May through the next succeeding
   October, 13%; provided that this clause (10) may be amended with the
   consent of the Transferor and the Rating Agencies;

           (11) the annualized rate (averaged for a period of any three
   consecutive Collection Periods) of (a) Defaulted Receivables minus
   recoveries plus the repossession value of all Products repossessed
   during each such Collection Period to (b) the beginning Pool Balance for
   such Collection Period exceeds 10%; provided that this clause (11) shall
   not constitute an Early Amortization Event if, upon the occurrence of
   such event, the Available Subordinated Amount is increased by an amount
   equal to 1% of the sum of the Class A Adjusted Invested Amount and the
   Class B Adjusted Invested Amount (to the extent such increase does not
   result in the Transferor Amount as a percentage of the Trust Principal
   Component, to fall below the Minimum Transferor Percentage), in which
   case an Early Amortization Event under this clause (11) shall not occur
   until such time as such annualized rate equals or exceeds 11%; provided,
   further, that this clause (11) may be amended with the consent of the
   Transferor and the Rating Agencies;

           (12) on any Determination Date, the Transferor Amount, as of the
   last day of the prior Collection Period, shall be less than 12% of the
   Trust Principal Component and the annualized rate (averaged for a period
   of any two consecutive Collection Periods) determined by dividing (a)
   the amount of interest, fees and service charges owed by Dealers in
   respect of Receivables collected in the related Collection Period by (b)
   the Pool Balance at the beginning of the related Collection Period shall
   be less than 6%; or

           (13) the Trustee makes a withdrawal from the Servicer Cash
   Collateral Account and the Servicer fails to remit Collections to the
   Collection Account in the amount of such withdrawal by the fifth
   Business Day after the Distribution Date for such Collection Period. In
   the case of any event described in clause (1), (2) or (6), an Early
   Amortization Event will be deemed to have occurred with respect to any
   Series only if, after any applicable grace period described in such
   clauses, either the Trustee or certificateholders of such Series
   evidencing undivided interests aggregating more than 50% of the invested
   amount of such Series, by written notice to the Transferor and the
   Servicer (and to the Trustee, if given by such certificateholders)
   declare that an Early Amortization Event has occurred as of the date of
   such notice.

   In the case of any event described in clause (3), (5), (8) or (9) an
Early Amortization Event with respect to all Series, and in the case of any
event described in clause (4), (7), (10), (11), (12) or (13) an Early
Amortization Event with respect to only the Certificates, will be deemed to
have occurred without any notice or other action on the part of the Trustee
or the Certificateholders or all certificateholders, as appropriate,
immediately upon the occurrence of such event. The Early Amortization
Period will commence on the day on which an Early Amortization Event occurs
or is deemed to occur. Monthly distributions of principal to the
Certificateholders will begin (if they have not already) on the first
Distribution Date following the Collection Period in which an Early
Amortization Event occurs or is deemed to have occurred. Thus,
Certificateholders may begin receiving distributions of principal earlier
than they otherwise would have, which may shorten the final maturity of the
Certificates. If the only Early Amortization Event to occur is either the
insolvency of the Transferor or the appointment of a receiver or bankruptcy
trustee for the Transferor, the receiver or bankruptcy trustee for the
Transferor may have the power to delay or prevent commencement of the Early
Amortization Period.

   In addition to the consequences of an Early Amortization Event discussed
above, if Yamaha, the Transferor or Deutsche Financial voluntarily files a
bankruptcy petition or goes into liquidation or any person is appointed a
receiver or bankruptcy trustee of Yamaha or the Transferor or Deutsche
Financial, on the day of such appointment Yamaha will immediately cease to
sell Receivables to the Transferor under the Receivables Purchase Agreement
and promptly give notice to the Trustee of such appointment or if the
Transferor voluntarily files for bankruptcy or a receiver or bankruptcy
trustee is appointed for the Transferor, on the day of such appointment the
Transferor will immediately cease to transfer Receivables to the Trust and
the Transferor will promptly give notice to the Trustee of such
appointment. Within 15 days of the receipt of such notice, the Trustee will
(1) publish a notice of the liquidation or the appointment requesting
instructions from the investor certificateholders whether to sell, dispose
of or otherwise liquidate the Receivables in a commercially reasonable
manner and (2) send written notice to the investor certificateholders
describing the relevant provisions of the Pooling and Servicing Agreement
and requesting such certificateholders to elect whether the Trustee should
instruct the Servicer to sell, dispose of or otherwise liquidate the
Receivables. Unless otherwise instructed within a specified period by the
certificateholders representing undivided interests aggregating more than
50% of the aggregate principal amount of each class of each Series, the
Trustee will sell, dispose of or otherwise liquidate the portion of the
Receivables allocated to the Certificates and the Receivables allocable to
other Series that did not vote to continue the Trust in accordance with the
Pooling and Servicing Agreement in a commercially reasonable manner and on
commercially reasonable terms. The proceeds from the sale, disposition or
liquidation of the Receivables will be treated as collections allocable to
certificateholders and such proceeds will be distributed to
Certificateholders and the certificateholders of other Series. If the
portion of such proceeds allocable to the Certificateholders' Interest and
the proceeds of any Collections in the Collection Account are not
sufficient to pay in full the remaining amount due on the Offered
Certificates, the Certificateholders of such Class of Offered Certificates
will suffer a corresponding loss. If the Trustee is instructed not to sell
a portion of the Receivables allocable to the Certificateholders, as
described above, then the Trust shall continue with respect to the
Certificates pursuant to the terms of the Pooling and Servicing Agreement
and the applicable Supplement. See "Certain Transfer, Security Interest and
Bankruptcy Considerations--Certain Matters Relating to Bankruptcy."

INDEMNIFICATION


   The Pooling and Servicing Agreement provides that the Servicer will
indemnify the Trust, for the benefit of certificateholders, and the
Trustee, including its officers, directors and employees, from and against
any loss, liability, expense, damage or injury arising out of or relating
to the administration of the Pooling and Servicing Agreement or any
Supplement and the performance of the Trustee's duties thereunder;
provided, however, that the Servicer shall not indemnify the Trust or the
certificateholders for any liabilities, costs or expenses incurred by the
Trustee through its own negligence or willful misconduct or with respect to
U.S. Federal, state or local income or franchise taxes required to be paid
by the Trust or the certificateholders. However, in the Pooling and
Servicing Agreement, the Servicer has agreed to indemnify The Chase
Manhattan Bank in its individual capacity for any such tax liabilities,
costs or expenses arising in connection with the performance of its
obligations under the Pooling and Servicing Agreement.


   Under the Pooling and Servicing Agreement, the Transferor will indemnify
an injured party for the entire amount of any losses, claims, damages or
liabilities (other than those incurred by a certificateholder in the
capacity of an investor in the investor certificates) arising out of or
based on the Pooling and Servicing Agreement or the actions of the Servicer
taken pursuant to the Pooling and Servicing Agreement as though the Pooling
and Servicing Agreement created a partnership under the Uniform Partnership
Act. The Transferor will also indemnify each certificateholder for any such
losses, claims, damages or liabilities (other than those incurred by a
certificateholder in the capacity of an investor in the certificates)
except to the extent that they arise from any action by any
certificateholder. In the event of a Service Transfer, the successor
Servicer will indemnify the Transferor for any losses, claims, damages and
liabilities of the Transferor as described in this paragraph arising from
the actions or omissions of such successor Servicer.

   The Pooling and Servicing Agreement provides that none of the
Transferor, the Servicer or any of their directors, officers, employees or
agents will be under any other liability to the Trust, the Trustee, the
certificateholders, any Enhancement provider or any other person for any
action taken, or for refraining from taking any action, in good faith
pursuant to the Pooling and Servicing Agreement. However, none of the
Transferor, the Servicer, Yamaha or any of their directors, officers,
employees or agents will be protected against any liability which would
otherwise be imposed by reason of willful misfeasance, bad faith or gross
negligence of any such person in the performance of their duties or by
reason of reckless disregard of their obligations and duties thereunder.

   In addition, the Pooling and Servicing Agreement provides that the
Servicer is not under any obligation to appear in, prosecute or defend any
legal action which is not incidental to its servicing responsibilities
under the Pooling and Servicing Agreement. The Servicer may, in its sole
discretion, undertake any such legal action which it may deem necessary or
desirable for the benefit of certificateholders with respect to the Pooling
and Servicing Agreement and the rights and duties of the parties thereto
and the interest of the certificateholders thereunder.

COLLECTION AND OTHER SERVICING PROCEDURES

   Pursuant to the Pooling and Servicing Agreement, the Servicer, whether
acting itself, through Deutsche Financial or through another subservicer,
is responsible for servicing, collecting, enforcing and administering the
Receivables in accordance with the policies and procedures and the degree
of skill and care applied or exercised with respect to dealer receivables
owned or serviced by the Servicer, Deutsche Financial or any other
subservicer.

   Servicing activities performed by the Servicer with respect to the
Accounts include collecting and recording payments, communicating with
Dealers, investigating payment delinquencies, providing billing records to
Dealers and maintaining internal records. Managerial and custodial services
performed by the Servicer on behalf of the Trust include providing
assistance in any inspections of the documents and records relating to the
Accounts and Receivables by the Trustee pursuant to the Pooling and
Servicing Agreement, maintaining the agreements, documents and files
relating to the Accounts and Receivables as custodian for the Trust and
providing related data processing and reporting services for
Certificateholders and on behalf of the Trustee.

SERVICER COVENANTS

   In the Pooling and Servicing Agreement, the Servicer makes various
representations, warranties and covenants for the benefit of the
Certificateholders and the Trustee including that, as to each Receivable
and related Account:

           (1) it will duly fulfill all obligations on its part to be
   fulfilled under or in connection with the Receivable or Account, and
   will maintain in effect all qualifications required in order to service
   the Receivable or Account and will comply with all requirements of law
   in connection with servicing the Receivables and the Accounts the
   failure to comply with which would have a material adverse effect on
   Certificateholders;

           (2) it will not permit any rescission or cancellation of the
   Receivable, except as ordered by a court of competent jurisdiction or
   except in accordance with the Servicer's usual and customary servicing
   practices; and

           (3) it will do nothing to impair the rights of the
   Certificateholders in the Receivables and will not reschedule, revise or
   defer payments due on the Receivables, except in accordance with the
   applicable floorplan financing policies and procedures.

   In the event any of the covenants described above is not true and
correct in any material respect as of the date specified therein with
respect to any Receivable or Account, and such breach has a material
adverse effect on the certificateholders' interest in such Receivable, then
the Servicer will purchase such Receivable or, in the case of an untrue
representation with respect to an Account, all Receivables in such Account;
provided, however, that no such purchase is required with respect to such
Receivable if, by the end of the applicable grace period, the breached
representation or warranty is true and correct in all material respects and
any material adverse effect caused thereby has been cured. The Servicer
will effect such purchase by depositing into the Collection Account the
principal amount of such Receivables. The amount of such deposit shall be
deemed a payment in respect of the related Receivable and will be treated
under the Pooling and Servicing Agreement in the same manner as are
payments received by the Servicer from Dealers under the Accounts. Any
amounts so paid by the Servicer shall be allocated in respect of Yield
Collections and Principal Collections as provided in the Pooling and
Servicing Agreement. This reassignment or transfer and assignment to the
Servicer constitutes the sole remedy available to the Certificateholders if
such covenant or warranty of the Servicer is not satisfied and the Trust's
interest in any such reassigned Receivables shall be automatically assigned
to the Servicer.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

   The Servicer's compensation for its servicing activities is a monthly
servicing fee (the "SERVICING FEE") in an amount, on any Distribution Date,
equal to the sum of, with respect to all Series, one-twelfth of the sum for
each Series of the product of (a) the applicable servicing fee percentages
with respect to each Series and (b) the sum of an allocable portion of the
amount of the Transferor Interest and the aggregate invested amount with
respect to each Series with respect to the related Collection Period.

   The Servicing Fee will be allocated among the Transferor Interest, the
Certificateholders and certificateholders of all of the other Series. The
portion of the Servicing Fee allocable to the Certificateholders' Interest
on each Distribution Date (the "MONTHLY SERVICING FEE") generally will be
equal to one-twelfth of the product of 2% per annum (the "SERVICING FEE
PERCENTAGE") and the amount of the Class A Invested Amount, the Class B
Invested Amount and the Class C Invested Amount and the allocable portion
of the amount of the Transferor Interest, on the last day of the second
preceding Collection Period or, in the case of the first Distribution Date,
one-twelfth of the product of the Servicing Fee Percentage and the initial
principal amount of the Certificates. The portion of the Servicing Fee
allocable to the Transferor Interest is paid directly by the holder of the
Exchangeable Transferor Certificate from Yield Collections allocated to the
Transferor Interest and neither the Trust nor the Certificateholders have
any obligations to pay such portion of the Servicing Fee. The Monthly
Servicing Fee will be paid with respect to each Collection Period from the
Collection Account (unless such amount has been netted against deposits to
the Collection Account) as described under "--Distributions from the
Collection Account" above. The Servicer pays from its servicing
compensation certain expenses incurred in connection with servicing the
Accounts and the Receivables including, without limitation, expenses
related to enforcement of the Receivables, payment of fees and
disbursements of the Trustee and independent accountants and all other fees
and expenses which are not expressly stated in the Pooling and Servicing
Agreement to be payable by the Trust or the Certificateholders other than
Federal, state and local income and franchise taxes, if any, of the Trust
or the Certificateholders.

CERTAIN MATTERS REGARDING THE SERVICER

   The Servicer may not resign from its obligations and duties under the
Pooling and Servicing Agreement, except (a) upon determination that such
duties are impermissible under applicable law, regulation or order or (b)
upon the satisfaction of the following conditions:

           (1) the assumption of the duties and obligations of the Servicer
   under the Pooling and Servicing Agreement by a proposed successor
   Servicer;

           (2) the written confirmation by the applicable Rating Agency
   that the rating of any Series of certificates then outstanding will not,
   solely as a result of such transfer, be reduced or withdrawn;

           (3) the delivery to the Trustee of an opinion of counsel to the
   effect that such transfer will not materially adversely affect the
   treatment of any Series of certificates then outstanding after such
   transfer as debt for Federal income tax purposes and that such transfer
   will not have any material adverse impact on the Federal income taxation
   of the Trust or any certificateholder or any certificate owner; and

           (4) the proposed successor Servicer has a net worth of not less
   than $50,000,000 and its regular business includes the servicing of
   wholesale dealer accounts.

No such resignation described in clause (a) above will become effective
until the Trustee or a successor to the Servicer has assumed the Servicer's
responsibilities and obligations under the Pooling and Servicing Agreement.

   Yamaha, as Servicer, is permitted under the Pooling and Servicing
Agreement to delegate certain of its servicing obligations to a designated
subservicer if such subservicer agrees to conduct such duties in accordance
with the applicable floorplan financing policies and procedures. Pursuant
to the Servicing Agreement, dated as of March 1, 1994, as amended as of May
1, 1999, between Yamaha and Deutsche Financial, and related agreements (as
amended, supplemented or otherwise modified and in effect, the "SERVICING
AGREEMENT"), Deutsche Financial has agreed to act as the initial
subservicer of the Receivables on behalf of Yamaha. Notwithstanding any
such delegation, Yamaha, as Servicer, will continue to be liable for all of
its obligations as Servicer under the Pooling and Servicing Agreement.

