CIT GROUP SECURITIZATION CORP II
S-1/A, 1996-01-26
ASSET-BACKED SECURITIES
Previous: BRIAR FUNDS TRUST, 24F-2NT, 1996-01-26
Next: CIT GROUP SECURITIZATION CORP II, 15-12G, 1996-01-26



   
    As filed with the Securities and Exchange Commission on January 26, 1996
                                                   Registration No. 33-65057
    
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                 
                                   ----------
   
                                 AMENDMENT NO.1
                                       TO
                                    FORM S-1
    
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1933

                                   ----------

                            CIT RV OWNER TRUST 1996-A
                    (Issuer with respect to the Certificates)
                   THE CIT GROUP SECURITIZATION CORPORATION II
                   (Originator of the Trust described herein)
                (Exact name as specified in originator's charter)

<TABLE>
<S>                                               <C>                          <C>       
          Delaware                                6146                         22-3328188
(State or other jurisdiction          (Primary Standard Industrial          (I.R.S. Employer
of incorporation or organization)      Classification Code Number)         Identification No.)
</TABLE>

                   The CIT Group Securitization Corporation II
                                  650 CIT Drive
                          Livingston, New Jersey 07039
                                 (201) 535-3514
                    (Address of principal executive offices)

                                   ----------

                                 ERNEST D. STEIN
              Executive Vice President, General Counsel & Secretary
                          The CIT Group Holdings, Inc.
                           1211 Avenue of the Americas
                            New York, New York 10036
                     (Name and address of agent for service)

                                   ----------

                                   Copies to:
     Paul N. Watterson, Esq.                       Reed D. Auerbach,  Esq.
      SCHULTE ROTH & ZABEL                        STROOCK & STROOCK & LAVAN
        900 Third Avenue                              7 Hanover Square
    New York, New York 10022                      New York, New York 10004

                                   ----------

        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, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

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

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

                                   ----------
       
(1)  Estimated solely for the purpose of calculating the registration fee on the
     basis of the proposed maximum offering price per unit.

                                   ----------

     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, as amended,  or until this  Registration  Statement
shall become  effective on such date as the Commission,  acting pursuant to said
Section 8(a), may determine.

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

<PAGE>

                   The CIT Group Securitization Corporation II
                            CIT RV Owner Trust 1996-A

                                   ----------

                         Cross Reference Sheet Furnished
                   Pursuant to Rule 501 (b) of Regulation S-K

<TABLE>
<CAPTION>

                                                                              Caption or Location
           Item and Caption in Form S-1                                          in Prospectus
           ----------------------------                                       -------------------
<S>                                                                       <C>
 1.   Forepart of Registration Statement and
      Outside Front Cover Page of Prospectus...........................   Forepart of Registration Statement
                                                                          and Outside Front Cover
                                                                          Page of Prospectus

 2.   Inside Front and Outside Back Cover Pages of Prospectus..........   Inside Front Cover Page and Outside 
                                                                          Back Cover Page of Prospectus

 3.   Summary Information, Risk Factors and
      Ratio of Earnings to Fixed Charges...............................   Summary; Risk Factors;
                                                                          The Contract Pool

 4.   Use of Proceeds..................................................   Use of Proceeds

 5.   Determination of Offering Price..................................                 *

 6.   Dilution.........................................................                 *

 7.   Selling Security Holders.........................................                 *

 8.   Plan of Distribution.............................................   Underwriting

 9.   Description of Securities to be Registered.......................   Summary; Structure of the 
                                                                          Transaction; The Contract Pool; Pool
                                                                          Factors; The Notes; The Certificates

10.   Interests of Named Experts and Counsel...........................                 *

11.   Information with Respect to the Registrant.......................   The CIT Group Securitization 
                                                                          Corporation II, Seller

12.   Disclosure of Commission Position on Indemnification for
        Securities Act Liabilities.....................................                 *

</TABLE>

- ----------

* Answer negative or item inapplicable.

<PAGE>

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

   
                              Subject To Completion
                             Dated January 26, 1996
Prospectus
    

$

CIT RV Owner Trust 1996-A

$           Class A    % Asset Backed Notes

$               % Asset Backed Certificates

The CIT Group Securitization Corporation II, Seller

The CIT Group/Sales Financing, Inc., Servicer

The CIT RV Owner  Trust  1996-A  (the  "Trust" or the  "Issuer")  will be formed
pursuant to a Trust Agreement,  to be dated as of February 1, 1996,  between The
CIT Group Securitization Corporation II (the "Company" or the "Seller") and
          , as trustee  (the  "Owner  Trustee"),  and will issue Class A       %
Asset Backed Notes (the "Class A Notes") in the  principal  amount of $         
pursuant to an Indenture, to be dated as of February 1, 1996, between the Issuer
and            , as trustee (the "Indenture Trustee"). The Trust will also issue
   % Asset Backed Certificates (the "Certificates" and, together with the Notes,
the "Securities") in the principal amount of $               .

The assets of the Trust will primarily  include a pool of simple interest retail
installment sale contracts (the "Initial Contracts") secured by the new and used
recreational  vehicles  financed  thereby  (the  "Initial  Financed  Vehicles"),
certain  monies  received  under the Initial  Contracts on and after February 1,
1996 (the "Initial  Cut-off Date"),  security  interests in the Initial Financed
Vehicles, the Collection Account, the Note Distribution Account, the Certificate
Distribution  Account,  the Cash Collateral  Account,  the Capitalized  Interest
Account and the Pre-Funding  Account,  in each case,  together with the proceeds
thereof (other than  investment  earnings on the Cash Collateral  Account),  the
proceeds from claims under certain  insurance  policies in respect of individual
Initial  Financed  Vehicles or the related Obligors and certain rights under the
Sale and Servicing Agreement,  to be dated as of February 1, 1996 (the "Sale and
Servicing Agreement"),  among the Seller, the Servicer, and the Trust. From time
to time on or before                   , 1996, additional simple interest retail
installment  sale contracts (the "Subsequent  Contracts" and,  together with the
Initial  Contracts,  the "Contracts")  secured by the new and used  recreational
vehicles financed thereby (the "Subsequent Financed Vehicles" and, together with
the Initial Financed Vehicles, the "Financed Vehicles"), certain monies received
under the Subsequent Contracts on and after the related subsequent cut-off dates
(each,  a  "Subsequent  Cut-off  Date"), security  interests  in the  Subsequent
Financed Vehicles and proceeds from claims under certain  insurance  policies in
respect of individual  Subsequent Financed Vehicles or the related Obligors will
be  purchased  by the  Trust  from the  Seller  from  monies on  deposit  in the
Pre-Funding Account.

                                                   (Continued on following page)

A discussion of certain risk factors that should be  considered  by  prospective
purchasers of the Securities offered hereby can be found on page 16 herein.

THE  SECURITIES  WILL  REPRESENT  INTERESTS IN THE TRUST AND WILL NOT  REPRESENT
INTERESTS IN OR OBLIGATIONS OF THE CIT GROUP SECURITIZATION  CORPORATION II, THE
CIT GROUP/SALES FINANCING, INC. OR ANY OF THEIR RESPECTIVE AFFILIATES.

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

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

                           Price to         Underwriting       Proceeds to the
                           Public(1)        Discounts          Company(1)(2)
Per Class A Note .......         %              %                    %
Per Certificate ........         %              %                    %
Total ..................   $                $                  $

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

(1)  Plus accrued  interest at the Class A Rate and the  Pass-Through  Rate,  as
     appropriate, from               , 1996.

(2)  Before deduction of expenses payable by the Company estimated at $        .


The Notes and the  Certificates are offered subject to receipt and acceptance by
the  Underwriters,  to prior sale and to the  Underwriters'  right to reject any
order in whole or in part and to  withdraw,  cancel or modify the offer  without
notice.  It is expected that delivery of the Notes and the Certificates  will be
made in book-entry  form through the facilities of The Depository  Trust Company
("DTC"), and in the case of the Notes, Cedel Bank, societe anonyme ("Cedel") and
the Euroclear System  ("Euroclear") on or about ,                 1996,  against
payment therefor in immediately available funds.



The date of this Prospectus is February    , 1996.

<PAGE>

(continued from preceding page)

     The Notes  will be  secured  by the  assets of the  Trust  (other  than the
Certificate  Distribution  Account and the Cash Collateral  Account) pursuant to
the Indenture. The Class A Notes will bear interest at the rate of  % per annum.
Interest on the Notes will  generally  be payable on the  fifteenth  day of each
month (each, a "Distribution Date"),  commencing             15, 1996. Principal
on the Notes will be payable on each  Distribution  Date to the extent described
herein. The Certificates  represent fractional undivided interests in the Trust.
The  Certificates   will  bear interest  at  the rate  of    %  per  annum  (the
"Pass-Through  Rate")  and will be  distributed  to  Certificateholders  on each
Distribution Date to the extent described herein.  Distributions of interest and
principal on the  Certificates  will be  subordinated  in priority of payment to
payment of interest and principal on the Notes, to the extent described  herein.
No principal will be paid on the  Certificates  until all of the Notes have been
paid in full,  except for payments of the Principal  Liquidation Loss Amount (as
defined herein),  if any. The final scheduled  Distribution Date for the Class A
Notes and the Certificates will be the Distribution Date.

      There currently is no secondary  market for the Securities and there is no
assurance that one will develop. The Underwriters expect, but are not obligated,
to make a market in the  Securities.  There is no assurance that any such market
will  develop,  or if one  does  develop,  that  it  will  continue  or  provide
sufficient liquidity.

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

                              AVAILABLE INFORMATION

      The Company has filed with the  Securities  and Exchange  Commission  (the
"Commission")  on  behalf  of the  Trust a  Registration  Statement  on Form S-1
(together  with  all  amendments  and  exhibits   thereto,   the   "Registration
Statement"),  of which this  Prospectus is a part,  under the  Securities Act of
1933, as amended,  with respect to the  Securities  being offered  hereby.  This
Prospectus does not contain all of the information set forth in the Registration
Statement, certain parts of which have been omitted in accordance with the rules
and regulations of the Commission. For further information, reference is made to
the Registration  Statement,  including exhibits filed as part thereof, which is
available for inspection  without charge at the public  reference  facilities of
the Commission at Judiciary  Plaza,  450 Fifth Street,  N.W.,  Washington,  D.C.
20549,  and the regional  offices of the  Commission at Suite 1400  Northwestern
Atrium Center, 500 West Madison Street, Chicago, Illinois 60661, and Seven World
Trade  Center,  New York,  New York  10048.  Copies of such  information  can be
obtained  from the  Public  Reference  Section  of the  Commission  at 450 Fifth
Street, N.W.,  Washington,  D.C. 20549, at prescribed rates.  Statements made in
this Prospectus as to the contents of any contract,  agreement or other document
filed  as an  exhibit  to the  Registration  Statement,  while  complete  in all
material respects,  do not necessarily  describe all terms or provisions of such
contract, agreement or other document. For a complete description,  reference is
made to each such  contract,  agreement or other document filed as an exhibit to
the Registration Statement. The Servicer, on behalf of the Trust, will also file
or cause to be filed with the Commission  such periodic  reports as are required
under  The  Securities  Exchange  Act of 1934,  as  amended,  and the  rules and
regulations of the  Commission  thereunder.  Such reports and other  information
filed on behalf of the  Trust  will be  available  for  inspection  as set forth
above.

                           REPORTS TO SECURITYHOLDERS

      Unless and until Definitive  Certificates  are issued,  monthly and annual
unaudited  reports  containing  information  concerning  the  Contracts  will be
prepared  by the  Servicer  and sent on behalf  of the Trust  only to Cede & Co.
("Cede"),  as  nominee  of DTC  and  registered  holder  of the  Notes  and  the
Certificates.  Securityholders may elect to hold their securities through any of
DTC (in the United States) and, in the case of  Noteholders,  Cedel or Euroclear
(in  Europe).   DTC  will  forward  such  reports  to   Participants,   Indirect
Participants,  Cedel  Participants  and  Euroclear  Participants.  See  "Certain
Information Regarding the Securities--Book-Entry Registration" and "--Reports to
Securityholders." Such reports will not constitute financial statements prepared
in accordance with generally accepted accounting principles.


                                       2

<PAGE>
- --------------------------------------------------------------------------------

                                    SUMMARY

     This  Summary is  qualified  in its  entirety by  reference to the detailed
information  appearing  elsewhere in this Prospectus.  Certain capitalized terms
used in the Summary are defined elsewhere in this Prospectus.  Reference is made
to the "Index of Principal Terms" for the location herein of defined terms.

Issuer ...................   CIT RV  Owner  Trust  1996-A  (the  "Trust"  or the
                             "Issuer"),  a Delaware  business trust to be formed
                             by the Seller  and the Owner  Trustee  pursuant  to
                             the Trust Agreement,  to be dated as of February 1,
                             1996.
                           
Seller ...................   The CIT Group  Securitization  Corporation  II (the
                             "Company"),   a   wholly-owned,   limited   purpose
                             subsidiary   of  The  CIT  Group   Holdings,   Inc.
                             ("CIT").    Neither     CIT   nor   any    of   its
                             affiliates,  including  the  Company  and  The  CIT
                             Group/Sales   Financing,   Inc.   ("CITSF"),    has
                             guaranteed,   insured  or  is  otherwise  obligated
                             with   respect  to  the   Securities.   See   "Risk
                             Factors--Limited Obligations".
                           
Servicer .................   The  CIT  Group/Sales  Financing,   Inc.  (in  such
                             capacity  referred to herein as the "Servicer"),  a
                             wholly-owned subsidiary of CIT.
                           
Indenture Trustee ........                             ,  as  trustee  under the
                             Indenture,  to be  dated  as of  February  1,  1996
                             (the "Indenture Trustee").
                           
Owner Trustee ............                                     ,    as   trustee
                             under  the  Trust  Agreement,  to  be  dated  as of
                             February   1,  1996  (the  "Owner   Trustee"   and,
                             together   with   the   Indenture   Trustee,    the
                             "Trustees").
                           
Risk Factors .............   Certain  potential  risks and other  considerations
                             are  particularly  relevant to a decision to invest
                             in  any  securities  sold   hereunder.   See  "Risk
                             Factors".
                          
The Notes ................   The CIT RV Owner Trust  1996-A  Class A     % Asset
                             Backed  Notes (the  "Notes" or the "Class A Notes")
                             will represent  obligations of the Trust secured by
                             the   assets   of  the   Trust   (other   than  the
                             Certificate   Distribution  Account  and  the  Cash
                             Collateral Account). See "The Notes--General".
                         
                             The  Trust   will   issue   $             aggregate
                             principal  amount of Class A Notes  pursuant  to an
                             Indenture,  to be dated  as of  February  1,  1996,
                             between the Issuer and the  Indenture  Trustee (the
                             "Indenture"). See "The Notes--General".
                         
                             The Notes will be offered  for  purchase in minimum
                             denominations  of $1,000 and integral  multiples of
                             $1,000 in excess  thereof in book-entry  form only.
                             Definitive  Notes  will be  issued  only  under the
                             limited  circumstances  described  herein.  Persons
                             acquiring  beneficial  interests  in the Notes will
                             hold their interests  through The Depository  Trust
                             Company  ("DTC")  in the  United  States  or  Cedel
                             Bank,  societe  anonyme  ("Cedel") or the Euroclear
                             System   ("Euroclear")  in  Europe.   See  "Certain
                             Information  Regarding the   Securities--Book-Entry
                             Registration"  and  "--Definitive  Securities"  and
                             Annex I hereto.
                         
The Certificates .........   The CIT RV Owner Trust  1996-A      % Asset  Backed
                             Certificates  (the   "Certificates"  and,  together
                             with the Notes,  the  "Securities")  will represent
                             fractional  undivided  interests in the Trust.  See
                             "The Certificates--General".

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

                                       3
<PAGE>

- --------------------------------------------------------------------------------
                         
                             The  Trust  will  issue   $               aggregate
                             principal  amount of  Certificates  (the  "Original
                             Certificate   Balance")   pursuant   to   a   Trust
                             Agreement,  to be dated  as of  February  1,  1996,
                             between  the  Seller  and the  Owner  Trustee  (the
                             "Trust  Agreement").  Payments  in  respect  of the
                             Certificates  will be  subordinated  to payments on
                             the Notes to the limited extent  described  herein.
                             See "The Certificates--General".
                          
                             The   Certificates   will  be  issued  in   minimum
                             denominations of $20,000 and integral  multiples of
                             $1,000 in excess  thereof in book-entry  form only;
                             provided,  however,  that  one  Certificate  may be
                             issued in a  denomination  other  than an  integral
                             multiple  of  $1,000   such  that  the   Affiliated
                             Purchaser  (as  defined  herein)  may be  issued at
                             least 1% of the  Certificate  Balance (as described
                             herein).  Persons acquiring beneficial interests in
                             the Certificates  will hold their interests through
                             DTC.  Definitive  Certificates  will be issued only
                             under the limited  circumstances  described herein.
                             See    "Certain    Information     Regarding    the
                             Securities--Book-Entry      Registration"       and
                             "--Definitive Securities".
                          
Property of the Trust ....   The  property of the Trust will  primarily  include
                             (i) a pool of simple  interest  retail  installment
                             sale  contracts (the "Initial  Contracts")  secured
                             by the new and used recreational  vehicles financed
                             thereby (the  "Initial  Financed  Vehicles"),  (ii)
                             certain   monies   received   under   the   Initial
                              Contracts  on  and  after February  1,  1996  (the
                             "Initial Cut-off Date"),  (iii) security  interests
                             in  the  Initial   Financed   Vehicles,   (iv)  the
                             Collection Account, the Note Distribution  Account,
                             the  Certificate  Distribution  Account,  the  Cash
                             Collateral   Account,   the  Capitalized   Interest
                             Account and the Pre-Funding  Account,  in each case
                             together  with the  proceeds  thereof  (other  than
                             investment   earnings   on  the   Cash   Collateral
                             Account),   (v)  the  proceeds  from  claims  under
                             certain   insurance    policies   in   respect   of
                             individual   Initial   Financed   Vehicles  or  the
                             related  Obligors and (vi) certain rights under the
                             Sale  and  Servicing  Agreement,  to be dated as of
                             February   1,   1996  (the   "Sale  and   Servicing
                             Agreement"),  among the Seller,  the  Servicer  and
                             the Trust.
                        
                             From time to time on or before             ,  1996,
                             additional simple interest retail  installment sale
                             contracts   (the   "Subsequent    Contracts"   and,
                             together   with   the   Initial   Contracts,    the
                             "Contracts")   secured   by  the   new   and   used
                             recreational   vehicles   financed   thereby   (the
                             "Subsequent  Financed  Vehicles" and, together with
                             the  Initial  Financed   Vehicles,   the  "Financed
                             Vehicles"),   certain  monies  received  under  the
                             Subsequent  Contracts  on  and  after  the  related
                             Subsequent  Cut-off  Dates,  security  interests in
                             the Subsequent  Financed Vehicles and proceeds from
                             claims under certain insurance  policies in respect
                             of individual  Subsequent  Financed Vehicles or the
                             related  Obligors  will be  purchased  by the Trust
                             from the  Seller  from  monies  on  deposit  in the
                             Pre-FundAccount. See "The Trust Property".
                          
The Contracts ............   The  property of the Trust will  consist  primarily
                             of  installment  sale  contracts  for  recreational
                             vehicles   originated   by   recreational   vehicle
                             dealers  ("Dealers")  in  the  ordinary  course  of
                             business   and   acquired   by  CITSF  or  The  CIT
                             Group/Consumer  Finance,  Inc. (NY) ("CITCF-NY") in
                             the ordinary  course of its business.  The Financed
                             Vehicles  will  consist  of  motor  homes,   travel
                             trailers and other types of recreational  vehicles.
                             See "The  Contract  Pool".  On or prior to the date
                             
- --------------------------------------------------------------------------------

                                       4
<PAGE>

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

                             of  issuance  of  the   Securities   (the  "Closing
                             Date"),  CITCF-NY will sell certain  contracts that
                             will constitute a portion of the Initial  Contracts
                             to CITSF  pursuant to a purchase  agreement,  to be
                             dated as of February  1, 1996,  and CITSF will sell
                             the Initial  Contracts to the Company pursuant to a
                             purchase  agreement,  to be dated as of February 1,
                             1996 (the  "Purchase  Agreement"),  and the Company
                             will  sell  the  Initial  Contracts  to  the  Trust
                             pursuant to the Sale and Servicing Agreement.
                          
                             As  of  the  Initial   Cut-off  Date,  the  Initial
                             Contracts  had an  aggregate  principal  balance of
                             $          ,  a weighted average original  maturity
                             of       months and a  remaining  weighted  average
                             maturity  of        months.   The  final  scheduled
                             payment date on the Initial  Contract with the last
                             maturity  occurs in            .  See "The Contract
                             Pool".
                          
                             From  time  to time on or  prior  to              ,
                             1996,   pursuant   to  the   Sale   and   Servicing
                             Agreement,  CITSF will be  obligated  to sell,  and
                             the Company will be obligated to purchase,  subject
                             to   the   satisfaction   of   certain   conditions
                             described  therein,   Subsequent   Contracts  at  a
                             purchase  price  equal to the  aggregate  principal
                             amount  thereof as of the first day in the  related
                             month  of  transfer  designated  by  CITSF  and the
                             Company  (each,  a "Subsequent  Cut-off  Date").  A
                             portion  of  such   Subsequent   Contracts  may  be
                             acquired  by CITSF from  CITCF-NY.  Pursuant to the
                             Sale  and  Servicing  Agreement  and  one  or  more
                             subsequent    transfer    agreements    (each,    a
                             "Subsequent   Transfer   Agreement")   between  the
                             Company   and  the  Trust,   and   subject  to  the
                             satisfaction   of  certain   conditions   described
                             therein,   the  Company   will  in  turn  sell  the
                             Subsequent  Contracts  to the  Trust at a  purchase
                             price  equal to the amount  paid by the  Company to
                             CITSF   for  such   Subsequent   Contracts,   which
                             purchase   price  shall  be  paid  from  monies  on
                             deposit in the Pre-Funding  Account.  The aggregate
                             principal  balance of the  Subsequent  Contracts to
                             be conveyed to the Trust during the Funding  Period
                             will   not   exceed    $            .    Subsequent
                             Contracts  will be  transferred  from  CITSF to the
                             Company  and from the  Company  to the Trust on the
                             Business  Day  specified  by CITSF and the  Company
                             during  the month in which the  related  Subsequent
                             Cut-off Date occurs (each,  a "Subsequent  Transfer
                             Date").
                         
   
The Pre-Funding Account ..  The Pre-Funding  Account will be maintained with an
                             Eligible Institution (as defined herein), initially
                                         , and the funds on deposit therein will
                             be invested  solely in  Permitted  Investments  (as
                             defined  herein),  that  mature  not later than one
                             Business   Day   prior  to  the   next   succeeding
                             Distribution  Date,  until they are  applied by the
                             Owner Trustee  during the Funding  Period to pay to
                             the  Company  the  purchase  price  for  Subsequent
                             Contracts.  See "The  Purchase  Agreements  and the
                             Trust  Documents--Accounts."  Monies on  deposit in
                             the  Pre-Funding  Account  will not be available to
                             cover losses on or in respect of the Contracts.
    
                         
                             On the Closing  Date the  Pre-Funding  Account will
                             be  created  with  an  initial  deposit,  from  the
                             proceeds  of  the  Securities,  of  $          (the
                             "Pre-Funded Amount").  The "Funding Period" will be
                             the  period  from  the   Closing   Date  until  the
                             earliest  to occur  of (i) the  date on  which  the
                             amount on  deposit  in the  Pre-Funding  Account is
                             less  than  $100,000,  (ii)  the  date on  which an
                             Event of Default occurs under the Indenture,  (iii)
                             the date on which  an Event of  Termination  occurs
                             under the Sale and  Servicing  Agreement,  (iv) the
                             insolvency of the Company,  CITSF,  CITCF-NY or CIT
                             or (v) the close of business on             , 1996.
                             During  the  Funding  Period, on one or more Subse-
                             quent Transfer Dates, the Pre-Funded Amount will be
                             applied to purchase  Subsequent  Contracts from the
                             Company.  The  Company  expects that the Pre-Funded
                             Amount  will be  reduced to less than  $100,000  by

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

                                       5
<PAGE>

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

                                         ,  1996,  although no assurance  can be
                             given that this will in fact occur.  Any portion of
                             the Pre-Funded  Amount  remaining on deposit in the
                             Pre-Funding  Account  at the  end  of  the  Funding
                             Period will be payable as principal to  Noteholders
                             and   Certificateholders  in  accordance  with  the
                             Pre-Funded  Percentage (as hereinafter  defined) on
                             the first  Distribution  Date thereafter or, if the
                             end  of the  Funding  Period  is on a  Distribution
                             Date, then on such date.