   In the event that Yamaha terminates Deutsche Financial as subservicer
under the Servicing Agreement, Yamaha will promptly appoint a successor
subservicer that has a short-term credit rating (which may be an implied
rating) of at least "P-1" by Moody's and of "A-1" by Standard & Poor's.
Yamaha will provide notice of any such appointment to the applicable Rating
Agencies. If Yamaha has not appointed a successor subservicer (which has
accepted such appointment) at the time that Deutsche Financial ceases to
act as subservicer, Yamaha will serve as the successor subservicer. If
Yamaha is legally unable to serve as the subservicer, Yamaha will petition
a court to appoint an established financial institution having a net worth
of not less than $50,000,000 and whose regular business includes the
servicing of wholesale dealer receivables as the successor subservicer.

   Any person into which, in accordance with the Pooling and Servicing
Agreement, any of the Transferor or the Servicer may be merged or
consolidated or any person resulting from any merger or consolidation to
which any of the Transferor or the Servicer is a party, or any person
succeeding to the business of any of the Transferor or the Servicer, will
be the successor to the Transferor or the Servicer, as the case may be,
under the Pooling and Servicing Agreement.

SERVICER DEFAULT

   In the event of any unremedied Servicer Default, either the Trustee or
certificateholders evidencing undivided interests aggregating more than 50%
of the aggregate principal amount of all Series, by written notice to the
Servicer (and to the Trustee, if given by the certificateholders), may
terminate all of the rights and obligations of the Servicer, in its
capacity as servicer under the Pooling and Servicing Agreement and in and
to the Receivables and the proceeds thereof, and the Trustee shall
thereafter appoint a new Servicer (a "SERVICE TRANSFER"). The rights and
interests of the Transferor under the Pooling and Servicing Agreement in
the Transferor Interest will not be affected by any Service Transfer. The
Transferor shall have the right to nominate to the Trustee the name of a
potential successor Servicer. The Trustee shall as promptly as possible
appoint the entity nominated by the Transferor if such entity meets certain
eligibility criteria set forth in the Pooling and Servicing Agreement. If
the Transferor does not nominate an entity to be successor Servicer within
such 60-day period, the Trustee shall as promptly as possible appoint a
successor Servicer, and if no successor Servicer has been appointed by the
Trustee and has accepted such appointment by the time the Servicer ceases
to act as Servicer, all authority, power and obligations of the Servicer
under the Pooling and Servicing Agreement will pass to, and be vested in,
the Trustee. Prior to any Service Transfer, the Trustee will seek to obtain
bids from potential Servicers meeting certain eligibility requirements set
forth in the Pooling and Servicing Agreement to serve as a successor
Servicer for servicing compensation not in excess of the Servicing Fee. If
the Trustee is unable to obtain any bids from eligible servicers and the
Servicer delivers an officer's certificate to the effect that it cannot in
good faith cure the related Servicer Default, then the Trustee will offer
the Transferor the right to accept the retransfer of all of the
Receivables. The deposit amount of such a retransfer for this Series of
Certificates shall be equal to the sum of the Class A Invested Amount, the
Class B Invested Amount and the Class C Invested Amount plus accrued and
unpaid interest on the Certificates (together with interest on interest
amounts that were due and not paid on a prior Distribution Date) at the
respective Certificate Rates through the day preceding such Distribution
Date.

   A "SERVICER DEFAULT" refers to any of the following events:

           (1) failure by the Servicer to make any payment, transfer or
   deposit, or to give instructions or notice to the Trustee to make such
   payment, transfer or deposit, on the date the Servicer is required to do
   so under the Pooling and Servicing Agreement or any Supplement;
   provided, however, that any such failure caused by a nonwillful act of
   the Servicer shall not constitute a Servicer Default if the Servicer
   promptly remedies such failure within five Business Days after receiving
   notice thereof;

           (2) failure on the part of the Servicer to duly observe or
   perform any other covenants or agreements of the Servicer in the Pooling
   and Servicing Agreement or any Supplement which has a material adverse
   effect on the certificateholders, which continues unremedied for a
   period of 60 days after written notice and which continues to materially
   adversely affect the rights of the certificateholders of any Series then
   outstanding for such period, or the Servicer assigns its duties under
   the Pooling and Servicing Agreement, except as specifically permitted
   thereunder;

           (3) any representation, warranty or certification made by the
   Servicer in the Pooling and Servicing Agreement or any Supplement or in
   any certificate delivered pursuant to the Pooling and Servicing
   Agreement or any Supplement proves to have been incorrect when made,
   which has a material adverse effect on the rights of the
   certificateholders, and which material adverse effect continues to
   affect the certificateholders for a period of 60 days after written
   notice; or

           (4) the occurrence of certain events of bankruptcy or insolvency
   relating to the Servicer.

   Notwithstanding the foregoing, a delay in or failure of performance
referred to under clause (1) above for a period of 10 Business Days after
the applicable grace period or a delay in or failure of performance
referred to under clauses (2) or (3) for a period of 60 Business Days after
the applicable grace period shall not constitute a Servicer Default, if
such delay or failure could not have been prevented by the exercise of
reasonable diligence by the Servicer and such delay or failure was caused
by an act of God or other similar occurrence. Upon the occurrence of any
such event, the Servicer shall not be relieved from using its best efforts
to perform its obligations in a timely manner in accordance with the terms
of the Pooling and Servicing Agreement or any Supplement and the Servicer
shall provide the Trustee, the provider of any form of Enhancement, if any,
applicable to any other Series, the Transferor and the certificateholders
prompt notice of such failure or delay by it, together with a description
of its efforts to so perform its obligations. The Servicer will immediately
notify the Trustee in writing of any Servicer Default.

REPORTS TO CERTIFICATEHOLDERS

   Prior to each Distribution Date, the Servicer will forward to the
Trustee a statement (the "MONTHLY SERVICER REPORT") prepared by the
Servicer setting forth certain information with respect to the Trust and
the Certificates, including, but not limited to:

           (a) the aggregate amount of Collections, the aggregate amount of
   Yield Collections and the aggregate amount of Principal Collections
   processed during the immediately preceding Collection Period;

           (b) the Floating Allocation Percentage for such Collection
   Period and, during any Accumulation Period and any Early Amortization
   Period, the Fixed Allocation Percentage;

           (c) the Investor Default Amount for such Distribution Date;

           (d) the amount of Class A Investor Charge-Offs, Class B Investor
   Charge-Offs and Class C Investor Charge-Offs and the amount of
   reimbursements thereof for such Distribution Date;

           (e) the amount of the Monthly Servicing Fee for such
   Distribution Date;

           (f) the aggregate amount of Receivables in the Trust at the
   close of business on the last day of the Collection Period preceding
   such Distribution Date;

           (g) the Class A Invested Amount, the Class B Invested Amount and
   the Class C Invested Amount at the close of business on the last day of
   the Collection Period immediately preceding such Distribution Date; and

           (h) whether an Early Amortization Event shall have occurred.

   The Trustee will make such statement available to the holders of any
Class of Offered Certificates and Certificate Owners upon request at the
offices of the Trustee referenced in "--The Trustee."

On each Distribution Date (including the applicable Expected Final Payment
Date), the Paying Agent, on behalf of the Trustee, will forward to each
holder of any Class of Offered Certificates of record a statement (the
"PAYMENT DATE STATEMENT") prepared by the Servicer setting forth the
information with respect to the Certificates set forth in the Monthly
Servicer Report supplied to the Trustee as described in the preceding
paragraph since the immediately preceding Distribution Date, and the
following additional information (which, in the case of (1) through (7)
below, will be stated on the basis of an original principal amount of
$1,000 per Offered Certificate, as applicable):

           (1) the total amount distributed;

           (2) the amount of such distribution allocable to principal on
   the Class A Certificates;

           (3) the amount of such distribution allocable to principal on
   the Class B Certificates;

           (4) the amount of such distribution allocable to principal on
   the Class C Certificates;

           (5) the amount of such distribution allocable to interest on the
   Class A Certificates;

           (6) the amount of such distribution allocable to interest on the
   Class B Certificates;

           (7) the amount of such distribution allocable to interest on the
   Class C Certificates;

           (8) the amount, if any, by which the principal balance of the
   Class A Certificates exceeds the Class A Invested Amount as of the
   Record Date with respect to such Distribution Date;

           (9) the amount, if any, by which the principal balance of the
   Class B Certificates exceeds the Class B Invested Amount as of the
   Record Date with respect to such Distribution Date;

           (10) the amount, if any, by which the principal balance of the
   Class C Certificates exceeds the Class C Invested Amount as of the
   Record Date with respect to such Distribution Date;

           (11) the "series factor" as of the end of the related Collection
   Period (consisting of an eight-digit decimal expressing the Class A
   Invested Amount as of such date (determined after taking into account
   any increase or decrease in the Invested Amount which will occur on the
   following Distribution Date) as a proportion of the Class A Initial
   Invested Amount);

           (12) the "series factor" as of the end of the related Collection
   Period (consisting of an eight-digit decimal expressing the Class B
   Invested Amount as of such date (determined after taking into account
   any increase or decrease in the Invested Amount which will occur on the
   following Distribution Date) as a proportion of the Class B Initial
   Invested Amount); and

           (13) the "series factor" as of the end of the related Collection
   Period (consisting of an eight-digit decimal expressing the Class C
   Invested Amount as of such date (determined after taking into account
   any increase or decrease in the Invested Amount which will occur on the
   following Distribution Date) as a proportion of the Class C Initial
   Invested Amount).

   On or before January 31 of each calendar year, beginning with January
31, 2001, the Paying Agent, on behalf of the Trustee, will furnish or cause
to be furnished to each person who at any time during the preceding
calendar year was a holder of record of any Class of Offered Certificates
(or, if so provided in applicable Treasury regulations, make available to
Certificate Owners) a statement prepared by the Servicer containing the
information required to be provided by an issuer of indebtedness under the
Code for such calendar year or the applicable portion thereof during which
such person was a holder of any Class of Offered Certificates, together
with such other customary information as the Servicer deems necessary or
desirable to enable the holders of Offered Certificates to prepare their
tax returns. See "Certain Federal Income Tax Considerations."

EVIDENCE AS TO COMPLIANCE

   The Pooling and Servicing Agreement provides that on or before May 31 of
each calendar year the Servicer will cause a firm of nationally recognized
independent accountants to furnish a report to the effect that in the
opinion of such firm, the servicing and administration of the Accounts was
conducted in compliance with certain applicable terms and conditions set
forth in the Pooling and Servicing Agreement except for such exceptions or
errors they believe to be material and such other exceptions as shall be
set forth in such statement. In addition, on or before May 31 of each
calendar year such accountants will compare certain mathematical
calculations of the amounts contained in the Monthly Servicer Reports and
other certificates delivered during such year with the computer reports of
the Servicer and statements of any agents engaged by the Servicer to
perform servicing activities which were the source of such amounts and
deliver a report to the Trustee stating that such amounts are in agreement
except for such exceptions which shall be set forth in such report.

   The Pooling and Servicing Agreement provides for delivery to the Trustee
on or before May 31 of each calendar year of a statement signed by an
officer of the Servicer to the effect that, to the best of such officer's
knowledge, the Servicer has, or has caused to be, fully performed its
obligations in all material respects under the Pooling and Servicing
Agreement throughout the preceding year or, if there has been a default in
the performance of any such obligation, specifying the nature and status of
the default.

   Copies of all statements, certificates and reports furnished to the
Trustee may be obtained by a request in writing delivered to the Trustee at
the offices of the Trustee referenced in "--The Trustee."

AMENDMENTS

   The Pooling and Servicing Agreement and any Supplement may be amended by
the Transferor, the Servicer and the Trustee, without certificateholder
consent, to cure any ambiguity, to correct or supplement any provision
therein which may be inconsistent with any other provision therein and to
add any other provisions with respect to matters or questions arising under
the Pooling and Servicing Agreement or any Supplement which are not
inconsistent with the provisions of the Pooling and Servicing Agreement or
such Supplement; provided, however, that such action does not have a
material adverse effect on the interests of the certificateholders. In
addition, the Pooling and Servicing Agreement and any Supplement may be
amended from time to time by the Transferor, the Servicer and the Trustee,
without certificateholder consent, for the purpose of adding any provisions
to, changing in any manner or eliminating any of the provisions of the
Pooling and Servicing Agreement or such Supplement or of modifying in any
manner the rights of certificateholders of any Series then issued and
outstanding; provided that (1) the Servicer must provide an opinion of
counsel to the Trustee to the effect that such amendment will not
materially and adversely affect the interests of the certificateholders of
any outstanding Series (or 100% of the class of certificateholders so
affected shall have consented to such amendment), (2) such amendment shall
not, as evidenced by an opinion of counsel, cause the Trust to be
characterized for Federal income tax purposes as an association taxable as
a corporation or as a "publicly traded partnership," as defined in Section
7704(b) of the Code, taxable as a corporation or otherwise have any
material adverse impact on the Federal income taxation of any outstanding
Series of certificates or any Certificate Owner and (3) the applicable
Rating Agency shall confirm that such amendment shall not cause a reduction
or withdrawal of the rating of any outstanding Series of certificates. Any
assignment or reassignment regarding the addition or removal of Receivables
from the Trust will not require certificateholder consent under the
provisions of the Pooling and Servicing Agreement or any Supplement.

   The Pooling and Servicing Agreement and any Supplement may also be
amended by the Transferor, the Servicer and the Trustee with the consent of
the holders of certificates evidencing undivided interests aggregating not
less than 662/3% of the principal amount of all Series adversely affected
for the purpose of adding any provisions to, changing in any manner or
eliminating any of the provisions of the Pooling and Servicing Agreement or
any Supplement or of modifying in any manner the rights of
certificateholders of any Series then issued and outstanding. No such
amendment, however, may (1) reduce in any manner the amount of, or delay
the timing of, distributions required to be made on such Series, (2) change
the definition or the manner of calculating the invested amount, invested
percentage, the applicable available amount under any Enhancement or the
investor default amount of such Series or (3) reduce the aforesaid
percentage of undivided interests the holders of which are required to
consent to any such amendment, in each case without the consent of all
certificateholders of all Series adversely affected.

   Promptly following the execution of any amendment to the Pooling and
Servicing Agreement or any Supplement, the Trustee will furnish written
notice of the substance of such amendment to each certificateholder in any
Series (or with respect to an amendment of a Supplement, to the applicable
Series).

LIST OF CERTIFICATEHOLDERS

   Upon written request of three or more holders of any Class of Offered
Certificates or any Certificateholder or group of holders of any Class of
Offered Certificates representing undivided interests in the Trust
aggregating not less than 10% of the Class A Invested Amount or the Class B
Invested Amount, respectively, the Trustee will afford such holders access
during business hours to the current list of holders of such Class of
Offered Certificates of the Trust for purposes of communicating with other
holders of such Class of Offered Certificates with respect to their rights
under the Pooling and Servicing Agreement.

   The Pooling and Servicing Agreement generally does not provide for any
annual or other meetings of Certificateholders.

THE TRUSTEE


   The Chase Manhattan Bank is Trustee under the Pooling and Servicing
Agreement. The Transferor, the Servicer and their respective affiliates may
from time to time enter into normal banking and trustee relationships with
the Trustee and its affiliates. The Trustee may hold Offered Certificates
in its own name. The Trustee's address is 450 West 33rd Street, 14th Floor,
New York, NY 10001, Attention: Ryan Biasi.