Capitalized Interest 
  Account ................   On the Closing Date  approximately  $
                             of the  proceeds  from the  sale of the  Securities
                             will   be   deposited    into   an   account   (the
                             "Capitalized  Interest Account") in the name of the
                             Owner  Trustee  on behalf  of the  Securityholders.
                             Amounts  deposited  in  the  Capitalized   Interest
                             Account will be used on the           1996,
                             1996  and            1996  Distribution  Dates,  if
                             applicable,  to fund the excess, if any, of (i) the
                             product of (x) the weighted  average of the Class A
                             Rate and the Pass-Through  Rate as of the first day
                             of the related  Interest Accrual Period and (y) the
                             undisbursed funds (excluding  investment  earnings)
                             in the  Pre-Funding  Account (as of the last day of
                             the  related  Due  Period)  over (ii) the amount of
                             any   investment   earnings   on   funds   in   the
                             Pre-Funding  Account  that  are  available  to  pay
                             interest   on   the   Securities   on   each   such
                             Distribution  Date.  Any amounts  remaining  in the
                             Capitalized  Interest  Account  on the  last day of
                             the Funding  Period and not used for such  purposes
                             will be  deposited  in the  Collection  Account and
                             will be available for  distributions,  as described
                             herein,  on the first  Distribution Date thereafter
                             or,  if  the  end  of the  Funding  Period  is on a
                             Distribution Date, then on such date.
                          
Distribution Dates .......   Payments  of   interest   and   principal   on  the
                             Securities  will be made  on the  fifteenth  day of
                             each  month or,  if any such day is not a  Business
                             Day  (as   hereinafter   defined),   on  the   next
                             succeeding  Business  Day  (each,  a  "Distribution
                             Date"),  commencing           15, 1995. Payments on
                             the  Securities on each  Distribution  Date will be
                             made  to the  holders  of  record  of  the  related
                             Securities  at the  close  of  business  on the day
                             immediately  preceding such  Distribution  Date or,
                             in  the  event  Definitive   Securities  have  been
                             issued,  at the close of  business  on the last day
                             of the  month  immediately  preceding  the month in
                             which  such   Distribution  Date  occurs  (each,  a
                             "Record Date").
                          
                             To the extent not previously  paid in full prior to
                             such time, the outstanding  principal amount of the
                             Class A Notes and the Certificates  will be payable
                             on the  Distribution  Date occurring in        20
                             (the "Class A Final  Scheduled  Distribution  Date"
                             and the "Certificate  Final Scheduled  Distribution
                             Date").
                          
                             A "Business  Day" is any day other than a Saturday,
                             Sunday or any day on which banking  institutions or
                             trust   companies   in  the  states  of  New  York,
                             Delaware,  Illinois or Oklahoma are  authorized  by
                             law, regulation or executive order to be closed.
                          
Interest Accrual Period ..   The  period  for which  interest  is  payable  on a
                             Distribution  Date on the  Securities  shall be the
                             one-month period from the most recent  Distribution
                             Date  on  which  interest  has  been  paid  to  but
                             excluding  the following  Distribution  Date, or in
                                                      
- --------------------------------------------------------------------------------

                                       6
<PAGE>

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

                             the  case of the  initial  Distribution  Date  from
                             February  ,  1996  to  but  excluding  the  initial
                             Distribution   Date  (each,  an  "Interest  Accrual
                             Period").

Due Period ...............   With  respect to any  Distribution  Date,  the "Due
                             Period"  is  the  period  during  which  principal,
                             interest   and  fees  will  be   collected  on  the
                             Contracts  for  application  towards the payment of
                             principal and interest to the  Securityholders  and
                             the payment of fees on such Distribution  Date. The
                             "Due   Period"   will   be   the   calendar   month
                             immediately  preceding the  Distribution  Date. The
                             first  Due  Period  will  commence  on and  include
                             February  1, 1996  and  will  end  on  and  include
                             February 29, 1996.
                         
Determination Date .......   The "Determination  Date" is the third Business Day
                             prior   to   each   Distribution   Date.   On  each
                             Determination  Date,  the  Indenture  Trustee  will
                             determine  the  amount  in the  Collection  Account
                             available   for   distribution   on   the   related
                             Distribution  Date,  allocate such amounts  between
                             the Notes and the  Certificates  and make  payments
                             to  Securityholders  all as  described  under  "The
                             Purchase      Agreements      and     The     Trust
                             Documents--Distributions".
                         
Terms of the Notes .......   The  principal  terms  of  the  Notes  will  be  as
                             described below:
                         
  A. Interest Rate .......   The Class A Notes  will bear  interest  at the rate
                             of     % per annum (the "Class A Rate").
                         
  B. Interest ............   Interest   accruing  during  the  related  Interest
                             Accrual Period  (computed on the basis of a 360-day
                             year  consisting of twelve  30-day  months) will be
                             paid to the  Noteholders  of record on the  related
                             Record  Date,  on each  Distribution  Date,  to the
                             extent   of   the   Available    Amount   on   such
                             Distribution   Date  (i)  in  an  amount  equal  to
                             one-twelfth  of the product of the Class A Rate and
                             the outstanding  principal balance on the Notes, as
                             of the  preceding  Distribution  Date (after giving
                             effect to  distributions  of principal and interest
                             to be made on such  Distribution  Date)  or (ii) in
                             the  case of the  first  Distribution  Date,  in an
                             amount    equal   to   interest    accruing    from
                                         to     but    excluding    the    first
                             Distribution  Date,  on the  outstanding  principal
                             balance of the Notes as of the  Closing  Date.  See
                             "The Notes--Payment of Interest".
                         
  C. Principal ...........   Principal  of the  Notes  will be  payable  on each
                             Distribution   Date  in  an  amount  equal  to  the
                             Principal   Distribution   Amount,   calculated  as
                             described under "The Notes--Payments of Principal",
                             to the extent of the  Available  Amount (as defined
                             under  "The  Purchase   Agreements  and  The  Trust
                             Documents--Distributions" herein)  remaining  after
                             the   Servicer   has   been   reimbursed   for  any
                             outstanding  Monthly Advances and has been paid the
                             Servicing Fee (including  any unpaid  Servicing Fee
                             with  respect  to one or more  prior  Due  Periods)
                             (collectively,    the   "Servicer   Payment")   and
                             following  the payment of interest due on the Notes
                             on such Distribution Date.
                         
                             The unpaid  principal  balance of the Notes will be
                             payable   on   the   Class   A   Final    Scheduled
                             Distribution  Date.  See  "The  Notes--Payments  of
                             Principal".
                         
  D. Redemption ..........   The Notes will be subject to  mandatory  redemption
                             in part,  on a pro rata  basis,  in the event  that
                             any  portion of the  Pre-Funded  Amount  remains on
                             deposit  in the  Pre-Funding  Account at the end of
                             the Funding Period. The aggregate  principal amount
                             
- --------------------------------------------------------------------------------

                                       7
<PAGE>

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

                             of Notes to be  redeemed  on such  date  will be an
                             amount equal to the Pre-Funded Percentage allocable
                             to the Notes of the  amount  then on deposit in the
                             Pre-Funding  Account.  The "Pre-Funded  Percentage"
                             with  respect to the Notes or the  Certificates  is
                             the  percentage  derived  from  the  fraction,  the
                             numerator of which is the initial principal balance
                             of the Notes or the Original  Certificate  Balance,
                             as the case may be, and the denominator of which is
                             the sum of the  initial  principal  balance  of the
                             Notes and the initial Certificate Balance. See "The
                             Notes--Redemption"    and   "Certain    Information
                             Regarding the Securities".
                         
                             In the event of an  Optional  Purchase  or  Auction
                             Sale, as described  herein,  the outstanding  Notes
                             will be redeemed,  at a  redemption  price equal to
                             the  unpaid  principal  amount of the Class A Notes
                             plus  accrued  and unpaid  interest  thereon at the
                             Class A Rate.  See  "Summary--Optional Purchase  of
                             the    Contracts",     "--Auction    Sale",    "The
                             Notes--Redemption" and "The Purchase Agreements and
                             The Trust Documents--Insolvency Event".
                         
                             If an  Insolvency  Event (as defined  herein)  with
                             respect to the  Affiliated  Purchaser  (as  defined
                             herein)  occurs,  the Indenture  Trustee (or, if no
                             Notes  are  outstanding,  the Owner  Trustee)  will
                             promptly  sell,  dispose of or otherwise  liquidate
                             the Contracts in a commercially  reasonable  manner
                             on  commercially  reasonable  terms,  except  under
                             certain  limited  circumstances.  The proceeds from
                             any such sale,  disposition  or  liquidation of the
                             Contracts  will be  treated as  collections  on the
                             Contracts   and   deposited   in   the   Collection
                             Account.  If the proceeds from the  liquidation  of
                             the  Contracts  and any  amounts  on deposit in the
                             Note  Distribution   Account  and  the  Certificate
                             Distribution  Account are not sufficient to pay the
                             Notes and Certificates in full,  distributions will
                             be made  first,  to the  payment  of  interest  and
                             principal  on the Notes and second,  to the payment
                             of interest and principal on the  Certificates.  In
                             such  event,  the amount of  principal  returned to
                             the  Certificateholders  will be  reduced  and such
                             Certificateholders  will  incur a loss,  except  to
                             the extent of  payments  to the  Certificateholders
                             from the Cash  Collateral  Account,  subject to the
                             Available   Cash   Collateral   Amount.   See  "The
                             Purchase      Agreements      and     The     Trust
                             Documents--Insolvency Event".
                         
Terms of the 
Certificates .............   The principal terms of the Certificates  will be as
                             described below:
                         
  A. Pass-Through Rate ...   The Certificates  will bear interest at the rate of
                                % per annum (the "Pass-Through Rate").
                         
  B. Interest ............   Interest   accruing  during  the  related  Interest
                             Accrual Period  (computed on the basis of a 360-day
                             year  consisting of twelve  30-day  months) will be
                             paid to the  Certificateholders  of  record  on the
                             related Record Date, on each Distribution  Date, to
                             the  extent  of  the   Available   Amount  on  such
                             Distribution   Date  (i)  in  an  amount  equal  to
                             one-twelfth  of the  product  of  the  Pass-Through
                             Rate  and  the  Certificate   Balance,  as  of  the
                             preceding  Distribution  Date (after  giving effect
                             to  distributions  of principal  and interest to be
                             made  on  such  Distribution  Date)  or (ii) in the
                             case of the first  Distribution  Date, in an amount
                             equal to interest accruing  from            to  but
                             
- --------------------------------------------------------------------------------



                                       8
<PAGE>

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

                             excluding  the  first  Distribution  Date,  on  the
                             Original     Certificate    Balance.    See    "The
                             Certificates--Distribution    of   Interest".   The
                             "Certificate    Balance"    means   the    Original
                             Certificate    Balance    reduced    by   (i)   all
                             distributions  allocable to principal actually made
                             to  Certificateholders,  including  payments of any
                             Principal  Liquidation  Loss Amount and payments of
                             any  Principal  Distribution  Amount  made  to  the
                             Certificateholders    which   are    allocable   to
                             principal,   (ii)  the  aggregate   amount  of  all
                             Principal Liquidation Loss Amounts distributable to
                             Certificateholders  to the extent such amounts have
                             not been so previously  distributed and (iii) on or
                             after  the  Distribution  Date on which the Class A
                             Notes  have  been  paid  in full  (the  "Cross-Over
                             Date"),  the  aggregate  amount  of  all  Principal
                             Distribution      Amounts      distributable     to
                             Certificateholders  to the extent such amounts have
                             not been so previously  distributed.  Distributions
                             of interest on the  Certificates  will be funded to
                             the  extent  of  the  Available  Amount  after  the
                             Servicer has been  reimbursed  for any  outstanding
                             Monthly  Advances  and has been  paid the  Servicer
                             Payment and interest and principal has been paid in
                             respect of the Notes on such  Distribution Date or,
                             to   the   extent   such   Available    Amount   is
                             insufficient, will be funded through a payment from
                             the  Cash  Collateral   Account,   subject  to  the
                             Available Cash  Collateral  Amount (as  hereinafter
                             defined), under the circumstances described herein.
                             The   rights  of   Certificateholders   to  receive
                             distributions  of interest will be  subordinated to
                             the rights of Noteholders  to receive  interest and
                             principal,    as   described   herein.   See   "The
                             Certificates--Distributions of Interest".
                            
  C. Principal ...........   On  each   Distribution   Date  on  or  after   the
                             Cross-Over  Date,  principal  of  the  Certificates
                             will  be   payable,   subject   to  the   remaining
                             Available  Amount and the Available Cash Collateral
                             Amount,   in  an  amount  equal  to  the  Principal
                             Distribution    Amount   with   respect   to   such
                             Distribution  Date. Such principal payments will be
                             funded  to  the  extent  of  the  Available  Amount
                             remaining  after the Servicer  has been  reimbursed
                             for any outstanding  Monthly  Advances and has been
                             paid the Servicer Payment,  and the interest due on
                             the  Certificates  has been paid or, to the  extent
                             such  Available  Amount  is  insufficient,  will be
                             funded  through a payment from the Cash  Collateral
                             Account,  subject to the Available Cash  Collateral
                             Amount,  under the circumstances  described herein.
                             The   rights  of   Certificateholders   to  receive
                             distributions  of principal  (following the payment
                             of  distributions  of  interest  in  respect of the
                             Certificates)  will be  subordinated  to the rights
                             of   Noteholders   to  receive   distributions   of
                             interest and principal.
                          
                             On each  Distribution  Date prior to the Cross-Over
                             Date,  the  Certificateholders  will be entitled to
                             receive the Principal  Liquidation  Loss Amount for
                             such  Distribution  Date.  Such principal  payments
                             will  be  funded  to the  extent  of the  Available
                             Amount   remaining  after  the  Servicer  has  been
                             reimbursed for an outstanding  Monthly Advances and
                             has been paid the Servicer  Payment,  the principal
                             and  interest  due on the  Notes  has been paid and
                             the interest on the  Certificates has been paid or,
                             to the extent that such remaining  Available Amount
                             is  insufficient,  will be funded through a payment
                             from the Cash  Collateral  Account,  subject to the
                             Available  Cash   Collateral   Amount,   under  the
                             circumstances   described  herein.  The  "Principal
                             Liquidation Loss Amount" for any Distribution  Date
                             
- --------------------------------------------------------------------------------



                                       9
<PAGE>

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

                             will equal the amount,  if any, by which the sum of
                             the aggregate  outstanding principal balance of the
                             Notes and the  Certificate  Balance  (after  giving
                             effect to all  distributions  of  principal on such
                             Distribution Date) exceeds the sum of the aggregate
                             principal  balance  of  the  Contracts  (the  "Pool
                             Balance") plus the amounts  remaining on deposit in
                             the  Pre-Funding  Account,  if any, at the close of
                             business on the last day of the related Due Period.
                             The Principal  Liquidation  Loss Amount  represents
                             future  principal  payments on the Contracts  that,
                             because of the  subordination  of the  Certificates
                             and liquidation  losses on the Contracts,  will not
                             be paid to the Certificateholders.  The Certificate
                             Balance will be reduced to the extent that prior to
                             the Cross-Over Date  distributions  are not made in
                             respect of the Principal  Loss  Liquidation  Amount
                             and on or after the Cross-Over  Date  distributions
                             are  not   made  in   respect   of  the   Principal
                             Distribution   Amount.   As  a   result   of   such
                             reductions,   less  interest  will  accrue  on  the
                             Certificates than would otherwise be the case.
                          
                             In the event that the  Certificates are outstanding
                             on the  Certificate  Final  Scheduled  Distribution
                             Date (after  taking into account  distributions  on
                             such date),  the Owner  Trustee will  withdraw from
                             the Cash  Collateral  Account (to the extent  funds
                             are  available  therefor  in  the  Cash  Collateral
                             Account),  and  will  deposit  in  the  Certificate
                             Distribution   Account  for   distribution  to  the
                             Certificateholders    in    retirement    of    the
                             Certificates,  an amount  equal to the  Certificate
                             Balance.
                          
D. Redemption ............   The  Certificates  will  be  subject  to  mandatory
                             redemption  in part,  on a pro rata  basis,  in the
                             event  that any  portion of the  Pre-Funded  Amount
                             remains on deposit  in the  Pre-Funding  Account at
                             the  end  of  the  Funding  Period.  The  aggregate
                             principal  amount of Certificates to be redeemed on
                             such  date   will  be  an   amount   equal  to  the
                             Pre-Funded     Percentage    allocable    to    the
                             Certificates  of the amount  then on deposit in the
                             Pre-Funding         Account.        See        "The
                             Certificates--Redemption" and "Certain  Information
                             Regarding The Securities".
                          
                             In the event of an  Optional  Purchase  or  Auction
                             Sale,  the  Certificates  will  be  redeemed  at  a
                             redemption  price equal to the Certificate  Balance
                             plus  accrued and  unpaid  interest  thereon at the
                             Pass-Through Rate. See "Summary--Optional  Purchase
                             of   the   Contracts",   "--Auction   Sale",   "The
                             Certificates--Redemption"   and    "The    Purchase
                             Agreements   and  The  Trust  Documents--Insolvency
                             Event".
                          
Mandatory Prepayment .....   The Notes and the  Certificates  will be prepaid in
                             part,  on a pro  rata  basis,  on the  Distribution
                             Date  immediately  succeeding  the day on which the
                             Funding  Period ends (or on the  Distribution  Date
                             on which the  Funding  Period  ends if the  Funding
                             Period  ends on a  Distribution  Date) in the event
                             that any portion of the  Pre-Funded  Amount remains
                             on deposit in the Pre-Funding  Account after giving
                             effect to the  acquisition  by the  Seller  and the
                             sale  to the  Trust  of all  Subsequent  Contracts,
                             including any such  acquisition  and  conveyance on
                             the date on which  the  Funding  Period  ends.  The
                             amount  to  be  distributed   to  Noteholders   and
                             Certificateholders  in  connection  with  any  such
                             prepayment  will  equal the  Pre-Funded  Percentage
                             allocable  to  the  Notes  and  the   Certificates,
                             respectively, of the remaining Pre-Funded Amount.
                          
- --------------------------------------------------------------------------------



                                       10
<PAGE>

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


Subordination of          
  the Certificates .......   The  rights of the  Certificateholders  to  receive
                             distributions with respect to the Contracts will be
                             subordinated   to  the   rights   of  the  Class  A
                             Noteholders,  to the extent described herein.  This
                             subordination is intended to enhance the likelihood
                             of timely  receipt  by Class A  Noteholders  of the
                             full amount of interest and  principal  required to
                             be  paid  to  them,  and to  afford  such  Class  A
                             Noteholders  limited  protection  against losses in
                             respect of the Contracts.
                          
                             No    distribution    will    be    made   to   the
                             Certificateholders  on  any  Distribution  Date  in
                             respect of (i)  interest  until the full  amount of
                             interest  and   principal  on  the  Class  A  Notes
                             payable   on  such   Distribution   Date  has  been
                             distributed to the Class A Noteholders,  other than
                             payments  from the  Cash  Collateral  Account,  and
                             (ii)  principal  until the Class A Notes  have been
                             paid in full,  other than  distributions in respect
                             of the Principal Liquidation Loss Amount.
                          
                             The protection  afforded to the Class A Noteholders
                             by the  subordination  feature described above will
                             be effected by the preferential  right of the Class
                             A Noteholders to receive,  to the extent  described
                             herein,  current  distributions from collections on
                             or  in  respect  of  the  Contracts  prior  to  the
                             application of such  collections to making payments
                             in respect of the  Certificates.  There is no other
                             protection   against   losses   on  the   Contracts
                             afforded  the  Class A Notes.  The Cash  Collateral
                             Account  will not be  available to provide a source
                             of funds to make  payments of principal or interest
                             on the Notes.
                          
Cash Collateral Account ..   On  the  Closing   Date,   an  account  (the  "Cash
                             Collateral  Account") will be established  pursuant
                             to the  Sale and  Servicing  Agreement.  The  Owner
                             Trustee  will have the right to withdraw  (or cause
                             to be withdrawn)  payments from the Cash Collateral
                             Account  under  certain   circumstances   specified
                             below.  The Cash Collateral  Account will be funded
                             on the  Closing  Date in the  amount  of  $
                             (the  "Initial  Cash  Collateral  Amount") from the
                             proceeds  of a loan (the  "Loan") to be made by one
                             or  more  financial  institutions  selected  by the
                             Company (the "Cash Collateral  Depositor") pursuant
                             to a  Cash  Collateral  Agreement  among  the  Cash
                             Collateral  Depositor,  the Trust and the  Servicer
                             (the  "Cash   Collateral   Agreement").   The  Cash
                             Collateral  Depositor's  only recourse  against the
                             Trust  for  repayment  of the Loan is from the Cash
                             Collateral    Account   Surplus   (as   hereinafter
                             defined),  certain  investment  earnings  on  funds
                             deposited  in  the  Cash  Collateral   Account  and
                             payments  from the  Cash  Collateral  Account  upon
                             maturity of the Loan,  in each case as set forth in
                             the Cash Collateral Agreement.  With respect to any
                             Distribution  Date,  the  amount  available  to  be
                             withdrawn  from the Cash  Collateral  Account  (the
                             "Available Cash Collateral  Amount") will equal the
                             lesser of (i) the Required Cash  Collateral  Amount
                             and  (ii)  the   amount  on  deposit  in  the  Cash
                             Collateral  Account,   exclusive  of  interest  and
                             earnings  thereon  and any  investment  losses  and
                             expenses  and before  giving  effect to any deposit
                             to be made to the Cash  Collateral  Account on such
                             Distribution  Date. If the Available  Amount on any
                             Distribution    Date   is    insufficient    (after
                             reimbursing  the Servicer  for Monthly  Advances to
                             
- --------------------------------------------------------------------------------



                                       11
<PAGE>

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

                             the  extent  required  by the  Sale  and  Servicing
                             Agreement,  paying the Servicer  Payment and paying
                             the interest and principal due on the Notes) to pay
                             the interest and principal (including, prior to the
                             Cross-Over  Date,  any Principal  Liquidation  Loss
                             Amount)   required   to  be   distributed   on  the
                             Certificates on such  Distribution  Date, the Owner
                             Trustee will  withdraw  (or cause to be  withdrawn)
                             from the Cash Collateral Account an amount equal to
                             the lesser of the amount of such  deficiency or the
                             Available Cash Collateral Amount. See "The Purchase
                             Agreement    and   The   Trust    Documents--Credit
                             Enhancement--Cash     Collateral    Account"    and
                             "--Distributions." If the Available Cash Collateral
                             Amount is zero,  holders of the  Certificates  will
                             bear the risk of loss  resulting  from  default  by
                             Obligors (as hereinafter  defined) and will have to
                             look primarily to the value of the related Financed
                             Vehicles for recovery of the outstanding  principal
                             and unpaid interest on the Defaulted Contracts.
                          
                             On  each  Distribution   Date,  the  Servicer  will
                             deposit   Excess    Collections   into   the   Cash
                             Collateral  Account  in  an  amount  sufficient  to
                             increase   the   amount  on  deposit  in  the  Cash
                             Collateral  Account to the Required Cash Collateral
                             Amount  and  to  make   payments  of  principal  or
                             interest  on the  Loan  as  required  by  the  Cash
                             Collateral Agreement.  Excess Collections,  if any,
                             not  so  required  to  be  deposited  in  the  Cash
                             Collateral  Account will be paid to the  Affiliated
                             Purchaser    (as    defined    herein).     "Excess
                             Collections" for any  Distribution  Date will equal
                             the amounts  collected  or  deposited in respect of
                             the  Contracts  in the related Due Period and which
                             are  remaining  in the  Collection  Account on such
                             Distribution   Date  after   taking  into   account
                             distributions  to be  made  on the  Securities  and
                             payments  and  reimbursements  to be  made  to  the
                             Servicer  on  such  Distribution   Date.  See  "The
                             Purchase      Agreements      and     The     Trust
                             Documents--Distributions."    The   "Required  Cash
                             Collateral    Amount"    with    respect   to   any
                             Distribution  Date means     % of the Pool  Balance
                             as of the first day of the related Due Period,  but
                             in no  event  less  than  $          ,  subject  to
                             adjustment  based on  delinquencies  and  losses on
                             the  Contracts,  provided  that the  Required  Cash
                             Collateral  Amount may be reduced from time to time
                             if the  Rating  Agencies  shall  have  given  prior
                             written notice to the Seller,  the Servicer and the
                             Issuer  that such  reduction  will not  result in a
                             downgrade  or   withdrawal   of  the  then  current
                             ratings  of the  Notes  and the  Certificates.  See
                             "The    Purchase    Agreement    and   The    Trust
                             Documents--Credit   Enhancement--Cash    Collateral
                             Account."
                           