   For purposes of meeting the legal requirements of certain local
jurisdictions, the Trustee will have the power to appoint a co-trustee 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 will be conferred or imposed upon and exercised or
performed by the Trustee and such separate trustee or co-trustee jointly,
or, in any jurisdiction in which the Trustee will be incompetent or
unqualified to perform certain acts, singly upon such separate trustee or
co-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 a successor Trustee
will be appointed as provided in the Pooling and Servicing Agreement. The
Servicer may also remove the Trustee, if the Trustee ceases to be eligible
to continue as such under the Pooling and Servicing Agreement or if the
Trustee becomes insolvent. In such circumstances, a successor Trustee will
be appointed as provided in the Pooling and Servicing Agreement. Any
resignation or removal of the Trustee and appointment of a successor
Trustee does not become effective until acceptance of the appointment by
the successor Trustee.

               DESCRIPTION OF THE RECEIVABLES SALE AGREEMENT

   Yamaha has entered into a Receivables Sale Agreement (THE "RECEIVABLES
SALE AGREEMENT"), dated as of March 1, 1994, as amended as of May 1, 1999,
between Yamaha, as purchaser, and Deutsche Financial, as seller. Pursuant
to the Receivables Sale Agreement, Deutsche Financial has sold and will
sell to Yamaha, from time to time, without recourse, all of its right,
title and interest in, to and under all Receivables arising on or after
January 31, 1994 in Accounts established by Deutsche Financial with Dealers
and has assigned and will assign all of its interests in the related
Product Security to Yamaha. Deutsche Financial has represented and
warranted to Yamaha that, among other things:

           (1) it is duly organized and validly existing in good standing
   under the laws of the State of Nevada and is duly qualified to do
   business and is in good standing in all jurisdictions in which such
   qualification is necessary;

           (2) it has the full corporate power, authority and legal right
   to own its properties and conduct its business as such properties are
   presently owned and as such business is presently conducted, and to
   execute, deliver and perform its obligations under the Receivables Sale
   Agreement;

           (3) the Receivables Sale Agreement constitutes a legal, valid
   and binding obligation of Deutsche Financial; and

           (4) its transfer of Receivables and related Product Security is
   a valid sale of such interests to Yamaha, and that Deutsche Financial
   has taken and will take all action required under the UCC (including,
   but not limited to, the filing of any financing statements on Form
   UCC-1) to perfect such sale to Yamaha.

             DESCRIPTION OF THE RECEIVABLES PURCHASE AGREEMENT

   The Receivables originated under the Accounts transferred to the Trust
by the Transferor have been and will continue to be purchased by the
Transferor from Yamaha pursuant to the Receivables Purchase Agreement
entered into between the Transferor, as purchaser, and Yamaha, as seller. A
copy of the Receivables Purchase Agreement is filed as an exhibit to the
Registration Statement of which this Prospectus is a part. The following
summary describes certain terms of the Receivables Purchase Agreement.

SALE OF RECEIVABLES

   Under the Receivables Purchase Agreement, (the "RECEIVABLES PURCHASE
AGREEMENT") Yamaha sells to the Transferor all its right, title and
interest in, to and under the Receivables existing on January 31, 1994 and
thereafter created under the Accounts. Pursuant to the Pooling and
Servicing Agreement, all such Receivables will be immediately transferred
by the Transferor to the Trust, and the Transferor will assign its rights
in, to and under the Receivables Purchase Agreement, together with any
related Product Security with respect to such Receivables, to the Trust.
The purchase price of the purchased Receivables will be payable by the
Transferor in cash (generally to the extent of Principal Collections
released to the Transferor) with the excess credited as a capital
contribution by Yamaha, the Transferor's parent.

   In connection with the Receivables Purchase Agreement, Yamaha causes
Deutsche Financial, and will continue itself, to indicate in its records,
including any computer files, that the Receivables arising under the
Accounts have been sold to the Transferor by Yamaha and that such
Receivables have been transferred by the Transferor to the Trust. In
addition, Yamaha causes to be provided to the Transferor a computer file or
a microfiche list containing a true and complete list showing each Account
identified by account number and by total outstanding balance on January
31, 1994 and from time to time thereafter. The records and agreements
relating to such Accounts and Receivables are not segregated by Yamaha or
Deutsche Financial from other documents and agreements relating to other
charge accounts and receivables and are not stamped or marked to reflect
the sale thereof to the Transferor. Yamaha and Deutsche Financial have
filed UCC financing statements believed to meet the requirements of state
law in California with respect to such Receivables. See "Risk
Factors--Priority of some liens over the certificates could result in
losses on the certificates" and "Certain Transfer, Security Interest and
Bankruptcy Considerations."

   Pursuant to the Receivables Purchase Agreement, the Transferor may
require Yamaha to repurchase Receivables existing or to be created in
Accounts designated as Removed Accounts pursuant to the Pooling and
Servicing Agreement. See "Description of the Offered Certificates--Removal
of Accounts."

REPRESENTATIONS AND WARRANTIES

   Yamaha represents and warrants to the Transferor to the effect, among
other things, that as of March 24, 1994 and each date on which new Accounts
are created and Receivables arising therein are sold to the Transferor:

           (1) Yamaha is duly organized and validly existing in good
   standing under the laws of the jurisdiction of its organization, has the
   full corporate power, authority and legal right to own its properties
   and conduct its business as such properties are presently owned and such
   business is presently conducted, and to execute, deliver and perform its
   obligations under the Receivables Purchase Agreement;

           (2) the Receivables Purchase Agreement constitutes a legal,
   valid and binding obligation of Yamaha;

           (3) the Receivables Purchase Agreement constitutes a valid sale
   to the Transferor of all right, title and interest of Yamaha in, to and
   under the Receivables and the related Product Security, whether then
   existing or thereafter created in the Accounts and the proceeds thereof
   which is effective as to each such Receivable upon the creation thereof;
   and

           (4) as of March 24, 1994 and from time to time thereafter, the
   computer file or list of Accounts in existence at such time, provided by
   Yamaha to the Transferor is an accurate and complete listing of all such
   Accounts in all material respects and the information contained therein
   with respect to the identity of such Accounts and the Receivables
   existing thereunder is true and correct in all material respects as of
   March 24, 1994 or the applicable date thereafter.

Upon the breach of certain of the representations and warranties described
in this paragraph giving rise to the Transferor's obligation to repurchase
Receivables under the Pooling and Servicing Agreement, Yamaha will
repurchase all such Receivables from the Transferor for an amount of cash
equal to the amount of cash which the Transferor is required to deposit
under the Pooling and Servicing Agreement in connection with such breach.

   Yamaha covenants to the Transferor for the benefit of all
certificateholders of all Series which from time to time may have an
interest in the Trust that, as to the Receivables and the Accounts subject
to the Receivables Purchase Agreement, unless cured within 60 days from
receipt of notice from the Transferor or the Trustee, it will accept the
transfer of any Receivable which the Transferor is obligated to repurchase
under the Pooling and Servicing Agreement, if:

           (1) such Receivable is not an Eligible Receivable or the related
   Account is not an eligible Account;

           (2) such Receivable was not conveyed to the Transferor free and
   clear of all liens (except such liens as may be permitted by the Pooling
   and Servicing Agreement) or in compliance in all material respects with
   all requirements of law; or

           (3) Yamaha did not obtain all consents, licenses, approvals or
   authorizations required in connection with the conveyance of the
   Receivables to the Transferor.

Additionally, Yamaha covenants in the Receivables Purchase Agreement to
repurchase, under certain conditions, each Receivable sold by it to the
Transferor which is subject to certain specified liens immediately upon the
discovery of such liens. Yamaha shall repurchase any such Receivable, if
the Transferor is required to accept the retransfer of such Receivable
under the Pooling and Servicing Agreement. The purchase price for such
Ineligible Receivable shall be the balance of such Receivable.

   Yamaha has also agreed to indemnify the Transferor and to hold the
Transferor harmless from and against any and all losses, damages and
expenses (including reasonable attorneys' fees) suffered or incurred by the
Transferor if any of the foregoing representations and warranties are
materially false.

CERTAIN COVENANTS

   In the Receivables Purchase Agreement, Yamaha covenants to cause
compliance with the servicing obligations relating to the Accounts and the
Receivables and Yamaha's policies and procedures relating to the Accounts
unless the failure to do so would not have a material adverse effect on the
rights of the Trust, as assignee of the Receivables existing or arising
thereunder, or the certificateholders. In that regard, Yamaha may change
the terms and provisions of such dealer agreements or policies and
procedures in any respect, so long as any such changes are permitted by the
Pooling and Servicing Agreement.

   In addition, Yamaha expressly acknowledges and consents to the
Transferor's assignment of its rights relating to the interests sold by
Yamaha under the Receivables Purchase Agreement to the Trustee for the
benefit of the certificateholders. Yamaha also agrees, for the benefit of
the Trustee and any provider of any Enhancement, that any amounts payable
by Yamaha to the Transferor pursuant to the Pooling and Servicing Agreement
that are to be paid by the Transferor to the Trustee for the benefit of the
certificateholders will be paid by Yamaha on behalf of the Transferor
directly to the Trustee.

RECORDS REGARDING RECEIVABLES

   In connection with the sale of the Receivables and related Product
Security pursuant to the Receivables Sale Agreement, and the subsequent
sale of the Receivables and related Product Security pursuant to the
Receivables Purchase Agreement, and the transfer of the Receivables by the
Transferor to the Trust pursuant to the Pooling and Servicing Agreement,
Yamaha has caused and will continue to cause Deutsche Financial to indicate
in its records, including any computer files, that such Receivables have
been sold by Deutsche Financial to Yamaha and then resold by Yamaha to the
Transferor and then transferred to the Trust, and the Transferor has
indicated and will continue to indicate in its records, including any
computer files, that the Receivables have been transferred from the
Transferor to the Trust. In addition, the Transferor provides and will
continue to provide to the Trustee upon request a computer file or a
microfiche list containing a true and complete list showing for each
Account (a) its account number and (b) the amount of Receivables in such
Account. Deutsche Financial, acting on behalf of Yamaha as initial
subservicer, will retain and will not deliver to the Trustee any other
records or agreements relating to the Accounts or the Receivables. Except
as set forth above, the records and agreements relating to the Accounts and
the Receivables are not and will not be segregated from those relating to
other dealer accounts and receivables, and neither the computer files nor
the physical documentation relating to the Accounts or Receivables have
been or will be stamped or marked to reflect the transfer of Receivables to
the Trust. The Trustee will have reasonable access to such records and
agreements as required by applicable law or to enforce the rights of the
Certificateholders. Deutsche Financial and Yamaha have filed one or more
UCC-1 financing statements in accordance with the UCC to perfect Yamaha's
and the Transferor's interest in the Receivables, as applicable. The
Transferor, in turn, has filed one or more UCC-1 financing statements in
accordance with California state law to perfect the Trust's interest in the
Receivables.

TERMINATION

   The Receivables Purchase Agreement will terminate immediately after the
Trust terminates. In addition, if pursuant to certain provisions of Federal
law, Yamaha or Deutsche Financial becomes party to any bankruptcy or
similar proceeding (other than as a claimant) and, if such proceeding is
not voluntary, it is not dismissed within 90 days of its institution, or if
a bankruptcy trustee is appointed for Yamaha or Deutsche Financial, Yamaha
will immediately cease to sell Receivables to the Transferor and will
promptly give notice of such event to the Transferor and to the Trustee.

             CERTAIN TRANSFER, SECURITY INTEREST AND BANKRUPTCY
                               CONSIDERATIONS

SECURITY INTEREST MATTERS

   Pursuant to the Receivables Sale Agreement, Deutsche Financial sells and
will continue to sell to Yamaha, without recourse, all of its right, title
and interest in, to and under the Receivables existing in the Accounts
established by Deutsche Financial with Dealers, together with the
particular Product Security relating thereto, and Deutsche Financial
warrants in the Receivables Sale Agreement that such transfer is a valid
sale of such interest. In turn, pursuant to the Receivables Purchase
Agreement, Yamaha has sold and will sell to the Transferor all of its
right, title and interest in, to and under the Receivables and the related
Product Security to the Transferor, which Receivables are immediately
transferred and conveyed without recourse by the Transferor to the Trust
pursuant to the Pooling and Servicing Agreement. The Transferor has
represented and warranted that such conveyance to the Trust either
constitutes a valid transfer and assignment to the Trust of all right,
title and interest of the Transferor in, to and under the Receivables and
the related Product Security, or a grant of a security interest to the
Trust in, to and under the Receivables and the related Product Security.
The Transferor also represents and warrants to the Trust in the Pooling and
Servicing Agreement that, in the event the transfer of Receivables and
related Product Security is deemed to create a security interest under the
UCC, the Trustee (on behalf of the certificateholders) possesses a first
priority perfected security interest (subject only to permitted liens) in
the Receivables and related Product Security upon the creation of such
Receivables and the transfer of such Receivables and the related Product
Security to the Trust. For a discussion of the Trust's rights arising from
these covenants and warranties not being satisfied, see "Description of the
Offered Certificates--Covenants, Representations and Warranties."

   Each of Yamaha and the Transferor has represented that the Receivables
are "accounts," "chattel paper" or "general intangibles" for purposes of
the UCC as in effect in the State of California. If the Receivables are
deemed to be chattel paper and the transfer thereof by either Yamaha to the
Transferor or by the Transferor to the Trust is deemed either to be a sale
or to create a security interest, the UCC applies and the transferee must
either take possession of the chattel paper or file an appropriate
financing statement or statements in order to perfect its interest therein.
Financing statements covering the Receivables have been filed under the UCC
by both the Transferor and the Trust to perfect their respective interests
in the Receivables, and continuation statements will be filed as required
to continue the perfection of such interests. The Receivables will not be
stamped to indicate the interest of the Transferor or the Trustee.

   There are certain limited circumstances under the UCC and applicable
Federal law in which prior or subsequent transferees of Receivables and
related Product Security could have an interest in such Receivables and
related Product Security with priority over the Trust's interest. For
example, a tax or other government lien on property of Yamaha or the
Transferor arising prior to the time a Receivable and related Product
Security is conveyed to the Trust may also have priority over the interest
of the Trust in such Receivable and related Product Security. Under the
Receivables Purchase Agreement, Yamaha has warranted to the Transferor, and
under the Pooling and Servicing Agreement the Transferor has warranted to
the Trust, that the Receivables and the related Product Security have been
transferred free and clear of the lien of any third party, except as
otherwise permitted by the Pooling and Servicing Agreement. Each of Yamaha
and the Transferor has also covenanted that it will not sell, pledge,
assign, transfer or grant any lien on any Receivable and the related
Product Security or the Exchangeable Transferor's Certificate (or any
interest therein) other than to the Trust. In addition, while Yamaha is the
Servicer, cash Collections on the Receivables may, under certain
circumstances, be commingled with the funds of Yamaha prior to each
Distribution Date and, in the event of the bankruptcy of Yamaha, neither
the Trust nor the Transferor may have a perfected interest in such
Collections.

   Because the Trust's interest in the Receivables is dependent upon the
Transferor's interest in such Receivables, any adverse change in the
priority or perfection of the Transferor's ownership or security interest
would correspondingly affect the Trust's interest in the affected
Receivables.