                             If, on any  Distribution  Date,  the Available Cash
                             Collateral  Amount  (after  taking into account any
                             deposits   to  and   withdrawals   from   the  Cash
                             Collateral   Account   pursuant  to  the  Sale  and
                             Servicing  Agreement  on  such  Distribution  Date)
                             exceeds the  Required  Cash  Collateral  Amount for
                             the next Distribution  Date, such excess (the "Cash
                             Collateral  Account  Surplus")  will, to the extent
                             required  to  make   payments  of   principal   and
                             interest on the Loan,  be  withdrawn  from the Cash
                             Collateral  Account and paid to the Cash Collateral
                             Depositor.  The  balance,  if any,  of such  excess
                             will be withdrawn from the Cash Collateral  Account
                             and  paid to the  Affiliated  Purchaser.  See  "The
                             Purchase  Agreement and The Trust Documents--Credit
                             Enhancement--Cash Collateral Account".             

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



                                       12
<PAGE>

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

Monthly Advances .........   With respect to each Contract as to which there has
                             been an Interest  Shortfall  during the related Due
                             Period  (other than an Interest  Shortfall  arising
                             from a Contract  which has been  prepaid in full or
                             which has been  subject to a Relief  Act  Reduction
                             (as defined herein) during the related Due Period),
                             the Servicer  shall  advance funds in the amount of
                             such   Interest   Shortfall   (each,   a   "Monthly
                             Advance"),   but  only  to  the  extent   that  the
                             Servicer,  in its good faith judgement,  expects to
                             recover  such  Monthly   Advance  from   subsequent
                             collections   with  respect  to  interest  on  such
                             Contract  made  by  or on  behalf  of  the  obligor
                             thereunder   (the   "Obligor"),   net   liquidation
                             proceeds or insurance proceeds with respect to such
                             Contract.  The Servicer shall be reimbursed for any
                             Monthly  Advance from subsequent  collections  with
                             respect   to  such   Contract.   If  the   Servicer
                             determines  in its  good  faith  judgement  that an
                             unreimbursed  Monthly  Advance shall not ultimately
                             be recoverable from such collections,  the Servicer
                             shall be reimbursed  for such Monthly  Advance from
                             collections  on  all   Contracts.   In  determining
                             whether an  advance  is or will be  nonrecoverable,
                             the  Servicer  need not take into  account  that it
                             might   receive   any   amounts  in  a   deficiency
                             judgement.  The Servicer  will not advance funds in
                             respect of the principal component of any scheduled
                             payment. See "The Purchase Agreements and The Trust
                             Documents--Monthly Advances".  "Interest Shortfall"
                             means  with   respect  to  any   Contract  and  any
                             Distribution Date, the excess of (x) the sum of (i)
                             the product of one-twelfth of the weighted  average
                             of the  Pass-Through  Rate  and  the  Class  A Rate
                             multiplied by the outstanding  principal  amount of
                             such  Contract  as of the  last  day of the  second
                             preceding  Due Period (or, in the case of the first
                             Due Period  ending  after the Contract was acquired
                             by the Trust, as of the Initial Cut-off Date or the
                             Subsequent  Cut-off  Date,  as  the  case  may  be)
                             calculated on the basis of a 360-day year comprised
                             of twelve 30-day months and (ii) the product of (A)
                             one-twelfth  of the  Servicing Fee Rate and (B) the
                             outstanding principal amount of such Contract as of
                             the last day of the  second  preceding  Due  Period
                             (or,  in the case of the  first Due  Period  ending
                             after the Contract was acquired by the Trust, as of
                             the Initial Cut-off Date or the Subsequent  Cut-off
                             Date,  as the case may be),  over (y) the amount of
                             interest, if any, collected on such Contract in the
                             related Due Period.
                          
Non-Reimbursable 
  Payments ................  With  respect to each  Contract  as to which  there
                             has been an Interest  Shortfall  in the related Due
                             Period  arising from either a prepayment in full of
                             such  Contract or a Relief Act Reduction in respect
                             of such Contract  during such Due Period,  the Sale
                             and Servicing  Agreement  will require the Servicer
                             to  deposit  into  the  Collection  Account  on the
                             Business Day  immediately  preceding  the following
                             Distribution  Date, without the right of subsequent
                             reimbursement,  an  amount  equal to such  Interest
                             Shortfall (a "Non-Reimbursable Payment").
                          
Servicing Fees ............  The  Servicer  shall  receive  a  monthly  fee (the
                             "Servicing  Fee"),  payable  on  each  Distribution
                             Date,  equal to the sum of (i)  one-twelfth  of the
                             product  of 1.00% per  annum  (the  "Servicing  Fee
                             Rate")  and the Pool  Balance as of the last day of
                             the second  preceding  Due Period  (or, in the case
                             of the first  Distribution  Date, as of the Initial
                             Cut-off Date) and (ii) any  investment  earnings on
                            
- --------------------------------------------------------------------------------

                                       13
<PAGE>

- --------------------------------------------------------------------------------
                          
                             amounts on deposit in the Collection  Account,  the
                             Note  Distribution   Account  and  the  Certificate
                             Distribution  Account.  In  addition,  the Servicer
                             will be  entitled  to  collect  and retain any late
                             fees,  prepayment charges,  extension fees or other
                             administrative  fees or similar  charges allowed by
                             applicable law with respect to the Contracts ("Late
                             Fees"). See "The Purchase  Agreements and The Trust
                             Documents--Servicing Compensation."

Optional Purchase         
   of the Contracts .......  At  its  option,   CITSF  may   purchase   all  the
                             Contracts on any  Distribution  Date  following any
                             Record  Date on which  the Pool  Balance  is 10% or
                             less of the  Initial  Pool  Balance,  at a purchase
                             price  determined as described  under "The Purchase
                             Agreements  and The  Trust Documents--Termination."
                             The "Initial  Pool  Balance"  equals the sum of (i)
                             the Pool  Balance as of the  Initial  Cut-off  Date
                             and (ii) the  aggregate  principal  balance  of all
                             Subsequent  Contracts  added  to  the  Trust  as of
                             their respective Subsequent Cut-off Dates.
                          
Auction Sale ..............  Within   ten  days   after  a   Distribution   Date
                             following   the  Record  Date  on  which  the  Pool
                             Balance is 5% or less of the Initial Pool  Balance,
                             the  Indenture  Trustee (or, if the Notes have been
                             paid in full and the Indenture has been  discharged
                             in accordance  with its terms,  the Owner  Trustee)
                             shall   solicit   bids  for  the  purchase  of  the
                             Contracts  remaining  in the  Trust.  In the  event
                             that  satisfactory  bids are  received as described
                             in  "The   Purchase   Agreements   and  The   Trust
                             Documents--Termination, "the net sale proceeds will
                             be  distributed  to  Securityholders,  in the  same
                             order  of  priority  as  collections   received  in
                             respect   of   the   Contracts,   on   the   second
                             Distribution  Date  succeeding such Record Date. If
                             satisfactory  bids are not  received,  such Trustee
                             shall  decline to sell the  Contracts and shall not
                             be under any  obligation  to  solicit  any  further
                             bids or  otherwise  negotiate  any further  sale of
                             the  Contracts.  See "The Purchase  Agreements  and
                             The Trust Documents--Termination".
                          
Ratings ...................  It  is  a   condition   to  the   issuance  of  the
                             Securities  that the  Class A Notes be rated in the
                             highest rating  category by at least one nationally
                             recognized   rating   agency   (each,   a   "Rating
                             Agency") and the  Certificates be rated in at least
                             the third highest  rating  category by at least one
                             Rating  Agency.  The  ratings  of the Class A Notes
                             will  be  based  primarily  on  the  value  of  the
                             Initial Contracts,  the Pre-Funding Account and the
                             terms   of   the    Securities,    including    the
                             subordination  provided  by the  Certificates.  The
                             ratings   of  the   Certificates   will  be   based
                             primarily  on  the  Cash  Collateral  Account.  The
                             foregoing  ratings do not  address  the  likelihood
                             that the Securities  will be retired  following the
                             sale of the  Contracts  by the Trustee as described
                             above under  "Auction  Sale" or "Optional  Purchase
                             of the Contracts". See "Ratings".
                          
`                            There  can be no  assurance  that any  rating  will
                             remain  in effect  for any given  period of time or
                             that a rating will not be lowered or  withdrawn  by
                             the assigning  Rating Agency if, in its  judgement,
                             circumstances  so  warrant.  In the event  that the
                             rating  initially  assigned  to the  Securities  is
                             subsequently  lowered or withdrawn  for any reason,
                             no person or entity  will be  obligated  to provide
                             any additional  credit  enhancement with respect to
                             such Securities.  There can be no assurance whether
                             
- --------------------------------------------------------------------------------



                                       14
<PAGE>

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

                             any other rating agency will rate the Class A Notes
                             or the  Certificates,  or if one does,  what rating
                             would be assigned by any such other rating  agency.
                             A security rating is not a  recommendation  to buy,
                             sell or hold securities.
                          
Certain Federal Income    
  Tax Considerations ......  For  Federal  income  tax  purposes:  (1) the Notes
                             will   constitute   indebtedness;   and   (2)   the
                             Certificates  will constitute  interests in a trust
                             fund that  will not be  treated  as an  association
                             taxable  as  a  corporation.  Each  Noteholder,  by
                             acceptance  of a Note,  will  agree  to  treat  the
                             Notes as indebtedness,  and each Certificateholder,
                             by the acceptance of a  Certificate,  will agree to
                             treat  the  Trust as a  partnership  in  which  the
                             Certificateholders  are partners for Federal income
                             tax  purposes.  See  "Certain  Federal  Income  Tax
                             Consequences".
                          
ERISA Considerations ......  Subject   to   certain   considerations   discussed
                             under"ERISA  Considerations" herein, the Notes will
                             be eligible for purchase by employee  benefit plans
                             that are subject to the Employee  Retirement Income
                             Security Act of 1974, as amended ("ERISA").
                          
                             Employee  benefit  plans  subject to ERISA will not
                             be eligible to purchase the Certificates.
                          
                             Any  benefit   plan   fiduciary   considering   the
                             purchase  of the  Securities  should,  among  other
                             things,  consult  with its  counsel in  determining
                             whether   all   required   conditions   have   been
                             satisfied. See
                             "ERISA Considerations".
                         




















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


                                       15
<PAGE>
                                  RISK FACTORS

     Prospective   Securityholders   should  consider  the  following  risks  in
connection with the purchase of the Securities:

     1. Limited Obligations. The Securities will not represent an interest in or
an  obligation  of  The  CIT  Group  Holdings,   Inc.  ("CIT"),  The  CIT  Group
Securitization  Corporation II (the  "Company"),  the  Affiliated  Purchaser (as
hereinafter  defined) or any Servicer (including The CIT Group/Sales  Financing,
Inc.  ("CITSF")).  The  Securities  will not be  insured  or  guaranteed  by any
government agency or  instrumentality,  CIT or any of its affiliates,  including
the  Company,   the  Affiliated   Purchaser  and  CITSF,  the  Underwriters  (as
hereinafter defined) or any of their affiliates, or any other Servicer or any of
its affiliates.

     2. Risk of Loss. An investment in the  Securities may be affected by, among
other  things,  a downturn  in  regional  or local  economic  conditions.  These
regional or local economic  conditions are often volatile and historically  have
affected the  delinquency,  loan loss and  repossession  experience  of pools of
installment sale contracts secured by recreational  vehicles.  CITSF's portfolio
of installment  sale contracts  secured by recreational  vehicles has grown over
the past two years,  and the credit criteria and  underwriting  guidelines under
which CITSF  originates  recreational  vehicle  installment  sale contracts were
changed in 1994. The delinquency and loan loss experience for CITSF's  portfolio
will be affected by this growth and the change in credit criteria.  See "The CIT
Group/Sales Financing,  Inc.,  Servicer--Delinquency,  Loan Loss and Liquidation
Experience" herein.  Because the market value of recreational vehicles generally
declines  with age and because of the failure of the Trustees to possess a first
perfected  security  interest in the Financed  Vehicles in certain  states,  the
Servicer may not recover the entire amount owing under a Defaulted  Contract (as
hereinafter  defined).  See "Certain Legal Aspects of the  Contracts." In such a
case, the  Securityholders  may suffer a corresponding loss. The market value of
the Financed  Vehicles could be or become lower than the  outstanding  principal
balances of the Contracts that they secure. Sufficiently high liquidation losses
on the Contracts will have the effect of reducing,  and could  eliminate (a) the
protection  against loss afforded to the Noteholders by the subordination of the
Certificates   and  (b)   the   protection   against   loss   afforded   to  the
Certificateholders  by the  Available  Cash  Collateral  Amount (as  hereinafter
defined).  If the  Certificate  Balance is reduced to zero,  the  holders of the
Notes will bear the risk of loss  resulting  from  default by Obligors  and will
have to look  primarily  to the  value  of the  related  Financed  Vehicles  for
recovery of the  outstanding  principal  and unpaid  interest  on the  Defaulted
Contracts.  If the Available Cash Collateral Amount is reduced to zero,  holders
of the  Certificates  will  bear  the risk of loss  resulting  from  default  by
Obligors (as  hereinafter  defined) and will have to look primarily to the value
of the related Financed  Vehicles for recovery of the outstanding  principal and
unpaid interest on the Defaulted Contracts.

     3. Security  Interests and Certain  Other  Aspects of the  Contracts.  Each
Contract  will  be  secured  by  a  security  interest  in a  Financed  Vehicle.
Perfection of security  interests in the Financed  Vehicles and  enforcement  of
rights to realize upon the value of the Financed  Vehicles as collateral for the
Contracts  are  subject  to a  number  of  state  laws,  including  the  Uniform
Commercial  Code (the  "UCC") as  adopted in each  state  and,  in most  states,
certificate  of title  statutes.  The steps  necessary  to perfect the  security
interest in a Financed  Vehicle vary from state to state.  All  Contracts in the
Contract Pool were purchased by CITSF or The CIT  Group/Consumer  Finance,  Inc.
(NY)  ("CITCF-NY") from  recreational  vehicle dealers  ("Dealers") and name the
Dealer as obligee and as secured party.  All Contracts in the Contract Pool were
assigned b y the related  Dealer to CITSF or  CITCF-NY.  In each case,  CITSF or
CITCF-NY  is named as the  secured  party on the  certificate  of title  for the
related   Financed   Vehicle.   Because  of  the  expense   and   administrative
inconvenience  involved,  CITSF will not amend any  certificate of title to name
the Company or either Trustee as the lienholder and the Company will not deliver
any  certificate  of title to either  Trustee or note thereon  either  Trustee's
interest.  Consequently,  in some states, in the absence of such an amendment to
the  certificate of title to reflect the successive  assignments to the Company,
the Owner  Trustee  and the  Indenture  Trustee,  the  security  interest in the
Financed  Vehicle may not be  effective,  or such  security  interest may not be
perfected,  and the assignment of the security  interest in the Financed Vehicle
to the Owner  Trustee and the  Indenture  Trustee may not be  effective  against
other creditors or a trustee in bankruptcy.

     In addition,  numerous  federal and state consumer  protection  laws impose
requirements on lenders under installment sale contracts, such as the Contracts,
and the  failure by the seller of goods to comply with such  requirements  could


                                       16
<PAGE>

give rise to liabilities of assignees for amounts due under such  agreements and
the right to set-off against claims by such assignees. These laws would apply to
the  Trust as  assignee  of the  Contracts.  From  time to time,  CITSF has been
involved in litigation  under consumer or debtor  protection laws, some of which
have been class actions.  See "Risk  Factors--Litigation."  Pursuant to the Sale
and  Servicing  Agreement,  CITSF will  represent  and warrant as of the Initial
Cut-off  Date with  respect  to each  Initial  Contract,  and as of the  related
Subsequent  Cut-off Date with  respect to each  Subsequent  Contract,  that each
Contract  complies  with  all  requirements  of law  and  will  provide  certain
warranties  relating to the  validity,  perfection  and priority of the security
interest in each Financed Vehicle securing a Contract.  A breach by CITSF of any
such warranty that materially and adversely  affects the Trust's interest in any
Contract would require CITSF to repurchase  such Contract  unless such breach is
cured within 90 days. If CITSF does not honor its purchase obligation in respect
of a Contract and such  Contract were to become  defaulted,  recovery of amounts
due on such  Contract  would be  dependent  on  repossession  and  resale of the
Financed  Vehicle  securing such  Contract.  Certain other factors may limit the
ability of the  Securityholders  to realize  upon the  Financed  Vehicles or may
limit the  amount  realized  to less than the amount  due.  See  "Certain  Legal
Aspects of the Contracts".

     Under California law and most state vehicle dealer licensing laws,  sellers
of recreational  vehicles are required to be licensed to sell vehicles at retail
sale.   Numerous  other  federal  and  state  consumer  protection  laws  impose
requirements  applicable  to the  origination  and  lending  pursuant  to retail
installment  sale  contracts,  including  the Truth in Lending  Act, the Federal
Trade  Commission  Act, the Fair Credit  Billing Act, the Fair Credit  Reporting
Act, the Equal Credit  Opportunity  Act, the Fair Debt Collection  Practices Act
and the Uniform  Consumer  Credit Code.  In the case of some of these laws,  the
failure to comply with their  provisions  may affect the  enforceability  of the
related  Contract.  Neither the Trust nor the Company has  obtained  any license
required  under any  federal  or state  consumer  or  mortgage  banking  laws or
regulations,  and the absence of such  licenses  may impede the  enforcement  of
certain rights or give rise to certain  defenses in actions seeking  enforcement
of such rights.  In addition,  with respect to used vehicles,  the Federal Trade
Commission's  Rule on Sale of Used  Vehicles  requires  that all sellers of used
vehicles  prepare,  complete,  and display a "Buyer's  Guide" which explains the
warranty coverage for such vehicles.  Furthermore,  Federal Odometer Regulations
promulgated  under the Motor  Vehicle  Information  and Cost Savings Act require
that all  sellers of used  vehicles  furnish a written  statement  signed by the
seller  certifying  the  accuracy of the  odometer  reading.  If a seller is not
properly licensed or if either a Buyer's Guide or Odometer Disclosure  Statement
was not provided to the purchaser of a Financed Vehicle, the obligor may be able
to assert a defense  against the seller of the  Financed  Vehicle.  See "Certain
Legal Aspects of the Contracts".

     4. Certain  Matters  Relating to  Insolvency.  CITSF and the Company intend
that each  transfer of  Contracts  from  CITCF-NY to CITSF and from CITSF to the
Company  and from the  Company to the Trust  constitutes  a sale,  rather than a
pledge of the Contracts to secure indebtedness.  However, if CITCF-NY,  CITSF or
the Company were to become a debtor under Title 11 of the United States Code, 11
U.S.C.  ss.101 et seq. (the "Bankruptcy  Code"), it is possible that a creditor,
receiver, other party in interest or trustee in bankruptcy of CITCF-NY, CITSF or
the Company,  or  CITCF-NY,  CITSF or the Company as  debtor-in-possession,  may
argue that the sale of the  Contracts  by  CITCF-NY  to CITSF or by CITSF to the
Company,  or by the  Company  to the  Trust,  respectively,  was a pledge of the
Contracts  rather than a sale and that,  accordingly,  such Contracts  should be
part of such  entity's  bankruptcy  estate.  Such a position,  if presented to a
court, even if ultimately unsuccessful,  could result in a delay in or reduction
of  distributions  to the  Securityholders.  See "Certain  Legal  Aspects of the
Contracts--Certain Matters Relating to Insolvency".

                        ,  an                 corporation   and a  wholly  owned
subsidiary of CIT (the "Affiliated Purchaser"), will purchase at least 1% of the
principal  balance of the Certificates.  The Affiliated  Purchaser will have the
same rights with  regard to the Trust as all other  Certificateholders  based on
its percentage  ownership of the Certificate  Balance.  The Trust Agreement will
provide  that if an  Insolvency  Event (as defined  herein)  with respect to the
Affiliated  Purchaser  occurs,  subject  to certain  conditions,  the Trust will
dissolve.  Certain  steps  have  been  taken  in  structuring  the  transactions
contemplated  hereby that are intended to make it less likely that an Insolvency
Event with respect to the Affiliated  Purchaser will occur.  These steps include
the  formation  of  the  Affiliated  Purchaser  as a  separate,  limited-purpose
corporation pursuant to articles of incorporation containing certain limitations
(including restrictions on the nature of the Affiliated Purchaser's business and
a restriction on the Affiliated Purchaser's ability to commence a voluntary case
or  proceeding  under the  Bankruptcy  Code or  similar  applicable  state  laws
("Insolvency  Laws")  without  the  prior  affirmative  unanimous  vote  of  its


                                       17
<PAGE>

directors).   However,  there  can  be  no  assurance  that  the  activities  or
liabilities of the Affiliated Purchaser would not result in an Insolvency Event.

     If an Insolvency Event with respect to the Affiliated Purchaser occurs, the
Indenture  Trustee (or, if no Notes are  outstanding,  the Owner  Trustee)  will
promptly sell, dispose of or otherwise liquidate the Contracts in a commercially
reasonable manner on commercially reasonable terms, except under certain limited
circumstances.  The proceeds from any such sale,  disposition  or liquidation of
the Contracts  will be treated as  collections on the Contracts and deposited in
the Collection  Account.  If the proceeds from the  liquidation of the Contracts
and any amounts on deposit in the Note Distribution  Account and the Certificate
Distribution  Account are not  sufficient to pay the Notes and  Certificates  in
full, distributions will be made first, to the payment of interest and principal
on the Notes and  second,  to the  payment  of  interest  and  principal  on the
Certificates.   In  such  event,  the  amount  of  principal   returned  to  the
Certificateholders  will be  reduced  and such  Certificateholders  will incur a
loss, except to the extent of payments to the  Certificateholders  from the Cash
Collateral  Account,  subject to the Available Cash Collateral  Amount. See "The
Purchase Agreements and The Trust Documents--Insolvency Event".

     5. Limited  Liquidity.                      and                        (the
"Underwriters") intend to make a secondary market in the Securities, but have no
obligation  to do so.  There can be no  assurance  that a secondary  market will
develop for the  Securities  or, if it does  develop,  that it will  provide the
Holders of the  Securities  with  liquidity of investment or that it will remain
for the term of the Securities.

     6. The Subsequent  Contracts and the Pre-Funding Account. The conveyance of
Subsequent  Contracts  by CITSF  during  the  Funding  Period is  subject to the
conditions  described  herein under "The Contract  Pool".  If CITSF is unable to
originate  Contracts  satisfying such criteria during the Funding Period,  CITSF
will have  insufficient  Contracts to sell to the Trust on  Subsequent  Transfer
Dates,  thereby  resulting  in  prepayments  of  principal  to  Noteholders  and
Certificateholders as described below.

     To the extent that amounts on deposit in the  Pre-Funding  Account have not
been fully applied to the purchase of  Subsequent  Contracts by the Trust by the
end of the Funding  Period,  Noteholders and  Certificateholders  will receive a
prepayment  of  principal  in an  amount  equal  to  the  Pre-Funded  Percentage
allocable to the Noteholders and the  Certificateholders,  respectively,  of the
Pre-Funded  Amount  remaining  in the  Pre-Funding  Account at such time,  which
prepayment will be made on the first  Distribution Date following the end of the
Funding Period or, if the Funding  Period ends on a  Distribution  Date, on such
date. The "Pre-Funded  Percentage" with respect to the Notes or the Certificates
is the  percentage  derived  from the  fraction,  the  numerator of which is the
initial principal balance of the Notes or the initial  Certificate  Balance,  as
the  case  may be,  and  the  denominator  of  which  is the sum of the  initial
principal  balance  of the  Notes and the  initial  Certificate  Balance.  It is
anticipated that the principal amount of Subsequent  Contracts  purchased by the
Trust  will not be exactly  equal to the  amount on  deposit in the  Pre-Funding
Account and that therefore  there will be at least a nominal amount of principal
prepaid to the Noteholders and the  Certificateholders at the end of the Funding
Period.

   
     Each Subsequent  Contract must satisfy the eligibility  criteria  specified
herein and in the Sale and Servicing Agreement at the time of its addition.  The
Company (the seller of any Subsequent  Contracts to the Trust) will certify that
all such  eligibility  criteria have been satisfied and CITSF (the seller of any
Subsequent  Contracts to the Company) will certify that all conditions precedent
to the sale of the Subsequent Contracts to the Trust have been satisfied.  It is
a condition to the sale of any Subsequent Contracts to the Trust that the Rating
Agencies,  after receiving  prior notice of the proposed  transfer of Subsequent
Contracts  to the Trust,  have not advised the Seller or the  Trustees  that the
conveyance  of  such  Subsequent  Contracts  will  result  in  a  qualification,
modification or withdrawal of its then current rating of either the Notes or the
Certificates.  Following  the transfer of  Subsequent  Contracts to the Contract
Pool the aggregate  characteristics  of the Contracts  then held in the Contract
Pool may vary from those of the Initial Contracts included therein.
    

     The  ability  of the Trust to invest in  Subsequent  Contracts  is  largely
dependent upon whether CITSF is able to originate recreational vehicle contracts
that meet the  requirements  for transfer on a Subsequent  Transfer Date under a
Subsequent Purchase Agreement  transferring  Subsequent  Contracts from CITSF to
the Company and under the Sale and Servicing Agreement.  The ability of CITSF to
originate  such  contracts  may be affected by a variety of social and  economic
factors.  Moreover,  such  factors  may  affect  the  ability  of  the  Obligors


                                       18


<PAGE>

thereunder to perform their  obligations  thereunder  which may cause  contracts
originated  by CITSF or its  affiliates  to fail to meet  the  requirements  for
transfer  under the  Subsequent  Purchase  Agreement  or the Sale and  Servicing
Agreement.  Economic factors include interest rates,  unemployment  levels,  the
rate of inflation  and consumer  perception  of economic  conditions  generally.
However,  CITSF is unable to determine and has no basis to predict whether or to
what extent  economic or social  factors  will  affect the  performance  by such
Obligors and the availability of Subsequent Contracts.


   
     7.  Prepayment  from  the  Pre-Funding  Account.  To the  extent  that  the
Pre-Funded Amount has not been fully applied by the Trust to purchase Subsequent
Contracts by the end of the Funding Period,  the amount  remaining on deposit in
the  Pre-Funding  Account  will be  payable  as  principal  to  Noteholders  and
Certificateholders  in accordance  with the  Pre-Funded  Percentage  (as defined
herein) on the first  Distribution Date following the end of the Funding Period,
or, if the end of the Funding  Period is on a  Distribution  Date,  then on such
date.

     In the event that amounts remain on deposit in the  Pre-Funding  Account at
the end of the Funding Period and are applied to the payment of principal to the
Noteholders  and  Certificateholders,  such partial  retirement of the Notes and
Certificates  may shorten the average life of the  Securities  and may cause the
Noteholders  and   Certificateholders   to  experience  a  lower  yield  on  the
Securities.  In addition,  any  reinvestment  risk  resulting  from such partial
retirement will be borne by the holders of such Securities.

     8. Limited  Assets.  Although the Trust will covenant to sell the Contracts
if directed to do so by the Indenture  Trustee in accordance  with the Indenture
following  an  acceleration  of the Notes upon an Event of Default,  there is no
assurance that the market value of the Contracts will at any time be equal to or
greater  than  the  aggregate   outstanding  principal  balance  of  the  Notes.
Therefore,  upon an Event of Default  with  respect to the Notes there can be no
assurance that sufficient funds will be available to repay  Noteholders in full.
In addition,  the amount of principal  required to be distributed to Noteholders
under the Indenture is generally limited to amounts available to be deposited in
the Note Distribution  Account.  Therefore,  the failure to pay principal on the
Notes may not result in the  occurrence of an Event of Default until the Class A
Final Scheduled Distribution Date.
    

     Funds on deposit in the Cash Collateral  Account which are available to pay
principal and interest on the  Certificates  on any  Distribution  Date will not
exceed the  Available  Cash  Collateral  Amount for such  Distribution  Date. In
addition, amounts to be deposited in the Cash Collateral Account are limited and
will be reduced as the Pool Balance is reduced.  If funds in the Cash Collateral
Account  are  exhausted,  the Trust will  depend  solely on  payments on or with
respect to the Contracts,  Monthly  Advances and  Non-Reimbursable  Payments (as
hereinafter defined) to make distributions to the Certificateholders.

   
     9.  Geographic   Concentration  of  Recreational  Vehicles.  A  significant
concentration  of  the  Initial  Contracts  were  originated  in the  states  of
[California,  Texas,  Arizona,  Florida,  Oklahoma and  Missouri].  Based on the
Initial Cut-off Date Pool Principal Balance,   %,   %,   %,   %,   % and   %  of
the Initial Contracts were originated in [California,  Texas, Arizona,  Florida,
Oklahoma and Missouri], respectively. Because of the relative lack of geographic
diversity,  losses on the related Contracts may be higher than would be the case
if  there  were  more  diversification.  The  economies  of such  states  may be
adversely  affected to a greater  degree than that of other areas of the country
by certain regional  economic  conditions.  An economic downturn in [California,
Texas, Arizona, Florida, Oklahoma or Missouri] may have an adverse effect on the
ability of Obligors in such states to meet their payment  obligations  under the
Contracts.

     10.  Litigation.  In June,  1995, a suit,  Harvey  Travis et al. v. The CIT
Group Sales Financing, Inc., et al., Civil Action No. CV-95-P-1544-S,  was filed
in the United  States  District  Court for the  Northern  District  of  Alabama,
against CITSF, its force-placed insurance carrier and another lender. Plaintiffs
in  this  action  allege  primarily  that  force-placed  insurance  coverage  on
manufactured  homes was placed by defendants in a manner which caused plaintiffs
and other  borrowers to be charged or assessed for  excessive  premiums and that
there was inadequate  disclosure  regarding certain fees charged and commissions
earned in connection therewith. In their complaint,  plaintiffs ask that a class
action be certified,  with the class to be comprised of individuals against whom
monetary  charges alleged to be excessive have been assessed and/or collected by
CITSF and/or the other defendants for the purchase of force-placed  insurance in
connection with consumer  installment  transactions  with CITSF and/or the other
defendants.  It cannot at this time be determined whether there is any basis for
a class action.  The allegations of the complaint are very general and discovery
has only recently commenced.  However,  based on what it knows at this time, the
    

                                       19


<PAGE>

   
management of CITSF has no reason to believe that this case will have a material
effect upon CITSF's financial condition or results of operations.
    

     As of the  Initial  Cut-off  Date,  force-placed  insurance  has  not  been
obtained on any of the Initial Contracts and as of the Subsequent  Cut-off Date,
force-placed  insurance  will not have been  obtained  on any of the  Subsequent
Contracts.  Historically, CITSF has force-placed insurance on a relatively small
percentage of its retail  installment  sales contracts  relating to recreational
vehicles. The Servicer, however, may force-place insurance on the Contracts once
they are owned by the Trust as described under "The Purchase  Agreements and the
Trust Documents--Physical  Damage Insurance" and there can be no assurance as to
the number or  principal  balance of the  Contracts  that may become  subject to
force-placed  insurance. In the event that the Servicer fails to comply with the
provisions  of  the  Sale  and  Servicing  Agreement  relating  to  force-placed
insurance with respect to any Contract and such failure materially and adversely
affects the Trust's interest in such Contract,  the Servicer will be required to
purchase such  Contract in  accordance  with the terms of the Sale and Servicing
Agreement.

                          STRUCTURE OF THE TRANSACTION

     The Issuer,  CIT RV Owner Trust 1996-A (the "Issuer" or the "Trust"),  is a
business  trust  formed  under the laws of the State of  Delaware  pursuant to a
Trust  Agreement  (as amended  and  supplemented  from time to time,  the "Trust
Agreement"),  to be dated as of February 1, 1996 between the Seller and        ,
acting  thereunder not in its  individual  capacity but solely as trustee of the
Trust (the "Owner Trustee").  After its formation,  the Trust will not engage in
any activity  other than (i)  acquiring,  holding and managing the Contracts and
the other assets of the Trust and proceeds therefrom, (ii) issuing the Notes and
the  Certificates,  (iii) making payments on the Notes and the  Certificates and
(iv) engaging in other activities that are necessary,  suitable or convenient to
accomplish the foregoing or are incidental thereto or connected therewith.

     The   Trust   will   initially   be   capitalized   with  equity  equal  to
$                   (the "Original  Certificate  Balance"). Certificates with an
aggregate  original  principal balance of at least $                     will be
sold to the Affiliated Purchaser and Certificates  representing the remainder of
the Original  Certificate Balance will be sold to third party investors that are
expected to be  unaffiliated  with the  Affiliated  Purchaser,  the Seller,  the
Servicer  or their  affiliates.  The  equity  in the  Trust,  together  with the
proceeds of the initial sale of the Notes, will be used by the Trust to purchase
the  Initial  Contracts  from the  Seller  pursuant  to the  Sale and  Servicing
Agreement and to fund the deposit of the Pre-Funded Amount.

     The Trust's principal offices are in                  , Delaware in care of
                   as Owner  Trustee,  at the  address  listed in  "--The  Owner
Trustee" below.

Capitalization of the Trust

     The following table  illustrates the  capitalization of the Trust as of the
Initial  Cut-off  Date,  as if the  issuance  and  sale  of the  Notes  and  the
Certificates offered hereby had taken place on such date:

          Class A    % Asset Backed Notes ...........   $
              % Asset Backed Certificates ...........   $
                                                        -----------
          Total .....................................   $
                                                        ===========

The Owner Trustee

                   is the Owner Trustee under the Trust Agreement.             
is  a  Delaware   banking   corporation   and  a   wholly-owned   subsidiary  of
             .   The  principal   offices  of                   are  located  at
             .  The Owner Trustee will perform limited administrative  functions
under the Trust Agreement,  including making  distributions from the Certificate
Distribution  Account.  The Owner  Trustee's  liability in  connection  with the
issuance  and sale of the  Certificates  and the Notes is limited  solely to the
express obligations of the Owner Trustee as set forth in the Trust Agreement and
the Sale and Servicing Agreement.

                                       20


<PAGE>
                               THE TRUST PROPERTY

     The Notes are an  obligation of the Trust and will be secured by the assets
of the Trust  (other  than the  Certificate  Distribution  Account  and the Cash
Collateral Account). Each Certificate represents a fractional undivided interest
in the Trust.  The Trust property will include,  among other things,  (i) a pool
(the  "Contract  Pool") of simple  interest  retail  installment  sale contracts
secured by new and used  recreational  vehicles  between  Dealers and  Obligors,
consisting  of the Initial  Contracts  and the  Subsequent  Contracts;  (ii) all
monies received under the Initial Contracts on or after the Initial Cut-off Date
and the Subsequent  Contracts on or after the related  Subsequent  Cut-off Date;
(iii)  such  amounts  as from  time to time may be held in one or more  accounts
established  and  maintained by the Servicer  pursuant to the Sale and Servicing
Agreement  (including  all  investments in such accounts and all income from the
funds therein and all proceeds  thereof,  other than investment  earnings on the
Cash Collateral  Account) as described herein; (iv) all monies on deposit in the
Pre-Funding  Account,  the Cash Collateral Account and the Capitalized  Interest
Account (as defined herein)  (including all investments in such accounts and all
income from the funds therein and all proceeds  thereof,  other than  investment
earnings on the Cash Collateral Account); (v) security interests in the Financed
Vehicles and any  accessions  thereto;  (vi) the right to proceeds from physical
damage,  credit  life  and  disability  insurance  policies,  if  any,  covering
individual  Financed Vehicles or Obligors,  as the case may be; (vii) the rights
of the Trust  under the Sale and  Servicing  Agreement;  and  (viii) any and all
proceeds of the foregoing.


                                       21

<PAGE>

                                THE CONTRACT POOL
General

     The Contract Pool will initially consist of         conventional fixed-rate
simple interest  installment  sale contracts  secured by  recreational  vehicles
(collectively,  the "Initial  Contracts")  having an aggregate  unpaid principal
balance as of the Initial Cut-off Date of  $               (the "Initial Cut-off
Date  Pool  Principal  Balance").  For the  purposes  of the  discussion  of the
characteristics  of the Initial  Contracts on the Initial Cut-off Date contained
herein,  the principal  balance of each Initial Contract is the unpaid principal
balance as of the Initial Cut-off Date.

     In addition to the  Initial  Contracts  sold by the Company to the Trust on
the Closing Date the Trust is expected to purchase  from the Company  additional
conventional  fixed-rate  simple interest  installment sale contracts secured by
recreational  vehicles  from time to time on or before  the                 1996
Distribution Date (collectively,  the "Subsequent  Contracts" and, together with
the  Initial  Contracts,  the  "Contracts").  The  Subsequent  Contracts  to  be
purchased by the Trust,  if available,  will be purchased by CITSF from CITCF-NY
or Dealers  and sold by CITSF to the  Company  and by the  Company to the Trust.
Accordingly,  the statistical  characteristics of the Contract Pool will vary as
of  any  Subsequent  Cut-off  Date  upon  the  acquisition  of  such  Subsequent
Contracts.

     CITSF will sell the Initial Contracts to the Company pursuant to a Purchase
Agreement to be dated as of February 1, 1996 (the "Purchase  Agreement") and the
Company will sell the Initial  Contracts  to the Trust  pursuant to the Sale and
Servicing  Agreement to be dated as of February 1, 1996 (the "Sale and Servicing
Agreement"),  among the Seller, the Servicer, and the Trust. CITSF will sell any
Subsequent  Contracts to the Company pursuant to a Subsequent Purchase Agreement
and the Company will sell any  Subsequent  Contracts to the Trust  pursuant to a
Subsequent Transfer Agreement.

   
     The obligation of the Trust to purchase the Subsequent Contracts is subject
to the following  requirements:  (i) such Subsequent  Contracts must satisfy the
representations  and warranties  specified in the Sale and Servicing  Agreement;
(ii) such Subsequent  Contracts will not be selected by either CIT or the Seller
in a manner that it believes is adverse to the interests of the Securityholders;
(iii) the weighted average Contract Rate of the Contracts (including the related
Subsequent  Contracts) is not less than %; (iv) the weighted  average  remaining
term of the Contracts  (including  the  Subsequent  Contracts) as of the related
Subsequent  Transfer  Date is not greater  than  months;  (v) the Seller and the
Trustees shall not have been advised by any Rating Agency that the conveyance of
such  Subsequent  Contracts  will  result in a  qualification,  modification  or
withdrawal of its then current  rating of either the Notes or the  Certificates;
(vi) the Owner Trustee shall have  received  certain  opinions of counsel as to,
among other things, the  enforceability and validity of the Subsequent  Transfer
Agreement  relating  to such  conveyance  of  Subsequent  Contracts;  (vii) each
Subsequent  Contract will be originated in the United States of America;  (viii)
each  Subsequent  Contract  will have a  Contract  Rate of at least %; (ix) each
Subsequent  Contract  will  provide for level  monthly  payments  which  provide
interest  at the  related  Contract  Rate and,  if paid in  accordance  with its
schedule,  fully  amortizes  the amount  financed  over an  original  term of no
greater than months;  (x) as of the related  Subsequent  Cut-off Date,  the most
recent scheduled  payment of principal and interest on each Subsequent  Contract
will have been made by or on behalf of the related Obligor or will not have been
delinquent more than 30 days; (xi) no Subsequent Financed Vehicle will have been
repossessed  without  reinstatement as of the related  Subsequent  Cut-off Date;
(xii) as of the related Subsequent Cut-off Date, no Obligor on any Contract will
be the subject of a bankruptcy  proceeding;  (xiii) as of the related Subsequent
Cut-off Date, each Subsequent  Contract will have a remaining  principal balance
of not  less  than $ and  not  more  than $ ;  (xiv)  the  payment  date  on the
Subsequent  Contract  with the latest  scheduled  payment date will not be later
than 20 ; (xv) no more than % of the Contracts (including the related Subsequent
Contracts) are Contracts secured by used Financed Vehicles; and (xvi) such other
requirements  as the Rating  Agencies  shall request.  The  Subsequent  Financed
Vehicles  will  consist  of motor  homes,  travel  trailers  and other  types of
recreational  vehicles.   Each  of  the  Subsequent  Contracts  will  have  been
originated by CITSF using the  underwriting  standards  described under "The CIT
Group/Sales Financing, Inc., Servicer--CITSF's Underwriting Guidelines."
    


                                       22
<PAGE>

     Because  the  Subsequent  Contracts  will be  originated  after the Initial
Contracts,  following their conveyance to the Trust, the  characteristics of the
Contracts,  including  the  Subsequent  Contracts,  may vary  from  those of the
Initial Contracts.

     The Initial  Contracts  were purchased by CITSF or CITCF-NY from Dealers in
the ordinary  course of  business.  The Initial  Contracts  were  selected  from
CITSF's  portfolio of recreational  vehicle  installment sale contracts based on
several  criteria,  including  the  following:  (i) each  Initial  Contract  was
originated  in the United  States of America;  (ii) each Initial  Contract has a
Contract Rate equal to or greater than   %; (iii) each Initial Contract provides
for level monthly  payments which include  interest at the related Contract Rate
and,  if paid in  accordance  with its  schedule,  fully  amortizes  the  amount
financed over  an  original  term of no  greater  than    months; (iv) as of the
Initial Cut-off Date the most recent scheduled payment of principal and interest
on each Initial Contract was made by or on behalf of the related  Obligor or was
not delinquent  more than 30  days; (v) no  Initial  Financed  Vehicle  has been
repossessed  without  reinstatement as of the related Initial Cut-off Date; (vi)
as of the  Initial  Cut-off  Date no Obligor  on any  Initial  Contract  was the
subject of a  bankruptcy  proceeding;  and (vii) as of the Initial  Cut-off Date
each  Initial  Contract  has a  remaining  principal  balance  of not less  than
$              and not more than  $             . The Initial Financed  Vehicles
consist  of motor  homes,  travel  trailers  and  other  types  of  recreational
vehicles.

     All of the Initial Contracts are, and all of the Subsequent  Contracts will
be, Simple Interest Contracts.  A "Simple Interest Contract" is a Contract as to
which interest  accrues on a simple interest method (i.e.,  the interest portion
of each monthly payment equals the interest on the outstanding principal balance
of the related  Contract  for the number of days since the most  recent  payment
made on such  Contract  and the  balance,  if any,  of such  monthly  payment is
applied to principal).

     The  Initial  Contracts  were first  entered  onto  CITSF'S  or  CITCF-NY's
servicing  system  (which,  typically,  represents  the date on  which  CITSF or
CITCF-NY funds the purchase of such Contracts from Dealers) between
1995 and             1996. All Initial  Contracts are installment sale contracts
secured by recreational  vehicles  originated by a Dealer in the ordinary course
of its business and purchased by CITCF-NY or CITSF in the ordinary course of its
business.

     Approximately    %,   % and   % of the Initial  Cut-off Date Pool Principal
Balance represented  Contracts secured by motor homes, travel trailers and other
types of recreational vehicles,  respectively.  Approximately   % of the Initial
Contracts, by Initial Cut-off Date Pool Principal Balance, represented financing
of  recreational  vehicles  which  were new and  approximately    %  represented
financing  of  recreational  vehicles  which  were used at the time the  related
Initial  Contract was  originated.  As of the Initial  Cut-off Date, the average
outstanding  principal  balance of the Initial Contracts secured by motor homes,
travel  trailers and other types of  recreational  vehicles was  $             ,
$             and $             , respectively.

     Based upon information  presented by Obligors in their credit  applications
the  Initial  Contracts  were  originated  in states.  Approximately    % of the
Initial  Contracts,  by  Initial  Cut-off  Date  Pool  Principal  Balance,  were
originated in the State of California,  approximately   % were originated in the
State of Texas,  approximately    % were  originated  in the  State of  Arizona,
approximately    % were  originated in the State of Florida,  approximately    %
were originated in the State of Oklahoma and  approximately    % were originated
in the State of  Missouri.  Each other state  accounts  for less than   % of the
Initial Contracts by Initial Cut-off Date Pool Principal Balance.

     All Initial Contracts have a Contract  Rate of  at least     %. As  of  the
Initial Cut-off Date, the Initial Contracts  have  remaining  maturities  of  at
least    months but not more than months,  original  maturities  of at least    
months but not more than     months, and a  weighted  average  remaining term to
stated maturity of      months. As of the Initial  Cut-off  Date,  the  weighted
average  contract  rate of the Initial Contracts  was   %. The  final  scheduled
payment  dates  on  the  Initial  Contracts  range from         199 to 20  . The
average  remaining  principal  balance per contract,  as of the Initial  Cut-off
Date, was $                and the outstanding principal balances of the Initial
Contracts, as of the Initial Cut-off Date, ranged from $        to $           .
The weighted average  original term to maturity  of the  Initial  Contracts  was
    months.

     Set forth below is a description of certain  characteristics of the Initial
Contracts.
               
                                       23
<PAGE>
     
     Geographical Distribution of Initial Contracts by State of Origination

<TABLE>
<CAPTION>
                                                                                             % of Contract
                                             % of Contract                                       Pool by
                          Number of         Pool by Number         Aggregate Principal      Principal Balance
                           Initial            of Initial           Balance Outstanding          Outstanding
                       Contracts As of      Contracts As of               As of                    As of
State               Initial Cut-off Date   Initial Cut-off Date    Initial Cut-off Date    Initial Cut-off Date
- ----                  ----------------     --------------------    --------------------    --------------------
<S>                      <C>                    <C>                      <C>                     <C>
Alabama .......... 
Arizona .......... 
Arkansas ......... 
California ....... 
Colorado ......... 
Connecticut ...... 
Delaware ......... 
Florida .......... 
Georgia .......... 
Idaho ............ 
Illinois ......... 
Indiana .......... 
Iowa ............. 
Kansas ........... 
Kentucky ......... 
Louisiana ........ 
Maine ............ 
Maryland ......... 
Massachusetts .... 
Michigan ......... 
Minnesota ........ 
Mississippi ...... 
Missouri ......... 
Montana .......... 
Nebraska ......... 
Nevada ........... 
New Hampshire .... 
New Jersey ....... 
New Mexico ....... 
New York ......... 
North Carolina ... 
Ohio ............. 
Oklahoma ......... 
Oregon ........... 
Pennsylvania ..... 
South Carolina ... 
South Dakota ..... 
Tennessee ........ 
Texas ............ 
Utah ............. 
Virginia ......... 
Washington ....... 
Wisconsin ........ 
Wyoming .......... 
                             -----               -------               -----------                -------
Total ............                               100.00%               $                          100.00%
                             =====               =======               ===========                =======
</TABLE> 

                                       24
<PAGE>

                             Range of Contract Rates
<TABLE>
<CAPTION>

                                                                                                     % of Contract Pool
                                                 % of Contract Pool         Aggregate Principal         By Principal
                            Number of              by Number of             Balance Outstanding      Balance Outstanding
Range of Initial         Contracts As of       Initial Contracts As of            As of                    As of
Contract Rates        Initial Cut-off Date      Initial Cut-off Date       Initial Cut-off Date     Initial Cut-off Date
- --------------        --------------------     -----------------------     --------------------     --------------------
<S>                          <C>                        <C>                        <C>                  <C>
                                                                                                  
                                                                                                







                            ---------                    ------                    ----------------        ------
    Total ............                                   100.00%                   $                       100.00%
                            =========                    ======                    ================        ======
</TABLE>
                                                                  
                          Range of Remaining Maturities       
<TABLE>
<CAPTION>
                                                                                                      % of Contract Pool   
                                                  % of Contract Pool         Aggregate Principal         By Principal      
                             Number of              by Number of             Balance Outstanding      Balance Outstanding  
Range of Remaining        Contracts As of       Initial Contracts As of            As of                    As of          
Maturity in Months     Initial Cut-off Date      Initial Cut-off Date       Initial Cut-off Date     Initial Cut-off Date  
- -------------------    --------------------     -----------------------     --------------------     --------------------  
<S>                          <C>                        <C>                        <C>                  <C>
                      
                                                                                                  
                                                                                                







                            ---------                    ------                    ----------------        ------
    Total ............                                   100.00%                   $                       100.00%
                            =========                    ======                    ================        ======
</TABLE>

   
Pre-Funding Account; Capitalized Interest Account

     The Pre-Funding Account will be maintained with an Eligible Institution (as
defined herein), initially                   ,  and the funds on deposit therein
will be invested  solely in  Permitted  Investments  (as defined  herein) ; that
mature not later than one Business Day prior to the next succeeding Distribution
Date, until they are applied by the Owner Trustee during the Funding Period,  to
pay to the  Company  the  purchase  price  for  Subsequent  Contracts.  See "The
Purchase Agreements and the Trust Documents--Accounts." Monies on deposit in the
Pre-Funding  Account  will not be  available to cover losses on or in respect of
the Contracts.