   As set forth under "Risk Factors--Priority of some liens over the
certificates could result in losses on the certificates," cash Collections
will, except in certain circumstances, be available for use by the Servicer
(or Deutsche Financial, as subservicer) until deposited into the Collection
Account on each Distribution Date. In the event of insolvency or
receivership of the Servicer (or Deutsche Financial, as subservicer) or, as
the case may be, in certain circumstances, the lapse of certain time
periods, neither the Trust nor the Transferor may have a perfected interest
in such cash Collections.

TRUE SALE MATTERS

   Under the Receivables Sale Agreement, Deutsche Financial, as seller, and
Yamaha, as purchaser, treat and will continue to treat the sale of the
Receivables in the Accounts and related product security and the related
Product Security from Deutsche Financial to Yamaha as an absolute transfer
of such Receivables and related Product Security to Yamaha. Under a
Receivables Purchase Agreement, Yamaha, as seller, and the Transferor, as
purchaser, treat and will continue to treat the sale of the Receivables and
the related Product Security from Yamaha to the Transferor as an absolute
transfer of such Receivables and the related Product Security to the
Transferor. In the event of an insolvency of either Deutsche Financial or
Yamaha, such entity would be subject to Title 11 of the United States Code
(the "BANKRUPTCY CODE"). As an absolute transfer to Yamaha, the Receivables
and the related Product Security sold by Deutsche Financial to Yamaha
should not be part of the bankruptcy estate of Deutsche Financial, and such
Receivables and related Product Security should not be available to
creditors of Deutsche Financial. In addition, as an absolute transfer to
the Transferor, such Receivables and related Product Security should not be
part of the bankruptcy estate of Yamaha, and such Receivables and Product
Security should not be available to creditors of Yamaha. However, in the
event of the insolvency of Yamaha or Deutsche Financial, it is possible
that the bankruptcy trustee or a creditor of such insolvent entity, or such
entity as debtor in possession, may argue that the transactions between
Deutsche Financial and Yamaha or between Yamaha and the Transferor, as the
case may be, are pledges of the Receivables rather than absolute transfers.
Such a position, if accepted by a court, could prevent timely payments due
to Certificateholders.

   The Transferor has received, and will receive on the Closing Date,
opinions of counsel, with respect to the Transferor and Yamaha, concluding
on the basis of a reasoned analysis of analogous case law (although there
is no precedent based on directly similar facts) that subject to certain
facts, assumptions and qualifications specified therein, in the event that
Yamaha were to be a debtor in a case under the Bankruptcy Code, a
bankruptcy court that properly analyzed and applied the law and facts in a
properly presented and argued case would not disregard the separate
corporate existence of the Transferor and consolidate the assets and
liabilities of the Transferor with those of Yamaha. However, if a court
concluded otherwise, or a filing were made under any bankruptcy or
insolvency law by or against the Transferor, or if an attempt were made to
litigate any of the foregoing issues, delays in distributions on the
Offered Certificates (and possible reductions of such distributions) could
occur.

   In Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d 948 (10th Cir. 1993),
cert. denied, 114 S. Ct. 554 (1993), the United States Court of Appeals for
the Tenth Circuit suggested that, even where a transfer of accounts from a
seller to a buyer constitutes a "true sale," the accounts would
nevertheless constitute property of the seller's bankruptcy estate in a
bankruptcy of the seller. If Yamaha or Deutsche Financial were to become
subject to a bankruptcy proceeding and a court were to follow the Octagon
court's reasoning, the holders of record of the Class A Certificates (the
"CLASS A CERTIFICATEHOLDERS") and the holders of record of the Class B
Certificates (the "CLASS B CERTIFICATEHOLDERS") might experience delays in
payment or possibly losses on their investment in the Class A Certificates
and the Class B Certificates, respectively. As part of the opinion of
counsel described above, counsel has advised Yamaha and the Transferor that
the facts of the Octagon case are distinguishable from those in the sale
transactions between, on the one hand, Deutsche Financial and Yamaha and,
on the other hand, Yamaha and the Transferor, respectively, and that the
reasoning of the Octagon case appears to be inconsistent with established
precedent. In addition, the Permanent Editorial Board of the UCC has issued
an official commentary (PEB Commentary No. 14) which characterizes the
Octagon court's interpretation of Article 9 of the UCC as erroneous. Such
commentary states that nothing in Article 9 of the UCC is intended to
prevent the transfer of ownership of accounts or chattel paper. Moreover,
because Deutsche Financial, Yamaha, the Transferor and the transactions
governed by the Receivables Sale Agreement and the Receivables Purchase
Agreement do not have any particular link to the Tenth Circuit, it is
unlikely that Deutsche Financial or Yamaha would be subject to a bankruptcy
proceeding in the Tenth Circuit. Accordingly, the Octagon case should not
be binding precedent on a court in a Deutsche Financial or Yamaha
bankruptcy proceeding. Application of Federal and state bankruptcy and
debtor relief laws could adversely affect the interests of all
certificateholders by delaying payments to the trust and would adversely
affect the interests of (a) the Class A Certificateholders in the
Receivables if such laws result in any Receivables being charged-off as
uncollectible when the Class B Invested Amount and the Class C Invested
Amount are zero and (b) the Class B Certificateholders in the Receivables
if such laws result in any Receivables being charged-off as uncollectible
when the Class C Invested Amount is zero. See "Description of the Offered
Certificates--Defaulted Receivables; Recoveries, Adjustment Payments."

OTHER MATTERS RELATING TO BANKRUPTCY

   The Pooling and Servicing Agreement provides that, upon the appointment
of a receiver or bankruptcy trustee for the Transferor or Yamaha, such
party will promptly give notice thereof to the Trustee, and an Early
Amortization Event with respect to all Series will occur. Under the Pooling
and Servicing Agreement, no new Receivables will be transferred to the
Trust and, unless otherwise instructed within a specified period by the
holders of certificates representing undivided interests aggregating more
than 50% of the aggregate principal amount of each class of each Series or
unless otherwise required by the receiver or bankruptcy trustee for the
Transferor, Yamaha or Deutsche Financial, the Trustee will proceed to sell,
dispose of or otherwise liquidate the Receivables in a commercially
reasonable manner and on commercially reasonable terms. The proceeds from
the sale of the Receivables would then be treated by the Trustee as
Collections on the Receivables. If the only Early Amortization Event to
occur is either the insolvency of the Transferor, Yamaha or Deutsche
Financial or the appointment of a receiver or bankruptcy trustee for the
Transferor, Yamaha or Deutsche Financial, such receiver or bankruptcy
trustee may have the power to require Yamaha to continue to transfer new
Receivables to the Transferor or require the Transferor to continue to
transfer new Receivables to the Trust, as applicable, and to prevent the
early sale, liquidation or disposition of the Receivables and the
commencement of the Early Amortization Period. See "Description of the
Offered Certificates--Early Amortization Events."

                 CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

   Set forth below is a discussion of certain Federal income tax
consequences to Certificate Owners who purchase any Class of Offered
Certificates at original issuance and hold the Offered Certificates as
capital assets under the Internal Revenue Code of 1986, as amended (the
"CODE"). This discussion does not purport to be complete or to deal with
all aspects of Federal income taxation that may be relevant to Certificate
Owners in light of their particular circumstances or to certain types of
Certificate Owners subject to special treatment under the Federal income
tax laws (for example, banks and life insurance companies). This discussion
is based upon provisions of the Code, the regulations promulgated
thereunder and judicial and ruling authorities as currently in effect, all
of which are subject to change, possibly retroactively. PROSPECTIVE
INVESTORS ARE ADVISED TO CONSULT THEIR OWN TAX ADVISORS WITH REGARD TO THE
FEDERAL TAX CONSEQUENCES OF THE PURCHASE, OWNERSHIP OR DISPOSITION OF
INTERESTS IN THE OFFERED CERTIFICATES, AS WELL AS THE TAX CONSEQUENCES
ARISING UNDER THE LAWS OF ANY STATE, FOREIGN COUNTRY OR OTHER TAXING
JURISDICTION.

CHARACTERIZATION OF THE OFFERED CERTIFICATES AS INDEBTEDNESS

   The Transferor, the Trustee and each Certificate Owner (by acquiring an
interest in any Class of Offered Certificates) express in the Pooling and
Servicing Agreement their intent that, for financial accounting and tax
purposes, the Offered Certificates will be indebtedness secured by the
Receivables. The Transferor and each Certificate Owner, by acquiring an
interest in any Class of Offered Certificates, agree to treat the Offered
Certificates as indebtedness for Federal, state and local tax purposes.

   Based upon the application of existing law to the facts of the
transaction as set forth in the Pooling and Servicing Agreement and other
relevant documents, GnazzoThill, A Professional Corporation, special tax
counsel to the Transferor ("TAX COUNSEL"), will render its opinion that the
Offered Certificates will be treated for Federal income tax purposes as
secured indebtedness. However, opinions of counsel are not binding on the
Internal Revenue Service (the "IRS"), and there can be no assurance that
the IRS could not successfully challenge this conclusion.

   In general, the characterization of a transaction for Federal income tax
purposes is based upon economic substance, and the substance of the
transaction in which the Offered Certificates are issued is consistent with
the treatment of the Offered Certificates as debt for Federal income tax
purposes. Although there are certain judicial precedents holding that under
appropriate circumstances a taxpayer should be required to treat a
transaction in accordance with the form chosen by the taxpayer, regardless
of the transaction's substance, the operative provisions of the transaction
and the Pooling and Servicing Agreement are at worst ambiguous but are not
inconsistent with treating the Offered Certificates as debt and
accordingly, these authorities would not be applied to require sale
characterization. Based on the foregoing, Tax Counsel has concluded that
the characterization of the Offered Certificates, for Federal income tax
purposes, would be governed by the substance of the transaction, which is
the issuance of secured debt.

TAXATION OF INTEREST INCOME

   Assuming that the Certificate Owners are owners of debt obligations for
Federal income tax purposes, interest generally will be taxable as ordinary
income for Federal income tax purposes when received by the Certificate
Owners utilizing the cash method of accounting and when accrued by
Certificate Owners utilizing the accrual method of accounting. Interest
received on the Offered Certificates may also constitute "investment
income" for purposes of certain limitations of the Code concerning the
deductibility of investment interest expense.

   Generally, a debt instrument will not be treated for Federal income tax
purposes as issued with original issue discount ("OID"), if the debt
instrument is not issued at greater than a de minimis discount from par and
all stated interest payments on the debt instrument are "qualified stated
interest" payments. While it is not anticipated that the Offered
Certificates will be issued at a greater than de minimis discount from par,
under Treasury regulations (the "OID REGULATIONS"), it is possible that the
stated interest payments on Offered Certificates could be treated for
Federal income tax purposes as other than "qualified stated interest"
payments. Under the OID Regulations, interest payments on the Offered
Certificates may not be "qualified stated interest" payments because the
Offered Certificates may be treated (a) as not providing Certificate Owners
with reasonable legal remedies to compel timely payment of interest and (b)
as not having terms and conditions that make the likelihood of late payment
(other than a late payment that occurs within a reasonable grace period) or
nonpayment a remote contingency. Although the Pooling and Servicing
Agreement does not contain provisions expressly denominated as default
provisions, it does contain provisions intended to provide assurances that
interest and principal on the Offered Certificates will be paid even if
certain adverse events occur. Moreover, the OID Regulations provide that,
for purposes of the foregoing test, the possibility of nonpayment due to
default, insolvency, or similar circumstances, is ignored. The Transferor
intends to take the position that, because nonpayment can occur only as a
result of events beyond the control of the Trust and the Trustee
(principally, loss rates and payment delays on the Receivables
substantially in excess of those anticipated), nonpayment is a remote
contingency.

   If the Offered Certificates are in fact issued at a greater than de
minimis discount or payments of stated interest are treated as other than
"qualified stated interest," the following general rules will apply. The
excess of the "stated redemption price at maturity" of the Offered
Certificates (generally equal to their principal amount as of the date of
original issuance plus all interest other than "qualified stated interest"
payments payable prior to or at maturity) over their original issue price
(the initial offering price at which a substantial amount of the Offered
Certificates are sold) will constitute OID. A Certificate Owner must
include OID in income over the term of the Offered Certificate under a
constant yield method. Inclusion of OID under a constant yield method would
not significantly affect Certificate Owners utilizing the accrual method of
accounting, but it would accelerate the inclusion of income by Certificate
Owners utilizing the cash method of accounting. Interest included in income
as OID would not be includible again when received. Under the OID
Regulations, a holder of an Offered Certificate issued without OID but
issued at a de minimis discount from par must include such discount in
income proportionately as principal payments are made on such Offered
Certificate.

   Certificate Owners should be aware that the resale of any Class of
Offered Certificates may be affected by the market discount rules of the
Code. These rules generally provide that, subject to a de minimis
exception, if a holder of an Offered Certificate acquires the Offered
Certificate at a market discount (i.e., at a price below its stated
redemption price at maturity or its "revised issue price" if it was issued
with OID) and thereafter recognizes gain upon a disposition of the Offered
Certificate, the lesser of such gain or the portion of the market discount
that accrued while the Offered Certificate was held by such holder will be
treated as ordinary interest income realized at the time of the
disposition.

   Each Certificate Owner should consult its own tax advisor regarding the
impact of the original issue discount and market discount rules.

SALES OF OFFERED CERTIFICATES

   In general, a Certificate Owner will recognize gain or loss upon the
sale, exchange, redemption or other taxable disposition of an Offered
Certificate measured by the difference between (a) the amount of cash and
the fair market value of any property received (other than amounts
attributable to, and taxable as, accrued stated interest) and (b) the
Certificate Owner's tax basis in the Offered Certificate (as increased by
any OID or market discount previously included in income by the holder and
decreased by any deductions previously allowed for amortizable bond premium
and by any payments reflecting principal or OID received with respect to
such Offered Certificate). Subject to the market discount rules discussed
above and to the one-year holding requirement for long-term capital gain
treatment, any such gain or loss generally will be long-term capital gain,
provided that the Offered Certificate was held as a capital asset. The
federal income tax rates applicable to capital gains for taxpayers other
than individuals, estates and trusts are currently the same as those
applicable to ordinary income; however, the maximum ordinary income rate
for individuals, estates and trusts is 39.6%, whereas the maximum long-term
capital gains rate for such taxpayers is 28%. Moreover, capital losses
generally may be used only to offset capital gains.

TAX CHARACTERIZATION OF THE TRUST

   Certificates may be issued by the Trust which are treated for Federal
income tax purposes either as indebtedness or as an interest in a
partnership. Accordingly, the Trust could be characterized either as (a) a
security device to hold Receivables securing the repayment of the
certificates of all Series, (b) an entity whose existence is disregarded or
(c) a partnership in which the Transferor and certain certificateholders
are partners, and which has issued debt represented by other certificates
(including the Offered Certificates). In connection with the issuance of
certificates of any Series, Tax Counsel will render an opinion to the
Transferor, the Trustee, any underwriters or purchasers and any applicable
Rating Agency, based on the assumptions and qualifications set forth
therein, that under then current law, the issuance of the certificates of
such Series will not cause the Trust to be characterized for Federal income
tax purposes as an association taxable as a corporation or as a "publicly
traded partnership," as defined in Section 7704(b) of the Code, taxable as
a corporation or otherwise have any material adverse impact on the Federal
income taxation of any outstanding Series of certificates held by
investors.

POSSIBLE CLASSIFICATION OF THE TRANSACTION AS A PARTNERSHIP

   If the Offered Certificates are not treated as debt obligations for
Federal income tax purposes, the arrangement among the Transferor and the
Certificate Owners could be classified, for Federal income tax purposes, as
a partnership. Because, in the opinion of Tax Counsel, the Offered
Certificates will be characterized as debt for Federal income tax purposes,
no attempt will be made to comply with any reporting or tax payment
requirements which might be applicable if the arrangement among the
Transferor and the Certificate Owners were treated as creating a
partnership. No IRS ruling on the Federal income tax characterization of
the arrangement among the Transferor and the Certificate Owners will be
sought.

   If the arrangement created by the Pooling and Servicing Agreement were
characterized as a partnership (but not a "publicly traded partnership"
taxable as a corporation) among the Transferor and the Certificate Owners,
such a partnership would not be subject to Federal income tax, but each
item of income, gain, loss, deduction and credit generated through the
ownership of the Receivables by such a partnership would generally be
passed through to the Transferor and the Certificate Owners as partners in
such a partnership according to their respective interests therein. The
amount, timing and character of income reportable by the Certificate Owners
as partners could differ materially from the income reportable by the
Certificate Owners if the Offered Certificates are characterized as debt.
Moreover, unless the partnership were treated as engaged in a trade or
business, an individual's share of expenses of the partnership would be
miscellaneous itemized deductions that, in the aggregate, are allowed as
deductions only to the extent they exceed 2% of the individual's adjusted
gross income and would be subject to reduction under Section 68 of the Code
if the individual's adjusted gross income exceeded certain limits. As a
result, the individual might be taxed on a greater amount of income than
the stated rate on the Offered Certificates. In addition, assuming the
partnership is a "publicly traded partnership" (as defined in Section
469(k)(2) of the Code), even if it qualifies for exemption from taxation as
a corporation, all or a portion of any taxable income allocated to a
Certificate Owner that is a pension, profit-sharing or employee benefit
plan or other tax-exempt entity (including an individual retirement
account) may, under certain circumstances, constitute "unrelated business
taxable income" which generally would be taxable to the holder under the
Code. Finally, if the Pooling and Servicing Agreement were to create a
partnership, the partnership might be required to withhold Federal income
tax at a rate of up to 39.6% on the income allocable to Foreign Investors.
See "--Federal Income Tax Consequences to Foreign Investors."

   If the arrangement created by the Pooling and Servicing Agreement were
characterized as a partnership, it would be treated as a "publicly traded
partnership" if ownership interests in the partnership were traded on an
"established securities market" or "readily tradable on a secondary market
(or the substantial equivalent thereof)." A "publicly traded partnership"
is taxable as a corporation unless it satisfies certain income
requirements. The Trust will not be a "publicly traded partnership" taxable
as a corporation if 90% of the gross income of the Trust is interest other
than interest from a "financial business" and certain other requirements
are met. Because Treasury regulations do not clarify the meaning of a
"financial business" for this purpose, it is unclear whether the Trust will
meet such income requirements. If the arrangement were treated as a
publicly traded partnership taxable as a corporation, it would be subject
to Federal income tax at corporate tax rates on its taxable income
generated by ownership of the Receivables. Such a tax could result in
reduced distributions to Certificate Owners. Distributions to the
Transferor and, unless the Offered Certificates were treated as debt of
such corporation, to the Certificate Owners, would not be deductible in
computing the taxable income of the corporation. In addition, if the
Offered Certificates were not treated as debt of the corporation, all or a
portion of any such distributions would, to the extent of the current and
accumulated earnings and profits of such corporation, be treated as
dividend income to the Certificate Owners, and in the case of Certificate
Owners that are Foreign Investors, might be subject to withholding tax.

FEDERAL INCOME TAX CONSEQUENCES TO FOREIGN INVESTORS

   Tax Counsel will render its opinion that the Offered Certificates will
be classified as debt for Federal income tax purposes. The following
information describes the U.S. Federal income tax treatment of Foreign
Investors if the Offered Certificates are treated as debt. The term
"FOREIGN INVESTOR" means any Certificate Owner other than (1) a citizen or
resident of the United States, (2) a corporation, partnership or other
entity (other than an estate or trust) organized in or under the laws of
the United States or any political subdivision thereof (unless, in the case
of a partnership, Treasury regulations provide otherwise), (3) an estate
the income of which is includible in gross income for U.S. Federal income
tax purposes, regardless of its source or (4) a trust (A) the primary
supervision over the administration of which, a court within the United
States is able to exercise and (B) all substantial decisions of which, one
or more U.S. persons have the authority to control.

   Interest, including OID, if any, paid to a Foreign Investor will be
subject to U.S. withholding taxes at a rate of 30% unless (a) the income is
"effectively connected" with the conduct by such Foreign Investor of a
trade or business in the United States or (b) the Foreign Investor and each
securities clearing organization, bank or other financial institution that
holds the Offered Certificates on behalf of the customer in the ordinary
course of its trade or business, in the chain between the Certificate Owner
and the U.S. person otherwise required to withhold the U.S. tax, complies
with applicable identification requirements (and the Certificate Owner does
not actually or constructively own 10% or more of the voting stock of
Yamaha, is not a bank receiving interest described in Section 881(c)(3)(A)
of the Code and is not a controlled foreign corporation with respect to
Yamaha). Applicable identification requirements will be satisfied if there
is delivered to a securities clearing organization (1) IRS Form W-8 signed
under penalties of perjury by the Certificate Owner stating that the
Certificate Owner is not a U.S. person and providing such Certificate
Owner's name and address, (2) IRS Form 1001 signed by the Certificate Owner
or such Certificate Owner's agent claiming exemption from withholding under
an applicable tax treaty, or (3) IRS Form 4224 signed by the Certificate
Owner or such owner's agent claiming exemption from withholding of tax on
income effectively connected with the conduct of a trade or business in the
United States; provided that in any such case (x) the applicable form is
delivered pursuant to applicable procedures and is properly transmitted to
the United States entity otherwise required to withhold tax and (y) none of
the entities receiving the form has actual knowledge that the Certificate
Owner is a U.S. person or that any certification on that form is false.

   A Foreign Investor will not be subject to U.S. Federal income tax on
gain realized on the sale, exchange or redemption of such Offered
Certificate (other than amounts attributable to, and taxable as, accrued
stated interest) provided that (a) such gain is not effectively connected
with a trade or business carried on by the Certificate Owner in the United
States and (b) in the case of a Certificate Owner that is an individual,
such Certificate Owner is not present in the United States for 183 days or
more during the taxable year in which such sale, exchange or redemption
occurs.

   If the IRS were to contend successfully that the Offered Certificates
are interests in a partnership (not taxable as a corporation), a
Certificate Owner that is a Foreign Investor might be required to file a
U.S. Federal income tax return and pay tax on its share of partnership
income at regular U.S. rates, including the branch profits tax in the case
of a Foreign Investor that is a foreign corporation, and would be subject
to withholding tax at a rate of up to 39.6% on its share of partnership
income. If the Offered Certificates were recharacterized as interests in a
"publicly traded partnership" taxable as a corporation, to the extent
distributions on the Offered Certificates were treated as dividends a
Foreign Investor would generally be subject to withholding tax on the gross
amount of such dividends at the rate of 30% unless such rate were reduced
by an applicable treaty.

BACKUP WITHHOLDING

   Each Certificate Owner (other than an exempt holder such as a
corporation, tax exempt organization, qualified pension and profit sharing
trust, individual retirement account or nonresident alien who provides
certification as to status as a nonresident) will be required to provide,
under penalty of perjury, a certificate containing the holder's name,
address, correct federal taxpayer identification number and a statement
that the holder is not subject to backup withholding. Should a nonexempt
Certificate Owner fail to provide the required certification, the Trust
will be required to withhold 31% of the amount otherwise payable to the
holder, as interest or OID, and remit the withheld amount to the IRS as a
credit against the holder's Federal income tax liability. Information
returns will be sent annually to the IRS and to each holder of an Offered
Certificate setting forth the amount of interest paid (or OID accrued, if
any) on such Offered Certificate and the amount of tax withheld thereon.

NEW WITHHOLDING REGULATIONS

   Recently, the Treasury Department issued new regulations (the "NEW
REGULATIONS") which make certain modifications to the backup withholding
and information reporting rules described above. The New Regulations
attempt to unify certification requirements and modify reliance standards.
The New Regulations will generally be effective for payments made after
December 31, 2000, subject to certain transition rules. Each Certificate
Owner should consult its own tax advisor regarding the impact of the New
Regulations.

STATE, LOCAL AND FOREIGN TAXATION

   The discussion above does not address the tax treatment of the Trust,
the Offered Certificates or the Certificate Owners under state and local
tax laws or foreign tax laws. Prospective investors are urged to consult
their own tax advisors regarding the state and local tax treatment of the
Trust and the Offered Certificates, and the consequences of purchase,
ownership or disposition of the Offered Certificates under any state or
local tax law or any foreign tax law, if applicable.

                            ERISA CONSIDERATIONS

           A plan fiduciary considering an investment in the securities
should consider, among other things, whether such an investment might
constitute or give rise to a prohibited transaction under the Employment
Retirement Income Security Act of 1974, as amended ("ERISA"), the Code or
any substantially similar federal, state or local law. ERISA and the Code
impose restrictions on:

      o     employee benefit plans as defined in Section 3(3) of ERISA,

      o     plans described in Section 4975(e)(1) of the Code, including
            retirement accounts and Keogh Plans,

      o     entities whose underlying asset include plan assets by reason
            of a plan's investment in such entities, and

      o     persons who have certain specified relationships to a plan
            described as "parties in interest" under ERISA and
            "disqualified persons" under the Code ("PARTIES IN INTEREST").

REGULATION UNDER ERISA AND THE TAX CODE

   ERISA imposes certain duties on persons who are fiduciaries of a plan.
Under ERISA, any person who exercises any authority or control over the
management or disposition of a plan's assets is considered to be a
fiduciary of that plan. Both ERISA and the Code prohibit certain
transactions involving "plan assets" between a plan and parties in interest
or disqualified persons. Violations of these rules may result in the
imposition of an excise tax or penalty.

   The term "plan assets" is not defined by ERISA or the Code. However, a
plan's assets may be deemed to include an interest in the underlying assets
of the trust if the plan acquires an "equity interest" in the trust such as
the securities. In that event, the operation of the trust may result in a
prohibited transaction under ERISA and the Code.

FINAL REGULATION ISSUED BY THE DOL

   The Department of Labor ("DOL") issued a final regulation which provides
exceptions to a plan which acquires an equity interest in the trust ("PLAN
ASSET REGULATION"). One exception provides that, if a plan acquires a
"publicly offered security," the issuer of the security is not deemed to
hold plan assets. A publicly offered security is a security that:

      o     is freely transferable,

      o     is part of a class of securities that is owned by 100 or more
            investors independent of the issuer and of one another, and

      o     is either:

            -   part of a class of securities registered under Section
                12(b) or 12(g) of the Exchange Act, or

            -   sold to the plan as part of an offering of securities to
                the public pursuant to an effective registration statement
                under the Securities Act and the class of securities of
                which such security is part is registered under the
                Exchange Act within the requisite time.

THE CERTIFICATES

   The Underwriter anticipates that each Class of Certificates will not be
held by at least 100 persons. Consequently, it is not anticipated that
interests in either Class of Certificates will meet the criteria of
publicly offered securities. If interests in the Class A Certificates or
the Class B Certificates fail to meet the criteria of publicly offered
securities, the trust assets may be deemed to include assets of plans that
are certificateholders of that Class. In that event, transactions involving
the trust and parties in interest or disqualified persons with respect to
such plans might be prohibited under ERISA and the Code. In addition, if
the transferor or any underwriter of such series is a party in interest or
a disqualified person with respect to an investing plan, the purchase of an
interest in Class A Certificates or Class B Certificates by such plan could
constitute a prohibited transaction. Thus, an investment by a plan in
certificates could result in liability under ERISA and the Code unless a
statutory or administrative exemption exist and the plan satisfies all
conditions for such exemptive relief.

   Accordingly, neither the Class A Certificates nor the Class B
Certificates may be acquired or held by (a) any employee benefit plan that
is subject to ERISA, (b) any plan or other arrangement (including an
individual retirement account or Keogh plan) that is subject to Section
4975 of the Code, or (c) any entity whose underlying assets include
acceptance of a Certificate.

   EACH CERTIFICATEHOLDER WILL BE DEEMED TO HAVE REPRESENTED AND WARRANTED
THAT IT IS NOT AND WILL NOT BE SUBJECT TO THE FOREGOING LIMITATION.

SPECIAL CONSIDERATIONS FOR INSURANCE COMPANIES

   An insurance company considering an investment should consider whether
its general account may be deemed to include assets of the plans investing
in the general account. In John Hancock Mutual Life Insurance Co. v. Harris
Trust and Savings Bank, 114 S. Ct. 517 (1993), the United States Supreme
Court held that assets held in an insurance company's general account may
be deemed to be plan assets under certain circumstances. In that event, the
insurance company might be treated as a party in interest under such plans.
Therefore, insurance company investors should analyze whether John Hancock
may have an impact with respect to their purchase of the certificates of
any series.


   Any purchaser that is an insurance company using the assets of an
insurance company general account should note that the Small Business Job
Protection Act of 1996 added new Section 401(c) of ERISA relating to the
status of the assets of insurance company general accounts under ERISA and
Section 4975 of the Code. Pursuant to Section 401(c), the Department of
Labor issued final regulations effective January 5, 2000 (the "General
Account Regulations") with respect to insurance policies issued on or
before December 31, 1998 that are supported by an insurer's general
account. As a result of these regulations, assets of an insurance company
general account will not be treated as "plan assets" for purposes of the
fiduciary responsibility provisions of ERISA and Section 4975 of the Code
to the extent such assets relate to contracts issued to employee benefit
plans on or before December 31, 1998 and the insurer satisfies various
conditions. Section 401(c) also provides that, except in the case of
avoidance of the General Account Regulation and actions brought by the
Secretary of Labor relating to certain breaches of fiduciary duties that
also constitute breaches of state or federal criminal law, until June 5,
2001 (the date that is 18 months after the General Account Regulations
became final), no liability under the fiduciary responsibility and
prohibited transaction provisions of ERISA and Section 4975 of the Code may
result on the basis of a claim that the assets of the general account of an
insurance company constitute the "plan assets" of any such plan. It should
be noted that the plan asset status of insurance company's separate
accounts is unaffected by new Section 401(c) of ERISA. Separate account
assets continue to be treated as the plan assets of any plan invested in a
separate account. Potential investors considering the purchase of
certificates of any series on behalf of an insurance company's general
account should consult their legal advisors regarding the effect of these
regulations on such investment.


PLANS NOT SUBJECT TO ERISA OR THE CODE

           Certain employee benefit plans, such as governmental plans and
certain church plans are not subject to the provisions of Title I of ERISA
and Section 4975 of the Code. Accordingly, assets of such plans may be
invested in the certificates of each series without regard to the ERISA
considerations described here, subject to the provisions of any other
applicable federal and state law. It should be noted that any such plan
that is qualified and exempt from taxation under the Code is subject to the
prohibited transaction rules set forth in the Code.

                                UNDERWRITING

   Subject to the terms and conditions set forth in the Underwriting
Agreement (the "UNDERWRITING AGREEMENT"), the Transferor has agreed to sell
to the Underwriter, and the Underwriter has agreed to purchase from the
Transferor, the Offered Certificates.