     On the  Closing  Date,  the  Pre-Funding  Account  will be created  with an
initial  deposit,  from the  proceeds of the  Securities,  of  $            (the
"Pre-Funded  Amount").  The "Funding Period" will be the period from the Closing
Date until the  earliest to occur of (i) the date on which the amount on deposit
in the  Pre-Funding  Account  is less than  $100,000,  (ii) the date on which an
Event of Default occurs under the Indenture, (iii) the date on which an Event of
Termination occurs under the Sale and Servicing  Agreement,  (iv) the insolvency
of the Company,  CITSF, CITCF-NY or CIT or (v) the close of business on       
  , 1996. During the Funding Period,  on one or more Subsequent  Transfer Dates,
    

                                       25

<PAGE>
   
the Pre-Funded Amount will be applied to purchase Subsequent  Contracts from the
Company.  The Company expects that the Pre-Funded Amount will be reduced to less
than $100,000 by            , 1996, although no assurance can be given that this
will in fact occur. Any portion of the Pre-Funded Amount remaining on deposit in
the  Pre-Funding  Account at the end of the  Funding  Period  will be payable as
principal  to  Noteholders  and   Certificateholders   in  accordance  with  the
Pre-Funded  Percentage (as hereinafter  defined) on the first  Distribution Date
thereafter or, if the end of the Funding Period is on a Distribution  Date, then
on such date.

     "Permitted   Investments"  will  include  the  following   obligations  and
securities:  (i) obligations of the United States or any agency thereof,  backed
by the full faith and credit of the United States;  (ii) general  obligations of
or obligations  guaranteed by any State, and certificates of deposit,  demand or
time deposits,  federal funds or banker's  acceptances  issued by any depository
institution or trust company incorporated under the laws of the United States or
of any state and  subject to  supervision  and  examination  by federal or state
banking  authorities;  in each case rated in the  highest  rating of each Rating
Agency  for such  obligations,  or such  lower  rating as will not result in the
qualification,  downgrading  or withdrawal of the rating then assigned to either
the Notes or the  Certificates  by such Rating Agency;  and (iii) demand or time
deposits or certificates of deposit issued by any bank,  trust company,  savings
bank or other savings institution, which deposits are fully insured by the FDIC.

     The Sale and Servicing Agreement will provide that the Owner Trustee cannot
release any funds from the Pre-Funding  Account to purchase  Subsequent Contract
unless  the  following  conditions,  among  others  specified  in the  Sale  and
Servicing  Agreement,  have been  satisfied:  (i) the Company has certified that
each such Subsequent Contract satisfies the eligibility criteria described under
"--General";  (ii) the  Servicer  has  delivered  to the  Trustees  executed UCC
Financing Statements evidencing the sale of the Subsequent Contracts;  (iii) the
Servicer certifies to the Trustees that it has reviewed each Subsequent Contract
and Contract File relating thereto,  and confirmed that they each conform to the
related List of Subsequent  Contracts;  (iv) the Servicer has delivered Opinions
of  Counsel  regarding  the  Trustees'   security  interest  in  the  Subsequent
Contracts;  (v) the Servicer has certified that all of the conditions  precedent
to the transfer of the Subsequent Contracts have been satisfied;  (vi) the Owner
Trustee (and/or the Indenture  Trustee) has inspected each of the  certificates,
schedules, UCC filings,  Officers' Certificates and legal opinions, as described
above,  and determined  that each item required to be delivered  pursuant to the
Sale and  Servicing  Agreement  has been so  delivered;  and  (vii)  the  Rating
Agencies,  after  receiving  prior  notice  of the  transfer  of any  Subsequent
Contracts to the Trust,  have not advised either the Seller or the Trustees that
the  conveyance of the  Subsequent  Contracts  would result in a  qualification,
modification or withdrawal of its then current rating of either the Notes or the
Certificates.

     On the Closing Date,  approximately  $        of the proceeds from the sale
of the Securities will be deposited into an account (the  "Capitalized  Interest
Account")  in the name of the Owner  Trustee  on behalf of the  Securityholders.
Amounts  deposited  in the  Capitalized  Interest  Account  will  be used on the
            1996,             1996  and          1996  Distribution   Dates,  if
applicable,  to fund the excess,  if any, of (i) the product of (x) the weighted
average of the Class A Rate and the Pass-Through Rate as of the first day of the
related  Interest  Accrual  Period  and (y)  the  undisbursed  funds  (excluding
investment  earnings)  in the  Pre-Funding  Account  (as of the  last day of the
related Due Period) over (ii) the amount of any investment  earnings on funds in
the Pre-Funding  Account that are available to pay interest on the Securities on
each such Distribution  Date. Any amounts remaining in the Capitalized  Interest
Account on any Distribution  Date during the Funding Period (after giving effect
to any  withdrawals  therefrom  on such  Distribution  Date)  in  excess  of the
Required Capitalized Interest Amount on such Distribution Date shall be released
to the Seller on such  Distribution  Date.  The "Required  Capitalized  Interest
Amount" for any  Distribution  Date during the Funding Period is an amount equal
to the  product  of (x)  the  weighted  average  of the  Class  A Rate  and  the
Pass-Through  Rate as of the first day of the related  Interest  Accrual  Period
minus    %, (y) the undisbursed  funds  (excluding  investment  earnings) in the
Pre-Funding  Account (as of such  Distribution  Date, after giving effect to any
purchases of Subsequent Contracts on such Distribution Date) and (z) a fraction,
the  numerator  of which is equal to the maximum  number of  Distribution  Dates
remaining in the Funding Period and the  denominator of which is 12. Any amounts
remaining  in the  Capitalized  Interest  Account on the last day of the Funding
Period  and not used for  such  purposes  will be  deposited  in the  Collection
Account and will be available for  distributions,  as described  herein,  on the
first  Distribution Date thereafter or, if the end of the Funding Period is on a
Distribution Date, then on such date.
    

                                       26

<PAGE>

                     MATURITY AND PREPAYMENT CONSIDERATIONS

     All of the  Contracts are  prepayable  at any time without any penalty.  If
prepayments are received on the Contracts,  the actual weighted  average life of
the Contracts will be shorter than the scheduled weighted average life, which is
based on the  assumption  that  payments  will be made as scheduled  and that no
prepayments  will be made.  For this  purpose the term  "prepayments"  includes,
among other  items,  voluntary  prepayments  by  Obligors,  regular  installment
payments  made in advance of their  scheduled  due  dates,  liquidations  due to
default,  proceeds  from  physical  damage,  credit  life and credit  disability
insurance  policies,  if any, and  purchases by CITSF or the Servicer of certain
Contracts as described herein. Weighted average life means the average amount of
time during  which each dollar of principal  on a Contract is  outstanding.  The
rate of prepayments on the Contracts may be influenced by a variety of economic,
social and other  factors,  including  the fact that an Obligor  may not sell or
transfer a Financed Vehicle without the consent of CITSF. Any reinvestment  risk
resulting from the rate of prepayment of the Contracts and the  distribution  of
such   prepayments   to   Securityholders   will  be  borne   entirely   by  the
Securityholders. In addition, early retirement of the Securities may be effected
by (i) the  exercise  of the option of CITSF to  purchase  all of the  Contracts
remaining in the Trust when the  aggregate  principal  balance of the  Contracts
(the "Pool  Balance") is 10% or less of the Initial Pool Balance (as hereinafter
defined),  (ii)  the  sale by the  applicable  Trustee  of all of the  Contracts
remaining  in the Trust when the Pool  Balance is 5% or less of the Initial Pool
Balance or (iii) the  occurrence  of an  Insolvency  Event  with  respect to the
Affiliated   Purchaser.   See   "The   Purchase   Agreements   and   The   Trust
Documents--Termination."   Moreover,   partial   retirement  of  the  Notes  and
Certificates  will occur to the extent there is remaining any Pre-Funded  Amount
on deposit in the Pre-Funding Account at the end of the Funding Period.

     The  rate  of  principal  payments  (including  prepayments)  on  pools  of
recreational  vehicle  installment sale contracts may be influenced by a variety
of economic,  geographic,  social and other factors.  In general,  if prevailing
interest  rates  were to fall  significantly  below  the  Contract  Rates on the
Contracts,  the Contracts  could be subject to higher  prepayment  rates than if
prevailing  interest  rates were to remain at or above the Contract Rates on the
Contracts.  Conversely, if prevailing interest rates were to rise significantly,
the  rate of  prepayments  on the  Contracts  would  generally  be  expected  to
decrease.  No  assurances  can be  given as to the  rate of  prepayments  on the
Contracts in stable or changing interest rate environments.

     CITSF is not aware of any publicly available  industry  statistics that set
forth principal prepayment  experience for recreational vehicle installment sale
contracts  similar to the  Contracts  over an extended  period of time,  and its
experience  with respect to  recreational  vehicle  receivables  included in its
portfolio is insufficient to draw any specific  conclusions  with respect to the
expected prepayment rates on the Contracts.

Certain Payment Data

     Certain  statistical  information  relating  to  the  payment  behavior  of
recreational vehicle installment sale contracts originated by CITSF is set forth
below.  In  evaluating  the   information   contained  in  this  table  and  its
relationship to the expected prepayment  behavior of the Contracts,  prospective
Securityholders  should  consider that the information set forth below reflects,
with respect to contracts  originated in a given year,  all  principal  payments
made in respect of such contracts in a given year, including regularly scheduled
payments,  liquidation  or  insurance  proceeds  applied  to  principal  of such
contracts, as well as principal prepayments made by or on behalf of the obligors
on the  contracts  in advance of the date on which such  principal  payment  was
scheduled to be made. The information set forth below also reflects  charge-offs
of the contracts during a given year. ln addition, the Company has not performed
any statistical  analysis to determine  whether the contracts to which the table
relates constitute a statistically  significant  sample of recreational  vehicle
installment  sale  contracts  for  purposes  of  determining   expected  payment
behavior. Payment rates on the contracts are influenced by a number of economic,
social and other factors.  Certain of the contracts  included in the table below
were originated with  underwriting  criteria that may differ from the Contracts.
Furthermore,  no assurance  can be given that the  prepayment  experience of the
Contracts will exhibit payment  behavior  similar to the behavior  summarized in
the following table. In addition to the foregoing,  prospective  Securityholders
should  consider that the table set forth below is limited to the period covered
therein and thus cannot  reflect  the  effects,  if any, of aging on the payment
behavior of recreational  vehicle  contracts  beyond such periods.  As a result,
investors  should not draw any conclusions  regarding the prepayment rate of the
Contracts from the information  presented in the table below. Each investor must
make its own assumptions regarding the prepayment rate of the Contracts.


                                       27

<PAGE>

     The  following  table sets forth,  with respect to all of the  recreational
vehicles contracts  originated by CITSF (excluding  contracts purchased in bulk)
in each  year  since  1991,  the  aggregate  initial  principal  balance  of the
contracts  originated in such year, the approximate  aggregate principal balance
outstanding on the contracts  originated in such year as of the last day of such
year  and  the  approximate  aggregate  principal  balance  outstanding  on  the
contracts originated in such year as of the end of the subsequent year.

            Information Regarding Principal Reduction on Recreational
                      Vehicle Contracts Originated by CITSF
                             (Dollars in Thousands)

                                            Year of Origination
                            ----------------------------------------------------
                              1991       1992       1993(3)    1994(4)   1995(5)
                              ----       ----       ----       ----      ----
Approximate Volume (1) ...  $332,700   $374,800   $405,900   $294,500
Approximate Aggregate
  Principal Balance (2):
     December 31, 1991 ...  $282,600
     December 31, 1992 ...  $198,800   $322,700
     December 31, 1993 ...  $134,300   $233,700   $354,400
     December 31, 1994 ...  $ 84,100   $165,200   $274,000   $260,700
     June 30, 1995 .......  $ 71,300   $142,900   $242,200   $236,600

- ----------

(1)  Volume  represents  aggregate  initial  principal  balance of each contract
     originated in a particular year.

(2)  Approximate  aggregate  principal  balance  as of any date  represents  the
     approximate  aggregate  principal  balance  outstanding  at the  end of the
     indicated  year or six  month  period  on  each  contract  originated  in a
     particular year.

(3)  Includes  Recreational  Vehicle  contracts sold by CITSF in January 1994 in
     connection with another securitization which CITSF is servicing.

(4)  Includes  Recreational  Vehicle  contracts  sold by CITSF  in June  1995 in
     connection with another securitization which CITSF is servicing.

(5)  Includes  Recreational  Vehicle  Contracts  sold by CITSF in August 1995 in
     connection with another securitization which CITSF is serving.

Paid-Ahead Contracts

     If an Obligor, in addition to making his regularly scheduled payment, makes
one or more  additional  scheduled  payments  in any Due  Period  (for  example,
because  the  Obligor  intends  to be on  vacation  the  following  month),  the
additional  scheduled  payments  made in such Due  Period  will be  treated as a
principal  prepayment and applied to reduce the principal balance of the related
Contract in such Due Period and, unless otherwise requested by the Obligor,  the
Obligor  will not be required to make any  scheduled  payment in respect of such
Contract (a "Paid-Ahead  Contract") for the number of due dates corresponding to
the number of such  additional  scheduled  payments (the  "Paid-Ahead  Period").
During the Paid-Ahead Period,  interest will continue to accrue on the principal
balance  of the  Contract,  as  reduced  by the  application  of the  additional
scheduled  payments  made in the Due  Period  in which  such  Contract  became a
Paid-Ahead Contract.  The Obligor's Contract would not be considered  delinquent
during  the  Paid-Ahead  Period.  An  Interest  Shortfall  with  respect to such
Contract  will exist  during  each Due Period  occurring  during the  Paid-Ahead
Period and the Servicer may be required to make a Monthly  Advance in respect of
such Interest  Shortfall,  as described  under "The Purchase  Agreements and The
Trust Documents--Monthly Advances"; however, no Monthly Advances will be made in
respect  of  principal  in  respect  of  a  Paid-Ahead   Contract.   See  "Yield
Considerations."

     When the Obligor  resumes his required  payments  following the  Paid-Ahead
Period,  the payments so paid may be insufficient to cover the interest that has
accrued   since  the  last   payment  by  the  Obligor.   Notwithstanding   such
insufficiency,   the  Obligor's  Contract  would  be  considered  current.  This
situation  will continue until the regularly  scheduled  payments are once again
sufficient to cover all accrued interest and to reduce the principal  balance of
the  Contract.  Depending  on the  principal  balance and  Contract  Rate of the
related Contract, and on the number of payments that were paid-ahead,  there may
be extended  periods of time  during  which  Contracts  that are current are not
amortizing.  During such periods,  no distributions in respect of principal will
be made to the Securityholders with respect to such Contracts.

     Paid-Ahead   Contracts  will  affect  the  weighted  average  life  of  the
Securities.  The distribution of the paid-ahead  amount on the Distribution Date
following  the Due  Period in which  such  amount was  received  will  generally


                                       28

<PAGE>

shorten the weighted average life of the Securities.  However,  depending on the
length of time during which a Paid-Ahead Contract is not amortizing as described
above, the weighted average life of the Securities may be extended. In addition,
to the extent the Servicer  makes Monthly  Advances with respect to a Paid-Ahead
Contract which subsequently goes into default, because liquidation proceeds with
respect to such  Contract  will be applied  first to reimburse  the Servicer for
such Monthly Advances, the loss with respect to such Contract may be larger than
would have been the case had such Monthly Advances not been made.

     As of the Initial Cut-Off Date,  approximately % of the number of Contracts
in the Contract  Pool were  Paid-Ahead  Contracts,  with at least one  scheduled
monthly  payment  having been  paid-ahead.  CITSF's  portfolio  of  recreational
vehicle  installment  sale contracts has historically  included  contracts which
have been paid-ahead by one or more scheduled monthly payments.  There can be no
assurance as to the number of Contracts which may become Paid-Ahead Contracts or
the  number or the  principal  amount  of the  scheduled  payments  which may be
paid-ahead.

Weighted Average Life of the Securities

     Prepayments on recreational vehicle contracts can be measured relative to a
prepayment  standard or model. The model used in this  Prospectus,  the Absolute
Prepayment  Model ("ABS"),  represents an assumed rate of prepayment  each month
relative to the original number of contracts in a pool of contracts. ABS further
assumes that all the  Contracts  are the same size and amortize at the same rate
and  that  each  Contract  in each  month  of its life  will  either  be paid as
scheduled or be prepaid in full. For example, in a pool of contracts  originally
containing  10,000  Contracts,  a 1.0% ABS rate means that 100 Contracts  prepay
each month.  ABS does not purport to be a historical  description of  prepayment
experience or a prediction of the anticipated  rate of prepayment of any pool of
contracts including the Contracts.

     As the rate of  payments  of  principal  of the Notes and in respect of the
Certificate  Balance will depend on the rate of payment (including  prepayments)
of the  principal  balance of the  Contracts,  final  payment of the Notes could
occur significantly earlier than the Class A Final Scheduled  Distribution Date.
The final  distribution in respect of the Certificates also could occur prior to
the Certificate Final Scheduled Distribution Date.  Reinvestment risk associated
with early payment of the Notes and the Certificates  will be borne  exclusively
by the Noteholders and the Certificateholders, respectively.

     The tables captioned  "Percent of Initial Note Principal Balance at Various
ABS  Percentages"  and  "Percent of Initial  Certificate  Balance at Various ABS
Percentages"  (the  "ABS  Table")  have  been  prepared  on  the  basis  of  the
characteristics  of the Contracts.  The ABS Table assumes that (i) the Contracts
prepay in full at the  specified  constant  percentage  of ABS monthly,  with no
defaults,  losses or  repurchases,  (ii) each scheduled  monthly  payment on the
Contracts  is made on the last day of each  month  and each  month  has 30 days,
(iii) payments on the Notes and  distributions  on the  Certificates are made on
each Distribution Date (and each such date is assumed to be the fifteenth day of
each applicable month), (iv) the  Closing Date occurs on       , 1996, (v) CITSF
exercises its option to purchase the Contracts as specified  under "The Purchase
Agreements and The Trust  Documents--Termination" and (vi) all of the Subsequent
Contracts are purchased by the Trust prior to the first  Distribution  Date. The
ABS Table  indicates  the projected  weighted  average life of the Notes and the
Certificates  and sets forth the percent of the initial  principal amount of the
Notes and the percent of the original  Certificate  Balance that is projected to
be outstanding after each of the Distribution Dates shown at variousconstant
 ABS percentages.

     The ABS Table also assumes that the Contracts have been aggregated into two
hypothetical  pools with all of the  Contracts  within each such pool having the
following  characteristics and that the level scheduled monthly payment for each
of the  pools  (which  is based on its  aggregate  principal  balance,  weighted
average APR,  weighted  average  original term to maturity and weighted  average
remaining term to maturity as of the appropriate Cut-off Date) will be such that
each pool will be fully amortized by the end of its remaining term to maturity.

<TABLE>
<CAPTION>

                                                     Weighted Average   Weighted Average
                                        Weighted       Original Term     Remaining Term     Weighted Average
                     Aggregate           Average        to Maturity        to Maturity         Seasoning
                 Principal Balance    Contract Rate      (Months)            (Months)           (Months)
                 -----------------    -------------   ---------------  -----------------    ----------------
<S>               <C>                   <C>            <C>                 <C>                 <C>
Pool 1 ........   $
Pool 2 ........   $

</TABLE>


                                       29
<PAGE>

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

    Percent of Initial Note Principal Balance at Various ABS Percentages (1)

Distribution Date                         0.0%    0.5%    1.0%     1.2%    1.4%
- -----------------                         ----    ----    ----     ----    ----
Initial Percent .......................   100%    100%     100%     100%    100%












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

- ----------
(1) Assumes the exercise by CITSF of its option to purchase all of the Contracts
    on the Distribution Date following the Record Date on which the Pool Balance
    is 10% or less of the Initial Pool Balance.

(2) The weighted average life of a Class A Note is determined by (i) multiplying
    the amount of each principal payment of the Note by the number of years from
    the date of the issuance of the Note to the related  Distribution Date, (ii)
    adding  the  results  and  (iii)  dividing  the sum by the  related  initial
    principal amount of the Note.

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


                                       30

<PAGE>

      Percent of Initial Certificate Balance at Various ABS Percentages(1)

Distribution Date                         0.0%    0.5%    1.0%     1.2%    1.4%
- -----------------                         ----    ----    ----     ----    ----
Initial Percent .......................   100%    100%     100%     100%    100%












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

- ----------
(1) Assumes the exercise by CITSF of its option to purchase all of the Contracts
    on the Distribution Date following the Record Date on which the Pool Balance
    is 10% or less of the Initial Pool Balance.

(2) The weighted  average life of a Certificate is determined by (i) multiplying
    in the amount of each principal  payment on the Certificate by the number of
    years  from the  date of the  issuance  of the  Certificate  to the  related
    Distribution Date, (ii) adding the results and (iii) dividing the sum by the
    related initial principal balance of the Certificate.

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


                                       31

<PAGE>

                              YIELD CONSIDERATIONS

     Thirty days of interest on the Contracts will be paid to the Noteholders on
each  Distribution  Date to the extent of the remaining  Available Amount, in an
amount  equal  to  one-twelfth  of the  product  of the  Class  A Rate  and  the
outstanding principal balance of the Notes as of the preceding Distribution Date
(after  giving  effect  to any  distributions  of  principal  to be made on such
Distribution  Date)  or,  in  the  case  of the  first  Distribution  Date,  the
outstanding  principal  balance of the Notes as of the Initial Cut-off Date. See
"The  Notes--Distributions  of  Principal".  Thirty  days  of  interest  on  the
Contracts will be passed through to Certificateholders on each Distribution Date
to the  extent  of  the  remaining  Available  Amount  and  the  Available  Cash
Collateral  Amount,  in an amount  equal to  one-twelfth  of the  product of the
Pass-Through Rate and the Certificate  Balance as of the preceding  Distribution
Date (after giving effect to  distributions of principal on the Certificates and
other  reductions  in the  Certificate  Balance to be made on such  Distribution
Date) or, in the case of the first Distribution  Date, the Original  Certificate
Balance.  The  "Certificate  Balance"  means the  Original  Certificate  Balance
reduced  by (i)  all  distributions  allocable  to  principal  actually  made to
Certificateholders,  including payments of any Principal Liquidation Loss Amount
and payments of any Principal Distribution Amount made to the Certificateholders
which are  allocable to principal,  (ii) the  aggregate  amount of all Principal
Liquidation Loss Amounts  distributable to Certificateholders to the extent such
amounts  have not  been so  previously  distributed  and  (iii) on or after  the
Cross-Over  Date,  the aggregate  amount of all Principal  Distribution  Amounts
distributable to  Certificateholders to the extent such amounts have not been so
previously  distributed.  See "The  Certificates--Distributions  of  Principal".
Interest   Shortfalls,   to  the  extent  not   covered  by  Monthly   Advances,
Non-Reimbursable  Payments and amounts on deposit in the Collection Account will
adversely affect the yield on the Securities.

     The  Certificate  Balance  will be reduced to the extent  that prior to the
Cross-Over  Date  distributions  are not made in respect of the  Principal  Loss
Liquidation  Amount and on or after the Cross-Over  Date  distributions  are not
made in  respect  of the  Principal  Distribution  Amount.  As a result  of such
reductions,  less interest will accrue on the Certificates  than would otherwise
be the case.

     Generally,  the excess of the amount of interest at the Contract  Rate over
the amount of interest  payable  under such  Contract and  allocable to pay such
Contract's  share of interest on the  Securities  and the Servicing Fee would be
available to cover losses on Defaulted  Contracts.  Because Monthly Advances and
Non-Reimbursable  Payments  are  calculated  at rates  that  are  less  than the
Contract  Rate,  in the event of such a  payment,  there  will be less  interest
available to cover losses on Defaulted  Contracts.  A similar result occurs when
CITSF purchases a Contract at the Purchase Price (as hereinafter defined).

                                  POOL FACTORS

     The "Note Pool Factor" is a  seven-digit  decimal  which the Servicer  will
compute each month indicating the remaining outstanding principal balance of the
Notes as of the  Distribution  Date,  as a fraction of the  initial  outstanding
principal balance of the Notes. The Note Pool Factor will be 1.0000000 as of the
Initial Cut-off Date, and thereafter  will decline to reflect  reductions in the
outstanding  principal  balance  of the  Notes.  A  Noteholder's  portion of the
aggregate  outstanding  principal balance of the Notes is the product of (i) the
original denomination of the Noteholder's Note and (ii) the Note Pool Factor.

     The "Certificate  Pool Factor" is a seven-digit  decimal which the Servicer
will compute each month indicating the remaining  Certificate  Balance as of the
Distribution  Date,  as a  fraction  of the  initial  Certificate  Balance.  The
Certificate  Pool Factor will be 1.0000000 as of the Initial  Cut-off Date,  and
thereafter  will  decline to reflect  reductions  in the  outstanding  principal
balance of the  Certificates.  A  Certificateholder's  portion of the  aggregate
outstanding  Certificate Balance is the product of (i) the original denomination
of the Certificateholder's Certificate and (ii) the Certificate Pool Factor.

     Pursuant to the Indenture,  the  Noteholders  will receive  monthly reports
concerning the payments  received on the Contracts,  the Pool Balance,  the Note
Pool  Factor and  various  other  items of  information.  Pursuant  to the Trust
Agreement,  the  Certificateholders  will receive monthly reports concerning the
payments  received on the Contracts,  the Pool Balance,  Certificate Pool Factor
and various other items of information. Securityholders of record (which in most
cases will be Cede & Co.) during any calendar year will be furnished information
for tax reporting  purposes not later than the latest date permitted by law. See
"Certain Information Regarding the Securities--Statements to Securityholders."

                                       32
<PAGE>

                                 USE OF PROCEEDS

     The Company will sell the Initial Contracts to the Trust  concurrently with
the sale of the  Securities and the net proceeds from the sale of the Securities
will be applied by the Trustees to the purchase of the Initial Contracts, to the
payment of certain expenses connected with pooling the Contracts and issuing the
Securities,  to the deposit of the Pre-Funded Amount in the Pre-Funding Account,
and to the deposit of the initial amount into the Capitalized  Interest Account.
Such net proceeds less the payment of such expenses,  the Pre-Funded  Amount and
the initial deposit into the Capitalized Interest Account represent the purchase
price paid by the Trust to the Company for the sale of the Initial  Contracts to
the Trust.  Such  amount  will be  determined  as a result of the pricing of the
Securities,  through the offering described in this Prospectus. The net proceeds
to be received from the sale of the Initial  Contracts  will be paid to CITSF as
the purchase price for the Contracts and will be added to CITSF's  general funds
and will be available for general corporate purposes,  including the purchase of
new  recreational  vehicle  installment  sales  contracts and the payment of the
purchase  price to CITCF-NY for those Initial  Contracts  acquired by CITSF from
CITCF-NY.

               THE CIT GROUP SECURITIZATION CORPORATION II, SELLER

   
     The  CIT  Group   Securitization   Corporation   II  (the   "Company")  was
incorporated  in the State of Delaware on June 24, 1994, and is a  wholly-owned,
limited purpose finance  subsidiary of The CIT Group Holdings,  Inc., a Delaware
corporation  ("CIT"),  which is a successor to a company  founded in St.  Louis,
Missouri,  in February 1908. CIT is 80% owned by The Dai-Ichi  Kangyo Bank, Ltd.
and 20% by MHC  Holdings  (Delaware)  Inc.,  a  subsidiary  of Chemical  Banking
Corporation.  The  Company  maintains  its  principal  office at 650 CIT  Drive,
Livingston, New Jersey 07039. Its telephone number is (201) 535-3514.
    

     As described  herein,  the  obligations  of the Company with respect to the
Securities are limited.  The Company will have no ongoing servicing  obligations
or responsibilities with respect to the Contract Pool.

     CITSF is an affiliate of the Company. The Company will acquire the Contract
Pool in a privately negotiated transaction from CITSF.

     Neither  CIT nor any of its  affiliates,  including  the Company and CITSF,
will be obligated with respect to the Securities.  Accordingly,  the Company has
determined that financial  statements of CITSF and the Company, are not material
to the offering of the Securities.

                  THE CIT GROUP/SALES FINANCING, INC., SERVICER
General

     The CIT Group/Sales Financing, Inc., a Delaware corporation ("CITSF"), is a
wholly-owned subsidiary of CIT. It has its principal executive office at 650 CIT
Drive, Livingston, New Jersey 07039, and its telephone number is (201) 740-5000.

     CITSF originates, purchases, sells and services conditional sales contracts
for  recreational  vehicles,  manufactured  housing  and  other  consumer  goods
throughout  the  United  States.  CITSF  has been a lender  to the  recreational
vehicle industry for more than 30 years.  CITSF has Regional Business Centers in
five  cities and a  centralized  asset  service  facility  (the  "Asset  Service
Center") in Oklahoma City, Oklahoma.  Working through dealers and manufacturers,
CITSF offers retail installment  credit. In addition to purchasing  recreational
vehicle  contracts  from  dealers  on an  individual  basis,  CITSF  makes  bulk
purchases of recreational  vehicle  contracts.  These bulk purchases may be from
the  portfolios  of  other  lending  institutions  or  finance  companies,   the
portfolios of governmental  agencies or  instrumentalities  or the portfolios of
other entities that purchase and hold recreational vehicle contracts.

     The Asset Service Center of CITSF services consumer credit  transactions in
50  states  and the  District  of  Columbia.  It  provides  full  servicing  for
recreational   vehicle,   marine  products  and   manufactured   housing  retail
installment  credit  supplemented  by outside  collectors and field  remarketers
located throughout the United States.

     As  of               ,   1995,   CITSF   serviced  for  itself  and  others
approximately                contracts  (consisting  primarily  of  recreational
vehicle and manufactured housing contracts), representing an outstanding balance
of  approximately  $              billion.  Of  this  portfolio,   approximately
              contracts   (representing   approximately   $              billion
outstanding balance) consisted of recreational vehicle contracts.

                                       33
<PAGE>

     CITSF's  general  policies with regard to the  origination of  recreational
vehicle   installment   sale  contracts  are  described  below  under  "Contract
Origination" and "CITSF's Underwriting Guidelines".  See "Servicing" below for a
description of certain of CITSF's servicing policies.

Contract Origination

     Although CITSF does, on occasion, purchase recreational vehicle installment
sale contracts in bulk from other lenders,  all of the Contracts in the Contract
Pool have been  originated  by CITSF or CITCF-NY  through  the  purchase of such
Contracts from Dealers.

     Through  its  Regional  Business   Centers,   CITSF  arranges  to  purchase
recreational   vehicle  contracts  from  recreational  vehicle  dealers  located
throughout the United States.  Regional  Business Center  personnel  contact the
dealers located in their  territories and explain  CITSF's  available  financing
plans, terms,  prevailing rates and credit and financing policies. If the dealer
wishes to use  CITSF's  available  customer  financing,  the dealer must make an
application  for  dealer  approval.   Upon   satisfactory   results  of  CITSF's
investigation of the dealers  creditworthiness  and general business reputation,
CITSF  and  the  dealer  execute  a  dealer  agreement.  CITSF  also  originates
recreational  vehicle installment loan agreements directly.  In addition,  CITSF
purchases  portfolios  of  recreational  vehicle  contracts  from other  lending
institutions or finance companies.

     Contracts  that  CITSF  purchases  from  Dealers or  originates  itself (as
opposed to portfolios of contracts  purchased  from other lenders) are purchased
on an  individually  approved  basis in  accordance  with  CITSF's  underwriting
guidelines.

CITSF's Underwriting Guidelines

     All recreational vehicle contracts that are purchased by CITSF from dealers
are  written on forms  provided or  approved  by CITSF and are  purchased  on an
individually  approved basis. With respect to each retail  recreational  vehicle
contract to be purchased from a Dealer,  CITSF's general practice is to have the
dealer submit the customer's credit application,  manufacturer's invoice (if the
contract is for a new vehicle)  and certain  other  information  relating to the
contract to the applicable  Regional Business Center.  Personnel at the Regional
Business Center prepare an analysis of the  creditworthiness of the customer and
of other aspects of the proposed transaction.

     All  credit   applications  are  entered  into  an  automatic   application
processing system. CITSF's underwriting guidelines require, and have required, a
credit  officer at a Regional  Business  Center  with the  appropriate  level of
credit authority to examine each applicant's credit history,  residence history,
employment history and debt-to-income payment ratio.  Although,  with respect to
these  criteria,  CITSF  has,  and has had,  certain  minimum  requirements,  as
described  below,  CITSF's  management  does  not  believe  that  these  minimum
requirements are themselves  generally  sufficient to warrant credit approval of
an applicant. Thus, there were and are no requirements on the basis of which, if
they are met, credit is routinely  approved  without review by a credit officer.
Based on credit score and other risk factors, each applicant is either approved,
declined or, if  necessary,  referred to a credit  officer with a higher  credit
authority.  Funding  of a  contract  is  authorized  after  verification  of the
conditions  of  approval of the  application  and  satisfactory  delivery of the
related recreational vehicle.

     The retail customer  generally has had a stable  residence,  employment and
credit  history,  a minimum of two years in his or her present job, a debt ratio
(the ratio of total  installment  debt and  housing  expenses  to gross  monthly
income) of 40% or less, a down payment of at least 10% and an overall  favorable
credit   profile.   Approval   of  retail   customers   that  do  not  meet  the
above-described  retail customer profile is considered by the appropriate  level
credit officer, on a case by case basis. Such approval,  if granted, is based on
the applicant's length and likelihood of continued  employment,  ability to pay,
and a review of the  applicants'  paying  habits.  No  guarantors,  endorsers or
co-signers  are to be considered in  determining  whether to accept or reject an
application. The maximum amount CITSF will advance to such targeted customers is
(i) in the case of a new financed vehicle,  100% of the unpaid cash balance, not
to  exceed  110% of the  manufacturer's  invoice  price  plus  taxes,  fees  and
insurance  and (ii) in the case of a used financed  vehicle,  100% of the unpaid
cash  balance,  not to exceed 110% of the  wholesale  value as determined by the
Kelly blue book.  Funding of a contract is authorized after  verification of the
conditions  of  approval of the  application  and  satisfactory  delivery of the
related recreational vehicle.

                                       34
<PAGE>

   
     In August 1994  CITSF's  credit  criteria  were  changed to permit  greater
reliance  on credit  scores and  overall  evaluation  instead of using  specific
disqualifying  criteria  (e.g.,  a  minimum  of two  years of  employment).  The
interest rate charged on each  recreational  vehicle  contract  originated since
August 1994 reflects CITSF's  evaluation of the relative risk associated with an
individual's   application.   It  is  expected   that  the  changes  in  CITSF's
underwriting standards may result in higher delinquency and loan loss experience
than is shown in the tables in this  Prospectus  since most of the  recreational
vehicle  contracts  included in such tables were originated using CITSF's former
underwriting guidelines.  Most of the Initial Contracts were originated and most
Subsequent  Contracts,  if any,  will  be  originated  under  these  new  credit
criteria.  Accordingly,  the data  presented  in the  tables in this  Prospectus
regarding  the portfolio of  recreational  vehicle  contracts  serviced by CITSF
should not  necessarily  be considered  as a basis for assessing the  likelihood
amount or severity of delinquencies or losses on the Contracts.
    

     The credit review and approval  practices of each Regional  Business Center
are subject to internal  reviews and  internal  audits that,  through  sampling,
examine the nature of the verification of credit histories, residence histories,
employment  histories,  debt ratios of the  applicants  and  evaluate the credit
risks  associated with the contracts  purchased  through such regional office by
rating the  obligors on such  contracts  according  to their  credit  histories,
employment histories, debt ratios and housing ratios.

Servicing

     CITSF  services,  through its Asset Service Center,  recreational  vehicle,
manufactured  housing, home equity, and other consumer loans. CITSF services all
of the recreational vehicle contracts it purchases or originates,  whether on an
individual basis or in bulk. CITSF is actively seeking arrangements  pursuant to
which it will service  recreational  vehicle  contracts held by other  entities.
Such contracts would not be purchased by CITSF or sold to such other entities by
CITSF.  Generally,  such  servicing  responsibilities  are,  and would be,  also
carried out through  CITSF's Asset Service  Center.  Servicing  responsibilities
include collecting principal and interest payments,  taxes,  insurance premiums,
where applicable, and other payments from obligors and, where such contract have
been sold,  remitting principal and interest payments to the holders thereof, to
the extent such  holders are entitled  thereto.  Collection  procedures  include
repossession and resale of recreational  vehicles securing  defaulted  contracts
and, if deemed  advisable  by CITSF,  entering  into workout  arrangements  with
obligors under certain defaulted contracts.  Although decisions as to whether to
repossess  any  recreational  vehicle are made on an individual  basis,  CITSF's
general  policy is to institute  repossession  procedures  promptly  after Asset
Service Center personnel determine that it is unlikely that a defaulted contract
will be brought current,  and thereafter to diligently pursue the resale of such
recreational  vehicles if the market is favorable.  Recently,  the Asset Service
Center has developed a nationwide  auction network to facilitate  resale efforts
on such repossessions.

                                       35
<PAGE>

     The following table shows the composition of CITSF's  servicing  portfolio,
including  recreational  vehicle  contracts  serviced  by  CITSF  on  the  dates
indicated:

                       THE CIT GROUP/SALES FINANCING, INC.
                    Contracts Being Serviced By Product Line
<TABLE>
<CAPTION>

                                                                         At December 31,
                                ----------------------------------------------------------------------------------------------------
                                       1991                1992                1993                 1994                1996
                                       ----                ----                ----                 ----                ----
                                (Number) (Dollars)  (Number) (Dollars) (Number)  (Dollars)   (Number) (Dollars)  (Number)  (Dollars)
                                                                      (Dollars in thousands)                       
<S>                              <C>      <C>        <C>      <C>        <C>      <C>         <C>      <C>         <C>      <C>
RV - Owned ...................   33,820   $729,056   38,926   $845,982   43,530   $961,382    39,454   $847,142  
RV - Bulk Purchases ..........    5,828    116,545    4,383     84,344    3,331     60,386     3,522     50,882  
RV - Servicing Retained (1) ..        0          0        0          0        0          0     4,827    118,267  
Total RV .....................   39,648    845,601   43,309    930,326   46,861  1,021,768    47,803  1,016,291  
Total MH .....................   31,811    509,400   49,640    805,345   47,898    809,670    39,599    878,152  
Home Equity ..................        0          0        0          0    3,545    131,322    13,545    570,772  
Other ........................    6,942    101,022    1,126     19,485    1,572     41,944     1,310     74,823  
                                 ------ ----------   ------ ----------   ------ ----------   ------- ----------   ------- ----------
Total Contracts                                                                                                  
  Serviced ...................   78,401 $1,456,023   94,075 $1,755,156   99,876 $2,004,704   102,257 $2,540,038           $
                                 ====== ==========   ====== ==========   ====== ==========   ======= ==========   ======= ==========

</TABLE>                             
- ----------
RV = Recreational Vehicle
MH = Manufactured Housing
(1) Represents Contracts securitized with servicing retained.

Delinquency, Loan Loss and Liquidation Experience

     The following Delinquency  Experience and Loan Loss/Liquidation  Experience
tables set forth data for CITSF's recreational vehicle portfolio.  The following
table sets forth the  delinquency  experience  for the five years ended December
31, 1995, of the portfolio of  recreational  vehicle  contracts  originated  and
serviced  by CITSF,  excluding  contracts  acquired by CITSF  through  portfolio
purchases and contracts in repossession.

                             Delinquency Experience
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                         Year Ended December 31,
                                       --------------------------------------------------------
                                           1991       1992        1993      1994(3)     1995(3)
                                           ----       ----        ----      -------     -------
<S>                                    <C>         <C>         <C>         <C>         <C>
Number of Contracts ................     33,820      38,926      43,530      44,281
Principal Balance of
 Contracts Serviced ................   $729,056    $845,982    $961,382    $965,409    $
Principal Balance of
 Delinquent Contracts (1):
   30-59 Days ......................   $  4,363    $  4,412    $  6,478    $  4,986    $
   60-89 Days ......................      1,304       1,378       2,211       1,959
   90 Days or More .................      3,406       4,140       3,383       2,785
                                       --------    --------    --------    --------    --------
Total Principal Balance
 of Delinquent Contracts ...........   $  9,073    $  9,930    $ 12,072    $  9,730    $
                                       ========    ========    ========    ========    ========
Delinquencies as a
 Percent of Principal
 Balances (2) ......................      1.24%       1.17%       1.26%       1.01%          %

</TABLE>

- ----------
(1)  The  period of  delinquency  is based on the  number of days  payments  are
     contractually past due (assuming 30-day months).  Consequently,  a contract
     due on the first day of a month is not 30 days  delinquent  until the first
     day of the next month.

(2)  Based on dollar percent delinquent.

(3)  Includes  Recreational  Vehicle  contracts sold by CITSF in January 1994 in
     connection with another securitization which CITSF is servicing.

(4)  Includes Recreational Vehicle contracts sold by CITSF in January 1994, June
     1995  and  August  1995,   respectively,   in  connection  with  two  other
     securitizations which CITSF is servicing.

                                       36
<PAGE>

     The following  table sets forth the loan loss and  repossession  experience
for the five years ended  December 31, 1995,  of the  portfolio of  recreational
vehicle contracts originated and serviced by CITSF, excluding contracts acquired
by CITSF through portfolio purchases.

                        Loan Loss/Liquidation Experience
                             (Dollars in thousands)


<TABLE>
<CAPTION>

                                                         Year Ended December 31,
                                       --------------------------------------------------------
                                           1991       1992        1993      1994(5)     1995(6)
                                           ----       ----        ----      -------     -------
<S>                                    <C>         <C>         <C>         <C>         <C>
Number of Contracts (1) ............     33,820      38,926      43,530      44,281    
Principal Balance of
  Contracts Serviced (1) ...........   $729,056    $845,982    $961,382    $965,409
Net Losses:
  Dollars(2) .......................    $ 3,942     $ 4,040     $ 3,917     $ 4,887    $
  Percentage (3) ...................      0.54%       0.48%       0.41%       0.51%         %(4)

</TABLE>

- ----------
(1)  As of period end and excludes contracts in repossession.

(2)  The  calculation  of net loss  includes  all expenses of  repossession  and
     liquidation.

(3)  As a percentage of the principal balance of contracts as of period end.

(4)  This ratio has been  annualized,  and may not  reflect the actual loan loss
     experience for the year.

(5)  Includes  Recreational  Vehicle  contracts sold by CITSF in January 1994 in
     connection with another securitization which CITSF is servicing.

(6)  Includes Recreational Vehicle contracts sold by CITSF in January 1994, June
     1995  and  August  1995,   respectively,   in  connection  with  two  other
     securitizations which CITSF is servicing.


     The data  presented in the foregoing  tables is for  illustrative  purposes
only.  CITSF's  portfolio of installment sale contracts  secured by recreational
vehicles has experienced  rapid growth over the past two years.  The delinquency
and loss  percentages  will be affected by the rapid  growth,  size and relative
lack of seasoning of CITSF's portfolio, as well as general and regional economic
conditions.  In addition, such data relates to the performance of CITSF's entire
portfolio of installment sale contracts secured by recreational vehicles, and is
not  historical  data  regarding   solely  the  portion  of  CITSF's   portfolio
constituting  the  Contracts.  Most of CITSF's  portfolio  of  installment  sale
contracts  secured by  recreational  vehicles was  originated  under CITSF's old
underwriting  guidelines.  However,  in July 1994 CITSF adopted a  risk-adjusted
pricing policy and changed its credit  criteria and  underwriting  guidelines as
described under "--CITSF's  Underwriting  Guidelines"  above. In connection with
this change,  the minimum credit score for approval of a new credit was reduced,
in order to permit  credit to be extended to less  creditworthy  borrowers  than
under the credit  criteria  previously in effect.  The interest rates charged on
recreational  vehicle  contracts  originated  since  July 1994  reflect  CITSF's
evaluation of the relative risk associated with an individual's application.  It
is  expected  that,  in addition  to the  effects of  seasoning,  the changes in
CITSF's  underwriting  standards will result in higher delinquency and loan loss
experience  than is shown in the above  tables  since  most of the  recreational
vehicle  contracts  included in such tables were originated using CITSF's former
underwriting  guidelines.  All of the Initial  Contracts were originated and all
Subsequent Contracts, if any, will be originated under these new credit criteria
adopted by CITSF in July 1994. Accordingly,  the data presented in the foregoing
tables  should  not  necessarily  be  considered  as a basis for  assessing  the
likelihood, amount or severity of delinquency or losses on the Contracts, and no
assurance can be given that the delinquency  and loan loss experience  presented
in the preceding tables will be indicative of the experience on the Contracts.

                                       37
<PAGE>
                                    THE NOTES
General

     The CIT RV Owner  Trust  1996-A  Class A        % Asset  Backed  Notes (the
"Notes" or the "Class A Notes") will represent  obligations of the Trust secured
by the assets of the Trust (other than the Certificate  Distribution Account and
the Cash Collateral Account). The Trust will issue $         aggregate principal
amount of Class A Notes pursuant to the terms of an Indenture, to be dated as of
February  1,  1996  (as  amended  and  supplemented   from  time  to  time,  the
"Indenture") between the Trust and                            ,  as trustee (the
"Indenture  Trustee"),  a form of  which  will be  filed  as an  exhibit  to the
Registration  Statement  of which this  Prospectus  forms a part.  A copy of the
Indenture  will be available from the Company,  upon request,  to the holders of
the Notes or  Certificates  and will be filed with the  Securities  and Exchange
Commission  (the   "Commission")   following  the  issuance  of  the  Notes  and
Certificates. The following summary describes certain terms of the Notes and the
Indenture. The summary does not purport to be complete and is subject to, and is
qualified in its entirety by reference  to, all of the  provisions  of the Notes
and the Indenture.  Where  particular  provisions or terms used in the Indenture
are  referred to, the actual  provisions  (including  definitions  of terms) are
incorporated by reference as part of such summary.

     The Notes will be offered for purchase in minimum  denominations  of $1,000
and integral  multiples of $1,000 in excess thereof in book-entry form only. The
Class A Notes will initially be  represented by a single Note  registered in the
name of the nominee of The Depository  Trust Company  ("DTC" and,  together with
any successor depository selected by the Company,  the "Depository"),  except as
provided below.  The Company has been informed by DTC that DTC's nominee will be
Cede & Co.  ("Cede").  No person  acquiring an interest in the Notes through the
facilities  of  DTC  (a  "Note  Owner")  will  be  entitled  to  receive  a Note
representing  such  person's  interest  in the Notes,  except as set forth below
under "Certain Information Regarding the Securities--Definitive  Securities" and
such  persons will hold their  interests in the Notes  through DTC in the United
States or Cedel Bank,  societe anonyme ("Cedel") or Euroclear in Europe.  Unless
and until Definitive Notes are issued under the limited circumstances  described
herein, all references to actions by Noteholders shall refer to actions taken by
DTC upon  instructions  from its  Participants,  and all  references  herein  to
distributions,  notices,  reports and statements to  Noteholders  shall refer to
distributions,  notices,  reports and  statements to DTC in accordance  with DTC
procedures.   See  "Certain  Information  Regarding  The  Securities--Definitive
Securities" below.

     Payments of interest  and  principal  on the Notes with respect to each Due
Period  will be made on the  fifteenth  day of each month or, if any such day is
not a Business Day, on the next  succeeding  Business Day (each, a "Distribution
Date"), commencing         15,  1995. With respect to any Distribution Date, the
"Due Period will be the calendar month preceding the month of such  Distribution
Date.  The first Due Period will  commence  on and include  February 1, 1996 and
will end on and include  February 29, 1996.  Payments on the  Securities on each
Distribution  Date  will  be  made  to the  holders  of  record  of the  related
Securities on the day immediately  preceding such  Distribution  Date or, in the
event  Definitive  Securities have been issued,  at the close of business of the
last day of the month immediately preceding the month in which such Distribution
Date occurs (each,  a "Record  Date").  A "Business Day" is any day other than a
Saturday,  Sunday or any day on which banking institutions or trust companies in
the  states of New York,  Delaware,  Illinois  or  Oklahoma  are  authorized  or
required by law, regulation or executive order to be closed.