   Under the terms and conditions of the Underwriting Agreement, the
Underwriter is committed to take and pay for all the Offered Certificates
if any are taken.

   The Transferor has been advised by the Underwriter that it proposes
initially to offer the Offered Certificates to the public at the respective
public offering prices set forth on the cover page of this Prospectus, and
to certain dealers at such prices less a concession not in excess of, in
the case of (1) the Class A Certificates, _____% of the principal amount of
such Certificates and (2) the Class B Certificates, _____% of the principal
amount of such Certificates. The Underwriter may allow and such dealers may
reallow to other dealers a discount not in excess of _____% of such
principal amount. After the initial public offering, such public offering
prices, concession and reallowance may be changed. The transaction expenses
payable by the Transferor are estimated to be $ .

   Until the distribution of the Offered Certificates is completed, rules
of the Commission may limit the ability of the Underwriter and certain
selling group members to bid for and purchase the Offered Certificates. As
an exception to these rules, the Underwriter is permitted to engage in
certain transactions that stabilize the price of the Offered Certificates.
Such transactions consist of bids or purchases for the purpose of pegging,
fixing or maintaining the price of the Offered Certificates.

   If the Underwriter creates a short position in the Offered Certificates
in connection with this offering (i.e., the Underwriter sells more Offered
Certificates than are set forth on the cover page of this Prospectus), the
Underwriter may reduce that short position by purchasing Offered
Certificates in the open market.

   The Underwriter may also impose a penalty bid on certain selling group
members. This means that if the Underwriter purchases Offered Certificates
in the open market to reduce the Underwriter's short position or to
stabilize the price of the Offered Certificates, the Underwriter may
reclaim the amount of the selling concession from any selling group member
who sold those Offered Certificates as part of the offering.

   In general, purchases of a security for the purpose of stabilization or
to reduce a short position could cause the price of the security to be
higher than it might be in the absence of such purchases. The imposition of
a penalty bid might also have an effect on the price of a security to the
extent that it were to discourage resales of the security.

   Neither the Transferor nor the Underwriter makes any representation or
prediction as to the direction or magnitude of any effect that the
transactions described above may have on the price of the Offered
Certificates. In addition, neither the Transferor nor the Underwriter makes
any representation that the Underwriter will engage in such transactions or
that such transactions, once commenced, will not be discontinued without
notice.

   In the ordinary course of business, the Underwriter and its affiliates
have engaged and may engage in investment banking and commercial banking
transactions with the Servicer and its affiliates.

   The Underwriting Agreement provides that the Transferor will indemnify
the Underwriter against certain liabilities, including liabilities under
the Securities Act, or contribute to payments the Underwriter may be
required to make in respect thereof.

   Upon receipt of a request by an investor who has received an electronic
Prospectus from the Underwriter or a request by such investor's
representative within the period during which there is an obligation to
deliver a Prospectus, the Transferor or the Underwriter will promptly
deliver, or cause to be delivered, without charge, a paper copy of the
Prospectus.


   Chase Securities Inc. is a wholly owned subsidiary of The Chase
Manhattan Corporation and an affiliate of the Trustee.


                               LEGAL MATTERS

   Certain legal matters relating to the Offered Certificates will be
passed upon for the Transferor and the Servicer by GnazzoThill, A
Professional Corporation, San Francisco, California, and for the
Underwriter by Skadden, Arps, Slate, Meagher & Flom LLP, New York, New
York. Certain federal income tax and other matters will be passed upon for
the Transferor, the Servicer and the Trust by GnazzoThill, A Professional
Corporation, San Francisco, California.

                       REPORTS TO CERTIFICATEHOLDERS

   Unless and until Definitive Certificates are issued under the limited
circumstances described under "Description of the Offered
Certificates--Issuance of Definitive Certificates Upon the Occurrence of
Certain Circumstances," all notices, reports and statements to
Certificateholders, including any monthly and annual reports containing
information concerning the Trust and the Receivables, will be prepared by
the Servicer and sent on behalf of the Trust only to DTC or Cede, as
nominee of DTC and registered holder of the Offered Certificates, pursuant
to the Pooling and Servicing Agreement. See "Description of the Offered
Certificates--Reports to Certificateholders," "--Evidence as to
Compliance," "--Book Entry Registration of the Offered Certificates" and
"--Issuance of Definitive Certificates Upon the Occurrence of Certain
Circumstances." Such notices, reports and statements will not contain
audited financial statements with respect to the Trust. The Servicer also
does not intend to send any financial reports of the Servicer or the
Transferor to Certificateholders. The Trust will file or cause to be filed
with the Commission such periodic reports with respect to the Trust as may
be required under the Securities Exchange Act of 1934, as amended (the
"EXCHANGE ACT"), and the rules and regulations of the Commission
thereunder.

                    WHERE YOU CAN FIND MORE INFORMATION

   The Transferor filed with the Securities and Exchange Commission (the
"COMMISSION") a registration statement (the "REGISTRATION STATEMENT") under
the Securities Act relating to the Offered Certificates. This prospectus is
part of the Registration Statement, but the Registration Statement includes
additional information.

   The Trust will file or cause to be filed with the Commission such
periodic reports with respect to the Trust as may be required under the
Exchange Act, and the rules and regulations of the Commission thereunder.

   You may read and copy any notices, reports, statements or other
information the Trust or the Servicer files or causes to be filed at the
Commission's public reference room at 450 Fifth Street, N.W., Washington,
D.C. 20549. You can request copies of these documents, upon payment of a
duplicating fee, by writing to the Commission. Please call the Commission
at (800) SEC-0330 for further information on the operation of the public
reference rooms. Our filings with the Commission are also available to the
public on the Commission's Internet site (http://www.sec.gov), which
contains reports, proxy and information statements, and other information
regarding issuers that file publicly with the Commission.



                    OTHER SERIES ISSUED AND OUTSTANDING

   The trust has previously issued three other series that remain
outstanding. The table below discusses the principal characteristics of
these series. For more specific information relating to any series, any
prospective investor should contact the transferor at (714) 761-7500. The
transferor will provide, without charge, to any prospective purchaser of
the certificates, a copy of the disclosure documents for any previous
publicly issued series.

SERIES 1995-1

1.  CLASS A ASSET-BACKED CERTIFICATES
Initial Invested Amount............................   $100,000,000
Certificate Rate...................................   6.20%
Servicing Fee Percentage...........................   2.0%
Credit Support.....................................   Subordination of
                                                      Series 1995-1
                                                      Class B
Expected Final Payment Date  (1)...................   November 15, 2000
Final Series Termination Date......................   May 2003
Series Issuance Date...............................   October 26, 1995

2.  CLASS B ASSET-BACKED CERTIFICATES
Initial Invested Amount............................   $21,951,220
Certificate Rate...................................   6.459%
Servicing Fee Percentage...........................   2.0%
Expected Final Payment Date........................   November 15, 2000
Final Series Termination Date......................   May 2003

(1)  This series is expected to be repaid in full on November 15, 2000

SERIES 1998-1 VARIABLE FUNDING CERTIFICATES

1.  CLASS A ASSET-BACKED CERTIFICATES
Invested Amount (2) ...............................   Variable
Maximum Permitted Invested Amount (2)..............   $175,500,000
Certificate Rate...................................   Variable
Servicing Fee Percentage...........................   2.0%
Final Series Termination Date......................   September 2001
Series Issuance Date...............................   April 23, 1998

2.  CLASS B ASSET-BACKED CERTIFICATES
Invested Amount (2)................................   Variable
Maximum Permitted Invested Amount (2)..............   $ 22,805,085
Certificate Rate...................................   Variable
Servicing Fee Percentage...........................   2.0%
Final Series Termination Date......................   September 2001

(2) These numbers have varied based on seasonal variances in the levels of
    receivables outstanding.

SERIES 1999-1

1.  CLASS A ASSET-BACKED CERTIFICATES

Initial Invested Amount............................   $200,000,000
Certificate Rate (3)...............................   Variable
Annual Servicing Fee Percentage....................   2.0%
Credit Support.....................................   Subordination of
                                                      Series 1999-1 Class B
                                                      Certificates and
                                                      Class C Certificates
Expected Final Payment Date........................   June 15,2004
Final Series Termination Date......................   December 2006
Series Issuance Date...............................   June 1, 1999

2.  CLASS B ASSET-BACKED CERTIFICATES

Initial Invested Amount............................   $ 14,035,000
Certificate Rate (3)...............................   Variable
Annual Servicing Fee Percentage....................   2.0%
Credit Support.....................................   Subordination of
                                                      Series 1999-1
                                                      Class C Certificates
Expected Final Payment Date........................   July 15, 2004
Final Series Termination Date......................   December 2006

3.  CLASS C ASSET-BACKED CERTIFICATES

Initial Invested Amount............................   $ 19,883,071
Certificate Rate (3)...............................   Variable
Annual Servicing Fee Percentage....................   2.0%
Final Series Termination Date......................   December 2006

(3) Based on LIBOR




                            INDEX OF DEFINED TERMS
                                                                          PAGE

ACCOUNT ....................................................................40
ACCOUNTS ...................................................................17
ACCUMULATION PERIODS .......................................................30
ACCUMULATION SHORTFALL .....................................................30
ADJUSTMENT PAYMENT .........................................................53
AVAILABLE PRINCIPAL FUNDS ..................................................50
AVAILABLE SUBORDINATED AMOUNT ..............................................49
AVAILABLE YIELD FUNDS ......................................................49
BANKRUPTCY CODE ............................................................66
CEDE .......................................................................31
CEDEL ......................................................................31
CEDEL PARTICIPANTS .........................................................33
CERTIFICATE OWNERS .........................................................31
CERTIFICATE RATES ..........................................................27
CERTIFICATEHOLDERS .........................................................28
CERTIFICATEHOLDERS' INTEREST ...............................................28
CERTIFICATES ...............................................................35
CHATTEL PAPER ..............................................................40
CLASS ......................................................................35
CLASS A ADJUSTED INVESTED AMOUNT ...........................................45
CLASS A CERTIFICATE RATE ...................................................27
CLASS A CERTIFICATEHOLDERS .................................................67
CLASS A CERTIFICATES .......................................................26
CLASS A INITIAL INVESTED AMOUNT ............................................27
CLASS A INVESTED AMOUNT ....................................................45
CLASS A INVESTOR CHARGE-OFF ................................................53
CLASS A MONTHLY INTEREST ...................................................51
CLASS A MONTHLY PRINCIPAL ..................................................51
CLASS B ADJUSTED INVESTED AMOUNT ...........................................45
CLASS B CERTIFICATE RATE ...................................................27
CLASS B CERTIFICATEHOLDERS .................................................67
CLASS B CERTIFICATES .......................................................26
CLASS B EXPECTED FINAL PAYMENT DATE ........................................29
CLASS B INITIAL INVESTED AMOUNT ............................................27
CLASS B INVESTED AMOUNT ....................................................45
CLASS B INVESTOR CHARGE-OFF ................................................53
CLASS B MONTHLY INTEREST ...................................................51
CLASS B MONTHLY PRINCIPAL ..................................................51
CLASS C CERTIFICATE RATE ...................................................27
CLASS C CERTIFICATEHOLDERS .................................................28
CLASS C CERTIFICATES .......................................................35
CLASS C INITIAL INVESTED AMOUNT ............................................27
CLASS C INVESTED AMOUNT ....................................................45
CLASS C INVESTOR CHARGE-OFF ................................................53
CLASS C MONTHLY INTEREST ...................................................51
CLASS C MONTHLY PRINCIPAL ..................................................51
CLOSING DATE ...............................................................27
CODE .......................................................................68
COLLECTION ACCOUNT .........................................................42
COLLECTION PERIOD ......................................................23, 29
COLLECTIONS ................................................................47
COMMISSION .................................................................75
CONTROLLED ACCUMULATION AMOUNT .............................................30
CONTROLLED ACCUMULATION PERIOD .............................................30
CONTROLLED DEPOSIT AMOUNT ..................................................30
COOPERATIVE ................................................................33
CREDIT HOLD ................................................................20
DEALERS ....................................................................17
DEFAULTED RECEIVABLES ......................................................52
DEFINITIVE CERTIFICATES ....................................................34
DEPOSITARIES ...............................................................33
DEPOSITARY .................................................................33
DETERMINATION DATE .........................................................41
DIRECT PARTICIPANTS ........................................................31
DISTRIBUTION DATE ..........................................................27
DTC ........................................................................31
DTC PARTICIPANTS ...........................................................31
EARLY AMORTIZATION EVENT ...................................................54
EARLY AMORTIZATION PERIOD ..................................................54
ELIGIBLE DEPOSIT ACCOUNT ...................................................42
ELIGIBLE INSTITUTION .......................................................42
ELIGIBLE INVESTMENTS .......................................................42
ELIGIBLE RECEIVABLE ........................................................39
ENHANCEMENT ................................................................26
EUROCLEAR ..................................................................33
EUROCLEAR OPERATOR .........................................................33
EXCHANGE ACT ...............................................................75
EXCHANGEABLE TRANSFEROR CERTIFICATE ........................................27
EXPECTED FINAL PAYMENT DATES ...............................................29
FINAL SERIES TERMINATION DATE ..............................................53
FINAL TERMINATION DATE .....................................................54
FIXED ALLOCATION PERCENTAGE ................................................45
FLOATING ALLOCATION PERCENTAGE .............................................45
FOREIGN INVESTOR ...........................................................70
GENERAL INTANGIBLE .........................................................40
HOLDBACKS ..................................................................48
HOLDERS ....................................................................34
INDIRECT PARTICIPANTS ......................................................31
INELIGIBLE RECEIVABLE ......................................................38
INITIAL SERVICER CASH COLLATERAL DEPOSIT ...................................43
INTEREST ACCRUAL PERIOD ....................................................27
INVESTED AMOUNT ............................................................45
INVESTMENT COMPANY .........................................................54
INVESTOR DEFAULT AMOUNT ....................................................52
IRS ........................................................................68
LIBOR DETERMINATION DATE ...................................................27
LONDON BANKING DAY .........................................................27
MAXIMUM RATE ...............................................................27
MINIMUM TRANSFEROR PERCENTAGE ..............................................38
MINIMUM TRUST PRINCIPAL COMPONENT" .........................................43
MONTHLY SERVICER REPORT ....................................................60
MONTHLY SERVICING FEE ......................................................58
MOODY'S ....................................................................44
NEW PRODUCTS ...............................................................18
NEW REGULATIONS ............................................................71
OFFERED CERTIFICATES .......................................................26
OID ........................................................................68
OID REGULATIONS ............................................................68
OMNIBUS PROXY ..............................................................32
PAYING AGENT ...............................................................32
PAYMENT DATE STATEMENT .....................................................60
POOL BALANCE ...............................................................23
POOLING AND SERVICING AGREEMENT ............................................17
PRINCIPAL COLLECTIONS ......................................................47
PRINCIPAL FUNDING ACCOUNT ..................................................43
PRINCIPAL TERMS ............................................................36
PRODUCT SECURITY ...........................................................18
RAPID ACCUMULATION PERIOD ..................................................30
RATING AGENCY ..............................................................35
RECEIVABLES ................................................................17
RECORD DATE ................................................................28
REFERENCE BANKS ............................................................28
REGISTRATION STATEMENT .....................................................75
REMOVED ACCOUNTS ...........................................................22
REVOLVING PERIOD ...........................................................28
SECURITIES ACT .............................................................36
SERIES .....................................................................18
SERIES 1999-1 ..............................................................35
SERIES UNDISTRIBUTED PRINCIPAL COLLECTIONS .................................51
SERVICE TRANSFER ...........................................................59
SERVICER ...................................................................17
SERVICER CASH COLLATERAL ACCOUNT ...........................................43
SERVICER DEFAULT ...........................................................59
SERVICING AGREEMENT ........................................................58
SERVICING FEE ..............................................................57
SERVICING FEE PERCENTAGE ...................................................58
SPECIAL FUNDING ACCOUNT ....................................................43
STANDARD & POOR'S ..........................................................44
SUPPLEMENT .................................................................35
TAX COUNSEL ................................................................68
TELERATE PAGE 3750 .........................................................28
TERMS AND CONDITIONS .......................................................34
TRANSFER DATE ..............................................................44
TRANSFEROR .................................................................17
TRANSFEROR AMOUNT ..........................................................41
TRANSFEROR INTEREST ........................................................27
TRANSFEROR PERCENTAGE ......................................................45
TRANSFEROR SUBORDINATION EVENT .............................................48
TRUST ......................................................................17
TRUSTEE ....................................................................17
U.S. WHOLESALE PORTFOLIO ...................................................18
UCC ........................................................................31
UNDERWRITER ................................................................35
UNDERWRITING AGREEMENT .....................................................74
UNDISTRIBUTED PRINCIPAL COLLECTIONS ........................................48
USED PRODUCTS ..............................................................18
YAMAHA .....................................................................17
YIELD COLLECTIONS ..........................................................47
YIELD FACTOR ...............................................................47




                                                                     ANNEX A


       GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

      Except in certain limited circumstances, the globally offered Class A
Certificates and Class B Certificates will be available only in book-entry
form. Investors in the Offered Certificates may hold such Offered
Certificates through any of DTC, Clearstream or Euroclear. The Offered
Certificates will be tradeable as home market instruments in both the
European and U.S. domestic markets. Initial settlement and all secondary
trades will settle in same-day funds.

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

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

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

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

Initial Settlement

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

      Investors electing to hold their Offered Certificates through DTC
will follow the settlement practices applicable to U.S. corporate debt
obligations. Investor securities custody accounts will be credited with
their holdings against payment in same-day funds on the settlement date.
Investors electing to hold their Offered Certificates through Clearstream
or Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global
security and no "lock-up" or restricted period. Offered Certificates will
be credited to the securities custody accounts on the settlement date
against payment in same-day funds.

Secondary Market Trading

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

      Trading between DTC Participants. Secondary market trading between
DTC Participants will be settled using the procedures applicable to
book-entry securities in same-day funds.

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

      Trading between DTC seller and Clearstream or Euroclear purchaser.
When Offered Certificates are to be transferred from the account of a DTC
Participant to the accounts of a Clearstream Customer or a Euroclear
Participant, the purchaser will send instructions to Clearstream or
Euroclear through a Clearstream Customer or Euroclear Participant at least
one business day prior to settlement. Clearstream or Euroclear, as the case
may be, will instruct the respective Depositary to receive the Offered
Certificates against payment. Payment will include interest accrued on the
Offered Certificates from and including the last coupon payment date to and
excluding the settlement date, which will be on the basis of a 360-day year
and the actual number of days elapsed. Payment will then be made by the
Depositary to the DTC Participant's account against delivery of the Offered
Certificates. After settlement has been completed, the Offered Certificates
will be credited to the respective clearing system and by the clearing
system, in accordance with its usual procedures, to the Clearstream
Customer's or Euroclear Participant's account. The Offered Certificates
credit will appear the next day (European time) and the cash debit will be
back-valued to, and the interest on the Offered Certificates will accrue
from, the value date (which would be the preceding day when settlement
occurred in New York). If settlement is not completed on the intended value
date (i.e., the trade fails), the Clearstream or Euroclear cash debit will
be valued instead as of the actual settlement date.

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

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

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

      Trading between Clearstream or Euroclear seller and DTC purchaser.
Due to time zone differences in their favor, Clearstream Customers and
Euroclear Participants may employ their customary procedures for
transactions in which Offered Certificates are to be transferred by the
respective clearing system, through the respective Depositary, to a DTC
Participant. The seller will send instructions to Clearstream or Euroclear
through a Clearstream Customer or Euroclear Participant at least one
business day prior to settlement. In these cases, Clearstream or Euroclear
will instruct the respective Depositary, as appropriate, to deliver the
Offered Certificates to the DTC Participant's account against payment.
Payment will include interest accrued on the Offered Certificates from and
including the last coupon payment date to and excluding the settlement
date, which will be on the basis of a 360-day year and the actual number of
days elapsed. The payment will then be reflected in the account of the
Clearstream Customer or Euroclear Participant the following day, and
receipt of the cash proceeds in the Clearstream Customer's or Euroclear
Participant's account would be back-valued to the value date (which would
be the preceding day, when settlement occurred in New York). Should the
Clearstream Customer or Euroclear Participant have a line of credit with
its respective clearing system and elect to be in debt in anticipation of
receipt of the sale proceeds in its account, the back-valuation will
extinguish any overdraft charges incurred over that one-day period. If
settlement is not completed on the intended value date (i.e., the trade
fails), receipt of the cash proceeds in the Clearstream Customer's or
Euroclear Participant's account would instead be valued as of the actual
settlement date.

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

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

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

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

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

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

      U.S. Federal income tax reporting procedure. The Certificate Owner
or, in the case of a Form 1001 or a Form 4224 filer, its agent, files by
submitting the appropriate form to the person through whom it holds (the
clearing agency, in the case of persons holding directly on the books of
the clearing agency). Form W-8 and Form 1001 are effective for three
calendar years and Form 4224 is effective for one calendar year.

      The term "U.S. PERSON" means (a) a citizen or resident of the United
States, (b) a corporation or partnership (including an entity treated as a
corporation or partnership) organized in or under the laws of the United
States or any state or the District of Columbia (unless, in the case of a
partnership, Treasury regulations provide otherwise), (c) an estate the
income of which is includible in gross income for United States tax
purposes, regardless of its source or (d) a trust if a U.S. court is able
to exercise primary supervision over the administration of such trust and
one or more U.S. persons has the authority to control all substantial
decisions of the trust. This summary does not deal with all aspects of U.S.
Federal income tax withholding that may be relevant to foreign holders of
the Offered Certificates. Investors are advised to consult their own tax
advisors for specific tax advice concerning their holding and disposing of
the Offered Certificates.

      Recent Treasury regulations could affect the procedures to be
followed by a non-U.S. Person in complying with the United States Federal
withholding, backup withholding and information reporting rules. The
regulations generally will be effective for payments made after December
31, 2000. Prospective investors are advised to consult their own tax
advisors regarding the effect, if any, of the regulations on the purchase,
ownership and disposition of the Offered Certificates.



                         PRINCIPAL OFFICE OF YAMAHA
                       MOTOR RECEIVABLES CORPORATION
                        6555 Katella Avenue, Suite A
                             Cypress, CA 90630


                                  TRUSTEE
                          THE CHASE MANHATTAN BANK
                           450 West 33rd Street,
                                 14th Floor
                             New York, NY 10001



                      LEGAL ADVISOR TO THE TRANSFEROR
                          AS TO UNITED STATES LAW
                        GnazzoThill, A Professional
                                Corporation
                             625 Market Street
                                 11th Floor
                      San Francisco, California 94105


                     LEGAL ADVISOR TO THE UNDERWRITER
                          AS TO UNITED STATES LAW
                 Skadden, Arps, Slate, Meagher & Flom LLP
                             Four Times Square
                       New York, New York 10036-6522


                       INDEPENDENT ACCOUNTANTS TO THE
                                 TRANSFEROR
                         PriceWaterhouseCoopers LLP
                            575 Anton Boulevard
                                 Suite 1100
                        Costa Mesa, California 92626




                         YAMAHA MOTOR MASTER TRUST
                                   ISSUER


                               SERIES 2000-1




                                $125,000,000
                           FLOATING RATE CLASS A
                         ASSET-BACKED CERTIFICATES



                                 $8,700,000
                           FLOATING RATE CLASS B
                         ASSET-BACKED CERTIFICATES




                    YAMAHA MOTOR RECEIVABLES CORPORATION
                                 TRANSFEROR


                      YAMAHA MOTOR CORPORATION, U.S.A.
                                  SERVICER


                           CHASE SECURITIES INC.
                                UNDERWRITER



YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED OR INCORPORATED BY
REFERENCE IN THIS PROSPECTUS. WE HAVE NOT AUTHORIZED ANYONE TO PROVIDE YOU
WITH DIFFERENT INFORMATION.

WE ARE NOT OFFERING THESE CERTIFICATES IN ANY STATE WHERE THE OFFER IS NOT
PERMITTED.

WE DO NOT CLAIM THE ACCURACY OF THE INFORMATION IN THIS PROSPECTUS AS OF
ANY DATE OTHER THAN THE DATE STATED ON THE COVER OF THIS PROSPECTUS.


DEALERS WILL DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS OF THESE
CERTIFICATES AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
IN ADDITION, ALL DEALERS SELLING THESE CERTIFICATES WILL DELIVER A
PROSPECTUS UNTIL FEBRUARY __, 2001.





                                    PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION


Registration Fee................................................   $ 35,296.80
Printing and Engraving..........................................   $    75,000
Trustee's Fee...................................................   $    14,000
Legal Fees and Expenses.........................................   $   150.000
Blue Sky Fees and Expenses......................................   $      0.00
Accountant's Fees and Expenses..................................   $    21,000
Rating Agency Fees..............................................   $   138,000
Miscellaneous Fees and Expenses.................................   $    10,000

      Total Expenses............................................   $443,296.80
                                                                   ===========


ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

      Section 145 of the General Corporation Law of Delaware provides as
follows:

      145 Indemnification of Officers, Directors, Employees and Agents;
      Insurance.

            (a) A corporation shall have power to indemnify any person who
      was or is a party or is threatened to be made a party to any
      threatened, pending or completed action, suit or proceeding, whether
      civil, criminal, administrative or investigative (other than an
      action by or in the right of the corporation) by reason of the fact
      that the person is or was a director, officer, employee or agent of
      the corporation, or is or was serving at the request of the
      corporation as a director, officer, employee or agent of another
      corporation, partnership, joint venture, trust or other enterprise,
      against expenses (including attorneys' fees), judgments, fines and
      amounts paid in settlement actually and reasonably incurred by the
      person in connection with such action, suit or proceeding if the
      person acted in good faith and in a manner the person reasonably
      believed to be in or not opposed to the best interests of the
      corporation, and, with respect to any criminal action or proceeding,
      had no reasonable cause to believe the person's conduct was unlawful.
      The termination of any action, suit or proceeding by judgment, order,
      settlement, conviction, or upon a plea of nolo contendere or its
      equivalent, shall not, of itself, create a presumption that the
      person did not act in good faith and in a manner which the person
      reasonably believed to be in or not opposed to the best interests of
      the corporation, and, with respect to any criminal action or
      proceeding, had reasonable cause to believe that the person's conduct
      was unlawful.

            (b) A corporation shall have power to indemnify any person who
      was or is a party or is threatened to be made a party to any
      threatened, pending or completed action or suit by or in the right of
      the corporation to procure a judgment in its favor by reason of the
      fact that the person is or was a director, officer, employee or agent
      of the corporation, or is or was serving at the request of the
      corporation as a director, officer, employee or agent of another
      corporation, partnership, joint venture, trust or other enterprise
      against expenses (including attorneys' fees) actually and reasonably
      incurred by the person in connection with the defense or settlement
      of such action or suit if the person acted in good faith and in a
      manner the person reasonably believed to be in or not opposed to the
      best interests of the corporation and except that no indemnification
      shall be made in respect of any claim, issue or matter as to which
      such person shall have been adjudged to be liable to the corporation
      unless and only to the extent that the Court of Chancery or the court
      in which such action or suit was brought shall determine upon
      application that, despite the adjudication of liability but in view
      of all the circumstances of the case, such person is fairly and
      reasonably entitled to indemnity for such expenses which the Court of
      Chancery or such other court shall deem proper.

            (c) To the extent that a present or former director or officer
      of a corporation has been successful on the merits or otherwise in
      defense of any action, suit or proceeding referred to in subsections
      (a) and (b) of this section, or in defense of any claim, issue or
      matter therein, such person shall be indemnified against expenses
      (including attorneys' fees) actually and reasonably incurred by such
      person in connection therewith.

            (d) Any indemnification under subsections (a) and (b) of this
      section (unless ordered by a court) shall be made by the corporation
      only as authorized in the specific case upon a determination that
      indemnification of the present or former director, officer, employee
      or agent is proper in the circumstances because the person has met
      the applicable standard of conduct set forth in subsections (a) and
      (b) of this section. Such determination shall be made, with respect
      to a person who is a director or officer at the time of
      determination, (1) by a majority vote of the directors who are not
      parties to such action, suit or proceeding, even though less than a
      quorum, (2) by a committee of such directors designated by majority
      vote of such directors, even though less than a quorum, (3) if there
      are no such directors, or if such directors so direct, by independent
      legal counsel in a written opinion, or (4) by the stockholders.

            (e) Expenses (including attorneys' fees) incurred by an officer
      or director in defending any civil, criminal, administrative or
      investigative action, suit or proceeding may be paid by the
      corporation in advance of the final disposition of such action, suit
      or proceeding upon receipt of an undertaking by or on behalf of such
      director or officer to repay such amount if it shall ultimately be
      determined that such person is not entitled to be indemnified by the
      corporation as authorized in this section. Such expenses (including
      attorneys' fees) incurred by former directors and officers or other
      employees and agents may be so paid upon such terms and conditions,
      if any, as the corporation deems appropriate.

            (f) The indemnification and advancement of expenses provided
      by, or granted pursuant to, the other subsections of this section
      shall not be deemed exclusive of any other rights to which those
      seeking indemnification or advancement of expenses may be entitled
      under any bylaw, agreement, vote of stockholders or disinterested
      directors or otherwise, both as to action in such person's official
      capacity and as to action in another capacity while holding such
      office.

            (g) A corporation shall have power to purchase and maintain
      insurance on behalf of any person who is or was a director, officer,
      employee or agent of the corporation, or is or was serving at the
      request of the corporation as a director, officer, employee or agent
      of another corporation, partnership, joint venture, trust or other
      enterprise against any liability asserted against such person and
      incurred by such person in any such capacity, or arising out of such
      person's status as such, whether or not the corporation would have
      the power to indemnify such person against such liability under this
      section.

            (h) For purposes of this section, references to "the
      corporation" shall include, in addition to the resulting corporation,
      any constituent corporation (including any constituent of a
      constituent) absorbed in a consolidation or merger which, if its
      separate existence had continued, would have had power and authority
      to indemnify its directors, officers, and employees or agents, so
      that any person who is or was a director, officer, employee or agent
      of such constituent corporation, or is or was serving at the request
      of such constituent corporation as a director, officer, employee or
      agent of another corporation, partnership, joint venture, trust or
      other enterprise, shall stand in the same position under this section
      with respect to the resulting or surviving corporation as such person
      would have with respect to such constituent corporation if its
      separate existence had continued.