Payments of Interest

     The Class A Notes  will bear  interest  at the rate of     % per annum (the
"Class A Rate"). The period for which interest is payable on a Distribution Date
on  the  Securities   shall  be  the  one-month  period  from  the  most  recent
Distribution Date on which interest has been paid to but excluding the following
Distribution Date, or in the case of the initial Distribution Date from February
   ,  1996 to but excluding the initial  Distribution  Date (each,  an "Interest
Accrual  Period").  Interest accruing during the related Interest Accrual Period
(computed on the basis of a 360-day year  consisting  of twelve  30-day  months)
will be paid to the  Noteholders  of record on the related  Record Date, on each
Distribution  Date, to the extent of the Available  Amount on such  Distribution
Date (i) in an amount  equal to  one-twelfth  of the product of the Class A Rate
and  the  outstanding  principal  balance  on the  Notes,  as of  the  preceding
Distribution  Date  (after  giving  effect to  distributions  of  principal  and
interest to be made on such Distribution  Date) or (ii) in the case of the first
Distribution Date, in an amount equal to interest accruing from           to but


                                       38
<PAGE>

excluding the first Distribution  Date, on the outstanding  principal balance of
the Notes as of the Closing Date (the "Class A Interest  Distribution  Amount").
Interest accrued as of any Distribution  Date but not paid on such  Distribution
Date will be due on the next Distribution Date.


Payments of Principal

     Principal  payments will be made to the  Noteholders  on each  Distribution
Date to the extent of the remaining  Available  Amount in an amount equal to the
Principal  Distribution Amount. The "Principal  Distribution Amount" is equal to
the  difference  between (i) the sum of (x) the Pool  Balance on the last day of
the second preceding Due Period (or, in the case of the first Distribution Date,
the Initial Cut-off Date Pool Principal Balance),  and (y) the amount on deposit
in the Pre-Funding Account (exclusive of investment earnings) on the last day of
the second preceding Due Period (or, in the case of the first Distribution Date,
as of the Closing  Date),  less (ii) the sum of (x) the Pool Balance on the last
day of the preceding Due Period and (y) the amount on deposit in the Pre-Funding
Account (exclusive of investment  earnings) on the last day of the preceding Due
Period; provided, however, that the Principal Distribution Amount on the Class A
Final Scheduled  Distribution Date will equal the outstanding  principal balance
of the  Notes  as of such  date and the  Principal  Distribution  Amount  on the
Certificate Final  Distribution Date will equal the Certificate  Balance on such
date. For the purposes of determining  the Principal  Distribution  Amount,  the
unpaid principal  balance of a Defaulted  Contract or a Repurchased  Contract is
deemed  to be zero on and after  the last day of the Due  Period  in which  such
Contract became a Defaulted  Contract or a Repurchased  Contract.  The Principal
Distribution  Amount will not exceed the  outstanding  principal  balance of the
Notes or, after the Cross-Over Date, the Certificate Balance.

     No  principal  will be paid in respect of the Notes until the  Servicer has
been  reimbursed  for any  outstanding  Monthly  Advances  and has been paid the
Servicing Fee  (including  any unpaid  Servicing Fee with respect to one or more
prior Due Periods)  (collectively,  the "Servicer Payment") and until the entire
Class A Interest  Distribution Amount has been paid for the related Distribution
Date. The principal  balance of the Class A Notes,  to the extent not previously
paid, will be due on the Class A Final Scheduled  Distribution  Date. The actual
date on which the aggregate outstanding principal amount of the Class A Notes is
paid may be earlier than the Class A Final Scheduled  Distribution Date based on
a variety of factors.

     On each  Determination  Date, the Servicer will determine the amount in the
Collection  Account available for distribution on the related  Distribution Date
and inform the Indenture  Trustee,  who shall allocate such amounts  between the
Notes and the Certificates and make  distributions  to  Securityholders,  all as
described    herein   under   "The   Purchase    Agreements    and   The   Trust
Documents--Distributions".  The  unpaid  principal  balance of the Notes will be
payable on the Class A Final Scheduled Distribution Date.

Redemption

     The  Notes  will  be  redeemed  in  part,  on a  pro  rata  basis,  on  the
Distribution Date on or immediately following the last day of the Funding Period
in the event that any portion of the Pre-Funded Amount remains on deposit in the
Pre-Funding  Account  after  giving  effect to the  purchase  of all  Subsequent
Contracts,  including  any such purchase on such date.  The aggregate  principal
amount of the Notes to be  redeemed  will be an amount  equal to the  Pre-Funded
Percentage  allocable  to the  Notes  of  the  amount  then  on  deposit  in the
Pre-Funding Account.

     In the event of an Optional Purchase or Auction Sale, the outstanding Notes
will be redeemed in whole,  but not in part, at a redemption  price equal to the
unpaid principal amount of the Notes plus accrued and unpaid interest thereon at
the Class A Rate.  An  "Optional  Purchase" of all the  Contracts by CITSF,  may
occur at CITSF's option,  on any Distribution  Date following any Record Date on
which  the  Pool  Balance  is 10%  or  less  of the  Initial  Pool  Balance  (as
hereinafter defined). An "Auction Sale" may occur, and may result in the sale of
the Contracts remaining in the Trust, within ten days following any Distribution
Date  following  any Record Date on which the Pool  Balance is 5% or less of the
Initial Pool Balance.

     Upon the  occurrence of an Insolvency  Event with respect to the Affiliated
Purchaser,  the Trust  shall be  terminated  and the assets of the Trust will be
sold (unless, within 90 days after such occurrence, the Owner Trustee shall have
received written  instructions  from (a) each of the  Certificateholders  (other
than the Affiliated  Purchaser) and (b) each of the  Noteholders,  to the effect
that each  such  party  disapproves  of the  liquidation  of the  Contracts  and
termination of the Trust). Upon the occurrence of such an event, the outstanding
Notes will be redeemed in whole, but not in part, at a redemption price equal to
the unpaid  principal  amount of the Notes plus accrued  interest thereon at the
Class A Rate.

                                       39
<PAGE>

The Indenture
  
     Modification of Indenture  without  Noteholder  Consent.  The Trust and the
Indenture  Trustee may,  without consent of the  Noteholders,  enter into one or
more supplemental  indentures for any of the following purposes:  (i) to correct
or amplify the description of the collateral or add additional collateral;  (ii)
to provide for the  assumption  of the Note and the Indenture  obligations  by a
permitted  successor to the Trust;  (iii) to add  additional  covenants  for the
benefit  of the  related  Noteholders,  or to  surrender  any  rights  or  power
conferred upon the Trust; (iv) to convey,  transfer,  assign, mortgage or pledge
any  property to or with the  Indenture  Trustee;  (v) to cure any  ambiguity or
correct  or  supplement  any  provision  in the  Indenture  or any  supplemental
indenture which may be inconsistent with any other provision of the Indenture or
in any  supplemental  indenture;  (vi)  to  provide  for the  acceptance  of the
appointment of a successor  Indenture  Trustee or to add to or change any of the
provisions  of the  Indenture as shall be necessary  and permitted to facilitate
the administration by more than one trustee;  (vii) to modify,  eliminate or add
to the  provisions of the Indenture in order to comply with the Trust  Indenture
Act of 1939,  as amended;  and (viii) to add any  provisions  to,  change in any
manner,  or eliminate any of the  provisions  of, the Indenture or modify in any
manner the rights of Noteholders under such Indenture;  provided that any action
specified in this clause  (viii)  subject to other  conditions  set forth in the
Indenture, shall not, as evidenced by an opinion of counsel, adversely affect in
any material respect the interests of any Noteholder unless  Noteholder  consent
is otherwise obtained as described herein.

     Modification of Indenture with Noteholder Consent.  With the consent of the
holders of a  majority  of the  aggregate  principal  amount of the  outstanding
Notes, and with prior notice to the Rating Agencies, the Trust and the Indenture
Trustee may execute a supplemental indenture to add provisions to, change in any
manner or eliminate any provisions  of, the  Indenture,  or modify in any manner
the rights of the related Noteholders.

     Without  the  consent  of the  holder  of each  outstanding  Note  affected
thereby, however, no supplemental indenture will: (i) change the due date of any
instalment  of  principal  of or  interest  on any Note or reduce the  principal
amount thereof, the interest rate specified thereon or the redemption price with
respect  thereto or change any place of payment where or the coin or currency in
which any Note or any  interest  thereon is  payable;  (ii)  impair the right to
institute  suit for the  enforcement  of  certain  provisions  of the  Indenture
regarding payment; (iii) reduce the percentage of the aggregate principal amount
of the outstanding Notes the consent of the holders of which is required for any
such  supplemental  indenture or the consent of the holders of which is required
for any waiver of  compliance  with certain  provisions  of the  Indenture or of
certain  defaults  thereunder  and their  consequences  as  provided  for in the
Indenture;  (iv) modify or alter the  provisions of the Indenture  regarding the
voting of Notes held by the Trust, any other obligor on the Notes, the Seller or
an  affiliate  of any of  them;  (v)  reduce  the  percentage  of the  aggregate
outstanding  amount of the Notes the consent of the holders of which is required
to direct  the  Indenture  Trustee to sell or  liquidate  the  Contracts  if the
proceeds  of such sale would be  insufficient  to pay the  principal  amount and
accrued  but  unpaid  interest  on the  outstanding  Notes;  (vi)  decrease  the
percentage of the aggregate  principal amount of the Notes required to amend the
sections of the Indenture  which specify the applicable  percentage of aggregate
principal  amount of the Notes necessary to amend the Indenture or certain other
related agreements; or (vii) permit the creation of any lien ranking prior to or
on a parity with the lien of the Indenture with respect to any of the collateral
for  the  Notes  or,  except  as  otherwise  permitted  or  contemplated  in the
Indenture, terminate the lien of the Indenture on any such collateral or deprive
the holder of any Note of the security afforded by the lien of the Indenture.

     Events of Default; Rights Upon Event of Default.  "Events of Default" under
the  Indenture  will consist of: (i) any failure to pay interest on the Notes as
and when the same becomes due and payable,  which failure  continues  unremedied
for five days; (ii) any failure (a) to make any required payment of principal on
the Notes  which  failure  continues  unremedied  for thirty (30) days or (b) to
observe or perform in any material  respect any other covenants or agreements in
the  Indenture,  which  failure in the case of a default  under  clause  (ii)(b)
materially and adversely affects the rights of Noteholders, and which failure in
either  case  continues  for 30 days after the giving of written  notice of such
failure to the Issuer and the Seller (or the Servicer,  as  applicable),  by the
Indenture  Trustee  or to the  Issuer  and  the  Seller  (or  the  Servicer,  as
applicable),  and the  Indenture  Trustee by the holders of not less than 25% of
the principal  amount of the Notes;  (iii)  failure to pay the unpaid  principal
balance  of any  Notes on or prior to the Class A Final  Scheduled  Distribution
Date; and (iv) certain events of insolvency,  readjustment of debt,  marshalling
of assets and  liabilities  or similar  proceedings  and certain  actions by the
Trust   indicating  its  insolvency,   reorganization   pursuant  to  bankruptcy
proceedings  or  inability  to pay  its  obligations.  However,  the  amount  of


                                       40
<PAGE>

principal  required to be paid to Noteholders under the Indenture will generally
be  limited  to  amounts  available  to be  deposited  in the Note  Distribution
Account.  Therefore the failure to pay principal on the Notes generally will not
result  in the  occurrence  of an  Event  of  Default  until  the  Class A Final
Scheduled Distribution Date.

     If an Event of Default  should occur and be continuing  with respect to the
Notes,  the  Indenture  Trustee or holders of a majority in principal  amount of
such  Notes  then  outstanding  may  declare  the  principal  of the Notes to be
immediately due and payable. Such declaration may, under certain  circumstances,
be rescinded by the holders of a majority of the  principal  amount of the Notes
then outstanding.

     If the Notes are due and payable following an Event of Default with respect
thereto, the Indenture Trustee may institute  proceedings to collect amounts due
or foreclose on Trust property,  exercise  remedies as a secured party, sell the
related  Contracts  or elect  to have  the  Trust  maintain  possession  of such
Contracts and continue to apply  collections  on such  Contracts as if there had
been  no  declaration  of  acceleration.  The  Indenture  Trustee,  however,  is
prohibited from selling the Contracts following an Event of Default,  unless (i)
the holders of all the outstanding Notes consent to such sale, (ii) the proceeds
of such sale are  sufficient  to pay in full the  principal  of and the  accrued
interest  on such  outstanding  Notes at the  date of such  sale,  or (iii)  the
Indenture  Trustee  determines  that the proceeds of the Contracts  would not be
sufficient  on an  ongoing  basis  to make  all  payments  on the  Notes as such
payments would have become due if such obligations had not been declared due and
payable,  and the  Indenture  Trustee  obtains  the  consent of the holders of a
majority  of  the  aggregate  outstanding  amount  of  the  Notes.  Following  a
declaration  upon an Event of  Default  that the Notes are  immediately  due and
payable,  (i) Noteholders will be entitled to ratable  repayment of principal on
the basis of their respective  unpaid  principal  balances and (ii) repayment in
full of the accrued interest on and unpaid principal  balances of the Notes will
be made prior to any  further  payment of  interest  on the  Certificates  or in
respect  of the  Certificate  Balance  (other  than  payments  of the  Principal
Liquidation Loss Amount and other payments from the Cash Collateral Account).

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

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

     If an Event of Default  occurs and is continuing  and if it is known to the
Indenture Trustee,  the Indenture Trustee will mail to each Noteholder notice of
the Event of Default  within 90 days  after it  occurs.  Except in the case of a
failure to pay principal of or interest on any Note,  the Indenture  Trustee may
withhold  the  notice  if and so  long  as it  determines  in  good  faith  that
withholding the notice is in the interests of Noteholders.

     In addition, the Indenture Trustee and Noteholders, by accepting the Notes,
will covenant that they will not, for a period of one year after the termination
of the Indenture, institute against the Affiliated Purchaser, the Company or the
Trust any bankruptcy,  reorganization  or other  proceeding under any federal or
state bankruptcy or similar law.

                                       41
<PAGE>

     Neither  the  Indenture  Trustee  nor the Owner  Trustee in its  individual
capacity,  nor the Cash  Collateral  Depositor,  nor any holder of a Certificate
including,  without limitation, the Affiliated Purchaser or the Company, nor any
of  their  respective  owners,   beneficiaries,   agents,  officers,  directors,
employees, affiliates,  successors or assigns will, in the absence of an express
agreement to the contrary, be personally liable for the payment of the principal
of or interest on the Notes or for the agreements of the Trust  contained in the
Indenture.

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

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

     The Trust will not incur,  assume or guarantee any indebtedness  other than
indebtedness  incurred  pursuant to the Notes and the  Indenture or otherwise in
accordance with the Related Documents.

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

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

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

     The Indenture  Trustee.  The Indenture  Trustee under the Indenture will be
Harris Trust and Savings Bank. The Indenture  Trustee may resign at any time, in
which event the  Servicer,  or its  successor,  will be  obligated  to appoint a
successor  trustee.  The Servicer may also remove the  Indenture  Trustee if the
Indenture  Trustee ceases to be eligible to continue as such under the Indenture
or if the  Indenture  Trustee  becomes  insolvent.  In such  circumstances,  the
Servicer will be obligated to appoint a successor  trustee.  Any  resignation or
removal of the Indenture Trustee and appointment of a successor trustee does not
become effective until acceptance of the appointment by the successor trustee.

     Trust  Indenture  Act.  The  Indenture  will  comply  with  all  applicable
provisions of the Trust Indenture Act of 1939, as amended.

                                       42
<PAGE>

                                THE CERTIFICATES

     The  Certificates  offered  hereby  will be  issued  pursuant  to the Trust
Agreement,  a form of which has been  filed as an  exhibit  to the  Registration
Statement of which this  Prospectus is a part.  The  following  summary does not
purport to be  complete  and is subject  to, and  qualified  in its  entirety by
reference to, the Trust Agreement.

General

     The  CIT RV  Owner  Trust  1996-A      %  Asset  Backed  Certificates  (the
"Certificates"  and, together with the Notes, the  "Securities")  will represent
fractional undivided interests in the Trust. The Trust will issue $             
aggregate principal amount of Certificates pursuant to a Trust Agreement,  to be
dated as of February  1, 1996,  between  the Seller and the Owner  Trustee  (the
"Trust  Agreement"),  a form  of  which  will  be  filed  as an  exhibit  to the
Registration  Statement  of which this  Prospectus  forms a part.  A copy of the
Trust Agreement will be available from the Company,  upon request, to holders of
the Notes or  Certificates  and will be filed with the Commission  following the
issuance  of  the  Notes  and  the  Certificates.  Payments  in  respect  of the
Certificates will be subordinated to payments on the Notes to the limited extent
described  herein.   The  following  summary  describes  certain  terms  of  the
Certificates  and the  Trust  Agreement.  The  summary  does not  purport  to be
complete and is subject to, and is  qualified  in its entirety by reference  to,
all of the  provisions  of the  Certificates  and  the  Trust  Agreement.  Where
particular  provisions or terms used in the Trust Agreement are referred to, the
actual provisions (including definitions of terms) are incorporated by reference
as part of such summary.

     The Certificates  will be offered for purchase in minimum  denominations of
$20,000 and integral  multiples of $1,000 in excess  thereof in book-entry  form
only;  provided,  however,  that one Certificate may be issued in a denomination
other than an integral multiple of $1,000 such that the Affiliated Purchaser may
be  issued  at  least  1% of the  Certificate  Balance.  The  Certificates  will
initially be represented by a single Certificate registered in the name of Cede,
the nominee of DTC. No person acquiring an interest in the Certificates  through
the  facilities  of DTC (a  "Certificate  Owner")  will be entitled to receive a
Definitive Certificate  representing such person's interest in the Certificates,
except  as  set  forth   below  under   "Certain   Information   Regarding   The
Securities--Definitive Securities". Unless and until Definitive Certificates are
issued under the limited  circumstances  described  herein,  all  references  to
actions  by  Certificateholders  shall  refer  to  actions  taken  by  DTC  upon
instructions from its Participants,  and all references herein to distributions,
notices,   reports  and   statements  to   Certificateholders   shall  refer  to
distributions,  notices,  reports and  statements to DTC in accordance  with DTC
procedures.   See  "Certain  Information  Regarding  The  Securities--Definitive
Securities" below.

     Payments of interest and principal on the Certificates with respect to each
Due Period will be made on each Distribution Date, commencing          15, 1996.
Payments on the Securities on each Distribution Date will be made to the holders
of record of the related Securities on the related Record Date.

Distribution of Interest

     The  Certificates  will bear  interest  at the rate of     % per annum (the
"Pass-Through Rate"). Interest on the Certificate Balance will accrue during the
related  Interest  Accrual Period at the Pass-Through  Rate.  Interest  accruing
during the related  Interest  Accrual Period (computed on the basis of a 360-day
year consisting of twelve 30-day months) will be paid to the  Certificateholders
of record on the related Record Date, on each  Distribution  Date, to the extent
of the  Available  Amount on such  Distribution  Date (i) in an amount  equal to
one-twelfth of the product of the Pass-Through Rate and the Certificate Balance,
as of the preceding  Distribution  Date (after giving effect to distributions of
principal and interest to be made on such Distribution Date) or (ii) in the case
of the first  Distribution  Date,  in an amount equal to interest  accruing from
              to but  excluding  the first  Distribution  Date,  on the Original
Certificate Balance (the "Certificate Interest Distribution  Amount").  Interest
accrued as of any Distribution  Date but not paid on such Distribution Date will
be due on the next  Distribution  Date.  The  rights  of  Certificateholders  to
receive  distributions  of interest  will be  subordinated  to the rights of the
Noteholders to receive  payment in full of all amounts of interest and principal
which  the  Noteholders  are  entitled  to be paid on  such  Distribution  Date.
Interest to  Certificateholders  may be  provided  from  payments  from the Cash
Collateral  Account,  to the extent of the Available Cash Collateral  Amount, in
the event there are not sufficient  funds (after  reimbursement  to the Servicer
for reimbursable  Monthly  Advances,  and payment of the Servicer Payment to the


                                       43
<PAGE>

Servicer  and interest and  principal on the Notes) to make such  payments  from
payments  made by or on behalf of the  Obligors or in respect of the  Contracts,
including Monthly Advances and Non-Reimbursable Payments made by the Servicer.


Distribution of Principal

     On  each   Distribution   Date   prior   to  the   Cross-Over   Date,   the
Certificateholders will not be entitled to any payments of principal,  except to
the extent of the Principal Liquidation Loss Amount.

     On each  Distribution  Date on and after the Cross-Over Date,  principal of
the Certificates will be payable,  subject to the remaining Available Amount and
the  Available  Cash  Collateral  Amount,  in an amount  equal to the  Principal
Distribution  Amount for the related Due Period. Such principal payments will be
funded to the extent of the Available  Amount  remaining  after the Servicer has
been  reimbursed  for any  outstanding  Monthly  Advances  and has been paid the
Servicer Payment, and payment of interest and principal in respect of the Notes,
if any,  and  interest in respect to the  Certificates  has been made or, to the
extent such Available Amount is  insufficient,  will be funded through a payment
from the Cash Collateral  Account to the extent of the Available Cash Collateral
Amount. The rights of  Certificateholders  to receive  distributions of interest
and  principal  will be  subordinated  to the rights of  Noteholders  to receive
distributions of interest and principal and to the extent described herein.  The
principal balance of the  Certificates,  to the extent not previously paid, will
be due on the Certificate Final Scheduled  Distribution Date. The actual date on
which the aggregate outstanding principal amount of the Certificates is paid may
be earlier than the  Certificate  Final Scheduled  Distribution  Date based on a
variety of factors.

     On  each   Distribution   Date   prior   to  the   Cross-Over   Date,   the
Certificateholders  will  be  entitled  to  receive,  subject  to the  remaining
Available  Amount  and the  Available  Cash  Collateral  Amount,  the  Principal
Liquidation Loss Amount for such Distribution Date. Such principal payments will
be funded to the extent of the Available Amount remaining after the Servicer has
been  reimbursed  for any  outstanding  Monthly  Advances  and has been paid the
Servicer Payment,  the principal and interest due on the Notes has been paid and
the interest on the  Certificates has been paid, or to the extent such remaining
Available Amount is insufficient, will be funded through a payment from the Cash
Collateral  Account to the extent of the Available Cash Collateral  Amount.  The
"Principal  Liquidation  Loss Amount" for any  Distribution  Date will equal the
amount, if any, by which the sum of the aggregate  outstanding principal balance
of  the  Notes  and  the  Certificate   Balance  (after  giving  effect  to  all
distributions  of principal on such  Distribution  Date)  exceeds the sum of the
Pool Balance plus the amounts  remaining on deposit in the Pre-Funding  Account,
if any, at the close of business on the last day of the related Due Period.  The
Principal  Liquidation Loss Amount represents  future principal  payments on the
Contracts that, because of the subordination of the Certificates and liquidation
losses  on the  Contracts,  will  not be  paid  to the  Certificateholders.  See
"--Subordination" below.

Redemption

     The  Certificates  will be  redeemed in part,  on a pro rata basis,  on the
Distribution Date on or immediately following the last day of the Funding Period
in the event that any portion of the Pre-Funded Amount remains on deposit in the
Pre-Funding  Account  after  giving  effect to the  purchase  of all  Subsequent
Contracts,  including  any such purchase on such date.  The aggregate  principal
amount  of the  Certificates  to be  redeemed  will be an  amount  equal  to the
Pre-Funded  Percentage  allocable  to the  Certificates  of the  amount  then on
deposit in the Pre-Funding Account.

     In the event of an Optional Purchase or Auction Sale, the Certificates will
be redeemed at a redemption price equal to the Certificate  Balance plus accrued
interest  thereon at the  Pass-Through  Rate.  An  Optional  Purchase of all the
Contracts  by CITSF,  may occur at  CITSF's  option,  on any  Distribution  Date
following  any  Record  Date on  which  the Pool  Balance  is 10% or less of the
Initial Pool Balance (as hereinafter defined). An Auction Sale will occur at any
time, and may result in the sale of the Contracts remaining in the Trust, within
ten days  following a  Distribution  Date following the Record Date on which the
Pool Balance is 5% or less of the Initial Pool Balance.