            (i) For purposes of this section, references to "other
      enterprises" shall include employee benefit plans; references to
      "fines" shall include any excise taxes assessed on a person with
      respect to any employee benefit plan; and references to "serving at
      the request of the corporation" shall include any service as a
      director, officer, employee or agent of the corporation which imposes
      duties on, or involves services by, such director, officer, employee
      or agent with respect to an employee benefit plan, its participants
      or beneficiaries; and a person who acted in good faith and in a
      manner such person reasonably believed to be in the interest of the
      participants and beneficiaries of an employee benefit plan shall be
      deemed to have acted in a manner "not opposed to the best interests
      of the corporation" as referred to in this section.

            (j) The indemnification and advancement of expenses provided
      by, or granted pursuant to, this section shall, unless otherwise
      provided when authorized or ratified, continue as to a person who has
      ceased to be a director, officer, employee or agent and shall inure
      to the benefit of the heirs, executors and administrators of such a
      person.

            (k) The Court of Chancery is hereby vested with exclusive
      jurisdiction to hear and determine all actions for advancement of
      expenses or indemnification brought under this section or under any
      bylaw, agreement, vote of stockholders or disinterested directors, or
      otherwise. The Court of Chancery may summarily determine a
      corporation's obligation to advance expenses (including attorneys'
      fees).

      Article XII of the Certificate of Incorporation of Yamaha Motor
Receivables Corporation provides as follows:

            (a) Any person who was or is a party or is threatened to be
      made a party to any threatened, pending or completed action, suit or
      proceeding, whether civil, criminal, administrative or investigative
      (other than an action by or in the right of the Corporation), by
      reason of the fact that the person is or was a director, officer,
      employee or agent of the Corporation, or is or was serving at the
      request of the Corporation as a director, officer, employee or agent
      of another corporation, partnership, joint venture, trust or other
      enterprise, shall be indemnified and held harmless by the Corporation
      to the fullest extent legally permissible under the General
      Corporation Law of the State of Delaware, as amended from time to
      time, against all expenses, liabilities and losses (including
      attorneys' fees), judgments, fines and amounts paid in settlement
      actually and reasonably incurred by such person in connection with
      such action, suit or proceeding.

            (b) To the extent that a present or former director, officer,
      employee or agent of the Corporation has been successful on the
      merits or otherwise in defense of any action, suit or proceeding
      referred to in paragraph (a) of this Article XII, or in defense of
      any claim, issue or matter therein, such person shall be indemnified
      by the Corporation against expenses (including attorneys' fees)
      actually and reasonably incurred by such person in connection
      therewith without the necessity of any action being taken by the
      Corporation other than the determination, in good faith, that such
      defense has been successful. In all other cases wherein
      indemnification is provided by this Article, unless ordered by a
      court, indemnification shall be made by the Corporation only as
      authorized in the specific case upon a determination that
      indemnification of the present or former director, officer, employee
      or agent is proper in the circumstances because the person has met
      the applicable standard of conduct specified in this Article XII.
      Such determination shall be made, with respect to a person who is a
      director or officer at the time of such determination (1) by a
      majority vote of the directors who are not parties to such action,
      suit or proceeding, even though less than a quorum, or (2) by a
      committee of such directors designated by majority vote of such
      directors, even though less than a quorum, or (3) if there are no
      such directors, or if such directors so direct, by independent legal
      counsel in a written opinion or (iii) by the holders of a majority of
      the shares of capital stock of the Corporation entitled to vote
      thereon.

            (c) The termination of any action, suit or proceeding by
      judgment, order, settlement, conviction, or upon a plea of nolo
      contendere or its shall not, of itself, create a presumption that the
      person seeking indemnification did not act in good faith and in a
      manner which the person reasonably believed to be in or not opposed
      to the best interests of the Corporation, and, with respect to any
      criminal action or proceeding, had reasonable cause to believe that
      the person's conduct was unlawful. Entry of a judgment by consent as
      part of a settlement shall not be deemed a final adjudication of
      liability for negligence or misconduct in the performance of duty,
      nor of any other issue or matter.

            (d) Expenses (including attorneys' fees) incurred by an officer
      or director in defending any civil, criminal, administrative or
      investigative action, suit or proceeding may be paid by the
      Corporation in advance of the final disposition of such action, suit
      or proceeding as authorized by the Board of Directors in the specific
      case upon receipt of an undertaking by or on behalf of such director
      or officer to repay such amount unless it shall ultimately be
      determined that such person is entitled to be indemnified by the
      Corporation. Expenses (including attorneys' fees) incurred by former
      directors and officers or employees or agents of the Corporation in
      defending any civil, criminal, administrative or investigative
      action, suit or proceeding may be paid by the Corporation upon such
      terms and conditions, if any, as the Corporation deems appropriate.

            (e) No director shall be personally liable to the Corporation
      or its stockholders for monetary damages for any breach of fiduciary
      duty by such director as a director. Notwithstanding the foregoing
      sentence, a director shall be liable to the extent provided by
      applicable law (i) for breach of the director's duty of loyalty to
      the Corporation or its stockholders, (ii) for acts or omissions not
      in good faith or which involve intentional misconduct or a knowing
      violation of law, (iii) pursuant to Section 174 of the Delaware
      General Corporation Law or (iv) for any transaction from which the
      director derived an improper personal benefit. No amendment to or
      repeal of this Section (e) to Article XII shall apply to or have any
      effect on the liability or alleged liability of any director of the
      Corporation for or with respect to any acts or omissions of such
      director occurring prior to such amendment.

            (f) The indemnification and advancement of expenses provided by
      this Article XII shall not be deemed exclusive of any other rights to
      which those seeking indemnification or advancement may be entitled
      under any by-law, agreement, vote of stockholders or disinterested
      directors or otherwise, both as to action in an official capacity and
      as to action in another capacity while holding such office, and shall
      continue as to a person who has ceased to be a director, officer,
      employee or agent and shall inure to the benefit of the heirs,
      executors and administrators of such person.

            (g) Notwithstanding the foregoing provisions of this Article
      XII, amounts payable by the Corporation in accordance with this
      Article XII shall be payable solely to the extent of funds actually
      received by the Corporation that are in excess of funds necessary to
      satisfy the obligations of the Corporation pursuant to the Agreement.


ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES.

      Not applicable.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

      (a) Exhibits



NUMBER                            DESCRIPTION


  1.1   -- Form of Underwriting Agreement
  3.1   -- Amended and Restated Certificate of Incorporation of the
           Transferor (1)
  3.2   -- Bylaws of the Transferor (2)
  4.1   -- Form of Amended and Restated Master Pooling and Servicing Agreement
           among the Transferor, the Servicer and the Trustee (3)
  4.2   -- Form of Series 2000-1 Supplement to the Master Pooling and Servicing
           Agreement
  5.1   -- Opinion of GnazzoThill, P.C. re: Legality
  8.1   -- Opinion of GnazzoThill, P.C. re: Tax Matters
 10.1   -- Form of Receivables Purchase Agreement between Yamaha Motor
           Corporation, U.S.A. and the Transferor (4)
 10.2   -- Form of Receivables Sale Agreement between Yamaha Motor Corporation,
           U.S.A. and Deutsche Financial Services Corporation (5)
 10.3   -- Form of Servicing Agreement between Yamaha Motor Corporation, U.S.A.
           and Deutsche Financial Services Corporation (6)
 10.4   -- First Amendment to Receivables Purchase Agreement between Yamaha
           Motor Corporation, U.S.A. and the Transferor, dated as of May 1,
           1999
 10.5   -- First Amendment to Receivables Sales Agreement between Yamaha
           Motor Corporation Corporation, U.S.A. and Deutsche Financial
           Services Corporation, dated as of May 1, 1999
 10.6   -- First Amendment to the Amended and Restated Master Pooling
           and Servicing Agreement among the Transferor, the Servicer and
           the Trustee, dated as of November 19, 1999
 10.7   -- First Amendment to Servicing Agreement between Yamaha
           Motor Corporation Corporation, U.S.A. and Deutsche Financial
           Services Corporation, dated as of May 1, 1999
 23.1   -- Consent of GnazzoThill, P.C. (contained in Exhibit 5.1)
 23.2   -- Consent of GnazzoThill, P.C. (contained in Exhibit 8.1)
 24.    -- Powers of Attorney (included on page II-9)


(1)   Incorporated by reference to Exhibit 3.1 of Registration Statement No.
      333-74069.
(2)   Incorporated by reference to Exhibit 3.2 of Registration Statement No.
      33-72806.
(3)   Incorporated by reference to Exhibit 4.1 of Registration Statement No.
      333-74069.
(4)   Incorporated by reference to Exhibit 10.1 of Registration Statement No.
      33-72806.
(5)   Incorporated by reference to Exhibit 10.2 of Registration Statement No.
      333-74069.
(6)   Incorporated by reference to Exhibit 10.3 of Registration Statement No.
      33-72806.


      (b) Financial Statement Schedules

      Not applicable.


ITEM 17. UNDERTAKINGS.

      The undersigned Registrant hereby undertakes as follows:

            (a) To provide to the Underwriter at the closing specified in
      the Underwriting Agreement certificates in such denominations and
      registered in such names as required by the Underwriter to permit
      prompt delivery to each purchaser.

            (b) Insofar as indemnification for liabilities arising under
      the Securities Act of 1933 may be permitted to directors, officers
      and controlling persons of the Registrant pursuant to the 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 Act and
      is, therefore, unenforceable. In the event that a claim for
      indemnification against such liabilities (other than the payment by
      the Registrant of expenses incurred or paid by a director, officer or
      controlling person of the Registrant in the successful defense of any
      action, suit or proceeding) is asserted by such director, officer or
      controlling person in connection with the securities being
      registered, the Registrant will, unless in the opinion of its counsel
      the matter has been settled by controlling precedent, submit to a
      court of appropriate jurisdiction the question whether such
      indemnification by it is against public policy as expressed in the
      Act and will be governed by the final adjudication of such issue.

            (c) For purposes of determining any liability under the
      Securities Act of 1933, the information omitted from the form of
      prospectus filed as part of this Registration Statement in reliance
      upon Rule 430A and contained in a form of prospectus filed by the
      Registrant pursuant to Rule 424(b) (1) or (4) or 497(h) under the
      Securities Act of 1933 shall be deemed to be part of this
      Registration Statement as of the time it was declared effective.

            (d) For the purpose of determining any liability under the
      Securities Act of 1933, each post effective amendment that contains a
      form of prospectus shall be deemed to be a new Registration Statement
      relating to the securities offered therein, and the offering of such
      securities at that time shall be deemed to be the initial bona fide
      offering thereof.

            (e) (1) To file, during any period in which offers or sales are
      being made, a post-effective amendment to this registration
      statement:

                  (i) To include any prospectus required by Section 10(a)(3)
            of the Securities Act of 1933;

                  (ii) To reflect in the prospectus any facts or events
            arising after the effective date of the registration statement
            (or the most recent post-effective amendment thereof) which,
            individually or in the aggregate, represent a fundamental
            change in the information set forth in the registration
            statement; 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.

            (2) That, for the purpose of determining any liability under
      the Securities Act of 1933, each such post-effective amendment shall
      be deemed to be a new registration statement relating to the
      securities offered therein, and the offering of such securities at
      that time shall be deemed to be the initial bona fide offering
      thereof.

            (3) 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.



                                  SIGNATURES


      Pursuant to the requirements of the Securities Act of 1933, the
Registrant has duly caused this Amendment No.1 to Registration Statement to
be signed on its behalf by the undersigned, thereunto duly authorized, in
the City of Cypress, State of California, on November 1, 2000.


                                                YAMAHA MOTOR RECEIVABLES
                                                       CORPORATION


                                       By:  *
                                          ------------------------------------
                                          Shohei Kato
                                          Director and President


                                                YAMAHA MOTOR MASTER TRUST

                                       By:YAMAHA MOTOR RECEIVABLES
                                          CORPORATION
                                          as originator of the Trust


                                       By:  *
                                          ------------------------------------
                                          Shohei Kato
                                          Director and President

      Pursuant to the requirements of the Securities Act of 1933, this
Amendment No.1 to Registration Statement has been signed below by the
following persons in the capacities and on the dates indicated:



       SIGNATURE                    TITLE                      DATE


           *             Director and President             November 1, 2000
-----------------------  (principal executive officer,
      Shohei Kato        principal financial officer
                         and principal accounting
                         officer)


   /s/ Russell D. Jura   Director and Assistant Secretary   November 1, 2000
-----------------------
    Russell D. Jura



           *             Director                           November 1, 2000
-----------------------
     Alan Harnisch


           *             Director                           November 1, 2000
-----------------------
   Walter G. Pettey


*By: s/s Russell D. Jura
    ----------------------------
   Russell D. Jura
   Attorney-in-Fact





                               INDEX TO EXHIBITS

                                                                  SEQUENTIALLY
EXHIBIT                                                             NUMBERED
NUMBER                            DESCRIPTION                         PAGE
------------------------------------------------------------------------------


  1.1          Form of Underwriting Agreement

  3.1          Amended and Restated Certificate of Incorporation
               of the Transferor (1)

  3.2          Bylaws of the Transferor (2)

  4.1          Form of Amended and Restated Master Pooling and
               Servicing Agreement among the Transferor, the
               Servicer, and the Trustee (3)

  4.2          Form of Series 2000-1 Supplement to the Master
               Pooling and Servicing Agreement

  5.1          Opinion of GnazzoThill, P.C. re: Legality

  8.1          Opinion of GnazzoThill, P.C. re: Tax Matters

 10.1          Form of Receivables Purchase Agreement between
               Yamaha Motor Corporation, U.S.A. and the
               Transferor (4)

 10.2          Form of Receivables Sale Agreement between Yamaha
               Motor Corporation, U.S.A. and Deutsche Financial
               Services Corporation. (5)

 10.3          Form of Servicing Agreement between Yamaha Motor
               Corporation, U.S.A. and Deutsche Financial Services
               Corporation (6)

 10.4          First Amendment to Receivables Purchase Agreement
               between Yamaha Motor Corporation, U.S.A. and the
               Transferor, dated as of May 1, 1999

 10.5          First Amendment to Receivables Sales Agreement
               between Yamaha Motor Corporation Corporation,
               U.S.A. and Deutsche Financial Services Corporation,
               dated as of May 1, 1999

 10.6          First Amendment to the Amended and Restated Master
               Pooling and Servicing Agreement among the Transferor,
               the Servicer and the Trustee, dated as of November
               19, 1999

 10.7          First Amendment to Servicing Agreement
               between Yamaha Motor Corporation Corporation,
               U.S.A. and Deutsche Financial Services Corporation,
               dated as of May 1, 1999

 23.1          Consent of GnazzoThill, P.C. (contained in Exhibit
               5.1)

 23.2          Consent of GnazzoThill, P.C. (contained in Exhibit
               8.1)

 24.           Powers of Attorney (included on page II- 9)

___________________________________
(1)   Incorporated by reference to Exhibit 3.1 of Registration Statement
      No. 333-74069.
(2)   Incorporated by reference to Exhibit 3.2 of Registration Statement
      No. 33-72806.
(3)   Incorporated by reference to Exhibit 4.1 of Registration Statement
      No. 333-74069.
(4)   Incorporated by reference to Exhibit 10.1 of Registration Statement
      No. 33-72806.
(5)   Incorporated by reference to Exhibit 10.2 of Registration Statement
      No. 333-74069.
(6)   Incorporated by reference to Exhibit 10.3 of Registration Statement
      No. 33-72806.






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