     If an Insolvency Event with respect to the Affiliated Purchaser occurs, the
Indenture  Trustee (or, if no Notes are  outstanding,  the Owner  Trustee)  will
promptly sell, dispose of or otherwise liquidate the Contracts in a commercially
reasonable manner on commercially reasonable terms, except under certain limited
circumstances.  The proceeds from any such sale,  disposition  or liquidation of
the Contracts  will be treated as  collections on the Contracts and deposited in


                                       44
<PAGE>

the Collection  Account.  If the proceeds from the  liquidation of the Contracts
and any amounts on deposit in the Note Distribution  Account and the Certificate
Distribution  Account are not  sufficient to pay the Notes and  Certificates  in
full, distributions will be made first, to the payment of interest and principal
on the Notes and  second,  to the  payment  of  interest  and  principal  on the
Certificates.   In  such  event,  the  amount  of  principal   returned  to  the
Certificateholders  will be  reduced  and such  Certificateholders  will incur a
loss, except to the extent of payments, subject to the Available Cash Collateral
Amount, made to the Certificateholders  from the Cash Collateral Account. 

Credit Enhancement

     Subordination of Certificates.  The rights of Certificateholders to receive
distributions  of  interest  and  principal  are  subordinated  to the rights of
Noteholders to receive  payment in full of all amounts of interest and principal
to which the  Noteholders  are  entitled to receive on the related  Distribution
Date.  Consequently,  no distribution will be made to the  Certificateholders on
any  Distribution  Date in  respect  of (i)  interest  until the full  amount of
interest and  principal on the Class A Notes payable on such  Distribution  Date
has been  distributed to the Class A  Noteholders,  other than payments from the
Cash  Collateral  Account,  and (ii) principal until the Class A Notes have been
paid in full, other than  distributions in respect of the Principal  Liquidation
Loss Amount.

     Cash Collateral  Account.  The only credit enhancement for the Certificates
is the Cash  Collateral  Account.  With respect to any  Distribution  Date,  the
amount available to be withdrawn from the Cash Collateral  Account as payment to
the Certificateholders will not exceed the Available Cash Collateral Amount. The
Available  Cash  Collateral  Amount  will be reduced by  payments  from the Cash
Collateral  Account  required to be made to the Cash  Collateral  Depositor  (as
hereinafter  defined) pursuant to the Cash Collateral  Agreement (as hereinafter
defined) and  payments  previously  made  therefrom  to  Certificateholders  and
generally  will be reduced as the Pool  Balance is  reduced.  See "The  Purchase
Agreements  and  The  Trust   Documents--Credit   Enhancement--Cash   Collateral
Account." At any time that the Available Cash Collateral Amount is zero, holders
of Certificates  will bear the risk of all  liquidation  losses on the Defaulted
Contracts and may suffer a loss. The Certificate  Balance will be reduced to the
extent that prior to the Cross-Over Date  distributions  are not made in respect
of the Principal Loss  Liquidation  Amount and on or after the  Cross-Over  Date
distributions are not made in respect of the Principal Distribution Amount. As a
result of such reductions,  less interest will accrue on the  Certificates  than
would otherwise be the case.


                 CERTAIN INFORMATION REGARDING THE SECURITIES

Book-Entry Registration

     Persons acquiring beneficial ownership interests in the Securities may hold
their  interests  through DTC in the United States or, in the case of the Notes,
Cedel  or  Euroclear  in  Europe  and  persons  acquiring  beneficial  ownership
interests in the Certificates may hold their interests  through DTC.  Securities
will be registered  in the name of Cede as nominee for DTC.  Cedel and Euroclear
will  hold  omnibus  positions  with  respect  to the  Notes on  behalf of Cedel
Participants  and  Euroclear  Participants,   respectively,  through  customers'
securities  accounts  in  Cedel's  and  Euroclear's  name on the  books of their
respective  depositories  (collectively,  the "Depositories") which in turn will
hold such positions in customers' securities accounts in the Depositories' names
on the  books  of  DTC.  For  additional  information  regarding  clearance  and
settlement procedures see Annex I hereto.

     DTC is a  limited-purpose  trust  company  organized  under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation"  within the meaning of the New York Uniform  Commercial Code, and a
"clearing  agency"  registered  pursuant to the provisions of Section 17A of the
Securities  Exchange Act of 1934.  DTC accepts  securities  for deposit from its
participating  organizations  ("Participants") and facilitates the clearance and
settlement of securities  transactions  between  Participants in such securities
through electronic  book-entry changes in accounts of its Participants,  thereby
eliminating the need for physical movement of certificates. Participants include
securities  brokers and dealers  (including the  Underwriters),  banks and trust
companies and clearing corporations and may include 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  Participant,  either  directly  or  indirectly  ("Indirect
Participants").

     Security  Owners who are not  Participants  or  Indirect  Participants  but
desire to purchase, sell or otherwise transfer ownership of Securities may do so
only through Participants or Indirect  Participants (unless and until Definitive


                                       45
<PAGE>

Securities  are  issued).   In  addition,   Security  Owners  will  receive  all
distributions  of principal and interest on the  Securities  through DTC and its
Participants.  Under a book-entry  format,  Security  Owners may experience some
delay in their receipt of payments, since such payments will be forwarded by the
Trustees to Cede,  as nominee for DTC.  DTC will  forward  such  payments to its
Participants  which  thereafter  will forward them to Indirect  Participants  or
Security Owners.  It is anticipated that the only "Holder" or  "Securityholder,"
as such terms are used herein,  will be Cede, as nominee of DTC. Security Owners
will not be recognized by the Trustees as Securityholders,  as such term will be
used,  in the Sale and  Servicing  Agreement,  and Security  Owners will only be
permitted to exercise the rights of  Securityholders  indirectly through DTC and
its  Participants.  Security  Owners  will not receive or be entitled to receive
Definitive  Notes  or  Definitive  Certificates  representing  their  respective
interests in the Securities,  except under the limited  circumstances  described
below.

     Transfers  between  Participants  will occur in accordance  with DTC Rules.
Transfers  between Cedel  Participants and Euroclear  Participants will occur in
accordance with their respective rules and operating procedures.

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

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

     While the  Securities  are  outstanding  (except  under  the  circumstances
described  below),  under the rules,  regulations  and  procedures  creating and
affecting DTC and its operations (the "DTC Rules"), DTC will be required to make
book-entry  transfers among Participants on whose behalf it acts with respect to
the  Notes  and  Certificates  and will be  required  to  receive  and  transmit
distributions  of principal  and interest on the  Securities.  Participants  and
Indirect  Participants  with which Security Owners have accounts with respect to
the  Securities  will be similarly  required to make  book-entry  transfers  and
receive  and  transmit  such  payments  on behalf of their  respective  Security
Owners.

     Because  DTC can only act on  behalf  of  Participants,  who in turn act on
behalf of Indirect Participants, the ability of a Security Owner to pledge Notes
or  Certificates  to  persons or  entities  that do not  participate  in the DTC
system, or otherwise take actions in respect of such Securities,  may be limited
due to the lack of physical certificates for such Securities.

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

                                       46
<PAGE>

     The  Euroclear  System  was  created  in 1968 to  hold  securities  for its
participants  ("Euroclear  Participants")  and to clear and settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash.  Transactions  may be settled in any of 32  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 the Brussels,  Belgium
Office of Morgan Guaranty Trust Company of New York (the "Euroclear Operator" or
"Euroclear"),  under contract with Euroclear Clearance Systems,  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  Operators,  not the
Cooperative.  The  Cooperative  establishes  policy for the Euroclear  System on
behalf of the dealers and other professional financial intermediaries.  Indirect
access to Euroclear is also  available  to other firms that clear  thorough,  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,  withdrawals  of
securities  and cash from the  Euroclear  System,  and receipts of payments with
respect to securities in  Euroclear.  All  securities in Euroclear are held on a
fungible  basis  without  attribution  of  specific   certificates  to  specific
securities  clearance accounts.  The Euroclear Operator acts under the Terms and
Conditions  only on behalf  of  Euroclear  Participants  and has no record of or
relationship with persons holding through Euroclear Participants.

     Distributions with respect to Notes held through Cedel or Euroclear will be
credited to the cash accounts of Cedel Participants or Euroclear Participants in
accordance  with the  relevant  system's  rules and  procedures,  to the  extent
received by its Depository.  Such distributions will be subject to tax reporting
in accordance with relevant United States tax laws and regulations. Cedel or the
Euroclear Operator,  as the case may be, will take any other action permitted to
be taken by a  beneficial  holder of Notes  under the  Indenture  on behalf of a
Cedel Participant or Euroclear  Participant only in accordance with its relevant
rules and  procedures  and  subject to its  Depository's  ability to effect such
actions on its behalf through DTC.

     Unless and until Definitive Securities are issued,  Security Owners who are
not Participants may transfer  ownership of Notes and Certificates  only through
Participants  by  instructing  such  Participants  to  transfer  such  Notes and
Certificates,  by  book-entry  transfer,  through  DTC  for the  account  of the
purchasers of such Securities, which account is maintained with their respective
Participants.   Under  the  DTC  Rules  and  in  accordance  with  DTC's  normal
procedures,  transfers of ownership of Securities  will be executed  through DTC
and the  accounts  of the  respective  Participants  at DTC will be debited  and
credited. Similarly, the respective Participants will make debits or credits, as
the case may be,  on their  records  on  behalf of the  selling  and  purchasing
Securities Owners.

     DTC has  advised  the  Company  and the  Trustees  that,  unless  and until
Definitive Securities are issued, DTC will take any action permitted to be taken
by a Securityholder under the Sale and Servicing Agreement only at the direction
of one or more  Participants  to whose DTC accounts the Securities are credited.
DTC may take  conflicting  actions with respect to other undivided  interests to
the extent that such actions are taken on behalf of Participants  whose holdings
include such undivided interests.

     NEITHER THE TRUST, THE SELLER, THE SERVICER, CIT, THE AFFILIATED PURCHASER,
THE OWNER TRUSTEE,  THE INDENTURE TRUSTEE, THE CASH COLLATERAL DEPOSITOR NOR ANY
OF  THE  UNDERWRITERS  WILL  HAVE  ANY   RESPONSIBILITY  OR  OBLIGATION  TO  ANY
PARTICIPANTS,  CEDEL  PARTICIPANTS OR EUROCLEAR  PARTICIPANTS OR THE PERSONS FOR
WHOM THEY ACT AS  NOMINEES  WITH  RESPECT  TO (1) THE  ACCURACY  OF ANY  RECORDS
MAINTAINED BY DTC,  CEDEL, EUROCLEAR OR ANY PARTICIPANT, (2) THE PAYMENT BY DTC,
CEDEL, EUROCLEAR OR ANY PARTICIPANT OF ANY AMOUNT DUE TO ANY BENEFICIAL OWNER IN
RESPECT OF THE  PRINCIPAL  AMOUNT OF, OR INTEREST  ON, THE  SECURITIES,  (3) THE


                                       47
<PAGE>

DELIVERY BY ANY PARTICIPANT,  CEDEL PARTICIPANT OR EUROCLEAR  PARTICIPANT OF ANY
NOTICE TO ANY BENEFICIAL OWNER WHICH IS REQUIRED OR PERMITTED UNDER THE TERMS OF
THE INDENTURE OR THE TRUST AGREEMENT TO BE GIVEN TO  SECURITYHOLDERS  OR (4) ANY
OTHER ACTION TAKEN BY DTC AS THE SECURITYHOLDER.

Definitive Securities

     The Notes and Certificates will be issued in fully registered, certificated
form  ("Definitive  Notes" and  "Definitive  Certificates",  respectively,  and,
together "Definitive  Securities") to Security Owners or their nominees,  rather
than to DTC or its  nominee,  only if (i) the  Servicer  advises the Trustees in
writing  that  DTC is no  longer  willing  or able  to  discharge  properly  its
responsibilities  as Depository  with respect to the Securities and the Trustees
or the Servicer is unable to locate a qualified successor, (ii) the Servicer, at
its option, elects to terminate the book-entry system through DTC or (iii) after
the  occurrence of an Event of Default or an Event of  Termination,  Note Owners
and Certificate Owners representing in the aggregate not less than a majority of
the outstanding principal balance of the Notes or the Certificate Balance advise
DTC through Participants in writing that the continuation of a book-entry system
through DTC (or a successor  thereto) is no longer in the best  interest of such
Note Owners or Certificate Owners.

     Upon the  occurrence  of any of the  events  described  in the  immediately
preceding  paragraph,  the Trustee is required to notify DTC of the availability
of Definitive  Securities.  Upon surrender by DTC of the global notes and global
certificates  representing  the  Notes and  Certificates  and  instructions  for
re-registration,  the Trustee will issue the Notes as  Definitive  Notes and the
Certificates  as  Definitive  Certificates,  and  thereafter  the  Trustee  will
recognize the holders of such  Definitive  Notes and Definitive  Certificates as
Noteholders and Certificateholders,  respectively,  under the Sale and Servicing
Agreement  ("Noteholders" and  "Certificateholders"  respectively,  and together
"Securityholders" or "Holders").

     Distributions of principal of the Securities and interest on the Securities
will  be made  by the  Trustee  directly  to  Holders  in  accordance  with  the
procedures   set  forth  herein  and  in  the  Sale  and  Servicing   Agreement.
Distributions of principal and interest on each  Distribution  Date will be made
to Holders in whose  names the  Definitive  Securities  were  registered  on the
Record Date. Such  distributions  will be made by check mailed to the address of
such  Holder as it  appears on the  register  maintained  by the  Trustee or the
Security  Registrar.  The final payment on any  Securities  (whether  Definitive
Securities or the  Securities  registered in the name of Cede  representing  the
Securities),  however, will be made only upon presentation and surrender of such
Note or  Certificate  at the office or agency  specified  in the notice of final
distribution to Holders.

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

List of Security Holders

     If Definitive  Certificates have been issued,  the Owner Trustee will, upon
written  request  by  three  or  more   Certificateholders   or  by  holders  of
Certificates  evidencing not less than 25% of the  Certificate  Balance,  within
five (5) Business Days afford such  Certificateholders  access  during  business
hours to the current list of  Certificateholders  for purposes of  communicating
with other  Certificateholders  with  respect to their rights under the Purchase
Agreements and the Trust Documents (provided such  Certificateholders  (i) state
that they wish to  communicate  with other  Certificateholders  with  respect to
their  rights under the Purchase  Agreements,  the Trust  Documents or under the
Certificates  and (ii) provide the Trustee and the  Servicer  with a copy of the
proposed  communication).  The Purchase  Agreements and Trust Documents will not
provide for the holding of any annual or other meetings of Certificateholders.

     If  Definitive  Notes have been issued,  the Indenture  Trustee will,  upon
written request by three or more  Noteholders or by holders of Notes  evidencing
not less than 25% of the aggregate  principal balance of the Notes,  within five
(5) Business Days afford such  Noteholders  access during  business hours to the
current list of Noteholders for purposes of communicating with other Noteholders
with respect to their rights under the Indenture  (provided such Noteholders (i)
state that they wish to communicate with other Noteholders with respect to their
rights  under the  Indenture  and (ii)  provide  the  Indenture  Trustee and the
Servicer  with a copy of the proposed  communication).  The  Indenture  will not
provide for the holding of any annual or other meetings of Noteholders.

                                       48
<PAGE>

Statements to Securityholders

     On each Distribution Date, the Servicer will include with each distribution
to each Securityholder a statement,  setting forth the following information for
the related Due Period:

          (i) the amount of the distribution allocable to principal of the Notes
     and to the Certificate  Balance of the Certificates,  including any overdue
     principal;

          (ii) the amount of the  distribution  allocable to interest on or with
     respect to each class of Securities, including any overdue interest;

          (iii) the Pool Balance,  the Note Pool Factor and the Certificate Pool
     Factor as of the end of the related Due Period;

          (iv) the  Servicing  Fee for the  related Due  Period,  including  any
     overdue Servicing Fee;

          (v) the amount of Monthly  Advances and  Non-Reimbursable  Payments on
     such date;

          (vi) the amount,  if any,  withdrawn from the Cash Collateral  Account
     and distributed to the Certificateholders with respect to such Distribution
     Date;

          (vii) the Available Cash Collateral Amount, after giving effect to any
     deposit to or withdrawal from the Cash  Collateral  Account with respect to
     such  Distribution  Date, and such amount  expressed as a percentage of the
     Pool Balance;

          (viii) the aggregate  principal  balance of all  Contracts  which were
     delinquent 30, 59 and 89 days or more as of the last day of the related Due
     Period;

          (ix) during the Funding Period,  the amount of funds on deposit in the
     Pre-Funding Account;

          (x) during the  Funding  Period,  the number and  aggregate  principal
     balance of Subsequent Contracts;

          (xi) during the Funding  Period,  the number and  aggregate  principal
     balance  of  Subsequent  Contracts  purchased  by the Trust on the  related
     Distribution Date;

          (xii) during the Funding Period,  the amount,  if any,  withdrawn from
     the  Capitalized  Interest  Account to make  payments  of  interest  on the
     Securities; 

          (xiii)  during the Funding  Period,  the amount  remaining  on deposit
     in the Capitalized Interest Account;

          (xiv) on the Distribution  Date  immediately  following the end of the
     Funding  Period (or if the Funding  Period ends on a  Distribution  Date on
     such Distribution  Date), the aggregate  principal amount and percentage of
     each of the Notes and Certificates which are being redeemed;

          (xv) the amount,  if any, by which the amount due to be distributed to
     Noteholders and Certificateholders exceeds the actual amount distributed on
     the  related  Distribution  Date  to  Noteholders  and  Certificateholders,
     respectively;

          (xvi) the aggregate  principal  balance of all Contracts  which became
     Defaulted Contracts during the related Due Period;

          (xvii) the number and aggregate  principal  amount of Contracts  which
     were prepaid, in part or in whole, during the related Due Period;

          (xviii) the aggregate outstanding principal balance of the Notes as of
     such  Distribution  Date after giving effect to any  distributions  on such
     Distribution Date;

          (xix) the  Certificate  Balance as of such  Distribution  Date  (after
     giving effect to any distributions on such Distribution Date); and

          (xx) the Required Cash Collateral Amount.

     Within a reasonable period of time after the end of each calendar year, but
not later than the latest date permitted by law (where  applicable law specifies
such date), the Servicer will furnish to each person who at any time during such
calendar  year shall  have been a  Securityholder  a  statement  containing  the
relevant amounts described above for such calendar year for the purposes of such
Securityholder's preparation of federal income tax returns. See "Certain Federal
Income Tax Consequences."

                                       49
<PAGE>
                 THE PURCHASE AGREEMENTS AND THE TRUST DOCUMENTS

     The following summary describes certain terms of the Purchase Agreement and
any Subsequent Purchase Agreement (together,  the "Purchase Agreements") and the
Sale and Servicing  Agreement,  any Subsequent Transfer Agreements and the Trust
Agreement  (together,  the "Trust Documents").  Forms of the Purchase Agreements
and the  Trust  Documents  have  been  filed  as  exhibits  to the  Registration
Statement of which this  Prospectus  forms a part. This summary does not purport
to be complete and is subject to, and qualified in its entirety by reference to,
all of the provisions of the Purchase Agreements and the Trust Documents.

Sale and Assignment of the Contracts

     On or prior to the Closing Date and each Subsequent Transfer Date, pursuant
to the Purchase Agreement or a Subsequent  Purchase  Agreement,  as the case may
be,  between  CITSF and the Company,  CITSF will sell and assign to the Company,
without  recourse,  its entire  interest  in and to the  Initial  Contracts  and
Subsequent  Contracts,  respectively,  including  its security  interests in the
related  Financed  Vehicles.  On the Closing Date and each  Subsequent  Transfer
Date, the Company will sell and assign to the Owner Trustee,  without  recourse,
all of its right,  title and interest in and to such  Contracts,  including  its
security  interests in the Financed  Vehicles.  Certain of the Contracts will be
purchased  by CITSF from  CITCF-NY  before  they are sold to the  Company.  Each
Contract will be identified in a schedule appearing as an exhibit to each of the
Purchase  Agreement  and  the  Sale  and  Servicing   Agreement  (the  "List  of
Contracts")  which  includes,  among other things,  the Contract  Rate,  Initial
Cut-off Date Principal  Balance and date of the last scheduled  payment for each
Contract.   The  Owner   Trustee  or  its   designated   agent   (which  may  be
                            ) will, concurrently with the sale and assignment of
the  Initial  Contracts  to it  pursuant  to the Sale and  Servicing  Agreement,
execute,  authenticate  and deliver the Notes and Certificates to the Company in
exchange  for the Initial  Contracts.  The  Company  will sell the Notes and the
Certificates to the Underwriters.

     CITSF will make  certain  representations  and  warranties  in the Sale and
Servicing  Agreement  with  respect to each  Initial  Contract as of the Closing
Date,  including  that (i) as of the  Initial  Cut-off  Date,  the  most  recent
scheduled  payment of  principal  and  interest  was made by or on behalf of the
related  Obligor or was not delinquent more than 30 days; (ii) no provision of a
Contract  has been  waived,  altered  or  modified  in any  respect,  except  by
instruments or documents  contained in the Contract File; (iii) each Contract is
a legal,  valid and binding obligation of the related Obligor and is enforceable
in  accordance  with its  terms  (except  as may be  limited  by laws  affecting
creditors' rights generally); (iv) no right of rescission, set-off, counterclaim
or defense,  including  the defense of usury,  has been asserted with respect to
any Contract;  (v) the Obligor on each Contract is required to maintain physical
damage  insurance  covering  the related  Financed  Vehicle in  accordance  with
CITSF's  normal  requirements  or, if not so  covered,  is  covered by a blanket
insurance  policy  maintained  by  CITSF  and  the  Servicer  has  not  obtained
Force-Placed  Insurance (as  hereinafter  defined) with respect to any Contract;
(vi) each  Contract  was  originated  by a Dealer and was  purchased by CITSF or
CITCF-NY  in the  ordinary  course  of  its  business;  (vii)  no  Contract  was
originated  in or is  subject to the laws of any  jurisdiction  whose laws would
make the transfer of the Contract to the Company  under the Purchase  Agreement,
to the Trust  pursuant  to the Sale and  Servicing  Agreement  or  pursuant to a
transfer of the Notes and Certificates, or the ownership of the Contracts by the
Trust,  unlawful;  (viii) each Contract complies with all requirements of law in
all material  respects;  (ix) no Contract has been  satisfied,  subordinated  in
whole or in part or  rescinded,  and no Financed  Vehicle has been released from
the lien of the related  Contract in whole or in part; (x) each Contract creates
a valid and  enforceable  first  priority  security  interest in favor of CITSF,
CITCF-NY or the related Dealer in the Financed  Vehicle  covered  thereby (which
security  interest,  if in favor of the  related  Dealer or  CITCF-NY,  has been
assigned to CITSF),  such  security  interest has been  assigned by CITSF to the
Company and by the Company to the Trust,  and all necessary  action with respect
to such Contract has been taken to perfect the security  interest in the related
Financed  Vehicle  in  favor  of CITSF or  CITCF-NY;  (xi) all  parties  to each
Contract had capacity to execute such Contract; (xii) no Contract has been sold,
assigned  or pledged by CITSF to any person  other than the  Company  (or by the
Company to any person  other than the Trust) and,  prior to the  transfer of the
Contracts by CITSF to the Company and the transfer thereof by the Company to the
Trust, CITSF or the Company, respectively, had good and marketable title to each
Contract, free and clear of any encumbrance, equity, loan, pledge, charge, claim
or security interest, and was the sole owner and had full right to transfer such
Contract to the Company  and the Trust,  respectively;  (xiii) as of the Initial
Cut-off  Date,  there was no  default,  breach,  violation  or event  permitting


                                       50
<PAGE>

acceleration  under  any  Contract  and,  no event  which  with  notice  and the
expiration  of any grace or cure  period  would  constitute  a default,  breach,
violation  or event  permitting  acceleration  under such  Contract  (except for
payment  delinquencies  permitted by clause (i) above), and CITSF has not waived
any of the foregoing (except for payment  delinquencies  permitted by clause (i)
above);  (xiv) there are, to the best of CITSF's  knowledge,  no liens or claims
which have been filed for work, labor or materials  affecting a Financed Vehicle
securing a Contract,  which are or may be liens prior to or equal or  coordinate
with the lien of the  Contract;  (xv) each Contract is a  fully-amortizing  loan
with interest at the stated  Contract Rate and provides for level  payments over
the  term  of  such  Contract;   (xvi)  each  Contract  contains  customary  and
enforceable  provisions  such as to render the rights and remedies of the holder
thereof  adequate for realization  against the collateral of the benefits of the
security (except as may be limited by creditors' rights  generally);  (xvii) the
description  of each  Contract  set forth in the List of  Contracts  is true and
correct as of its date;  (xviii)  no Obligor is the United  States of America or
any state or any agency,  department,  instrumentality or political  subdivision
thereof;  (xix) if the Obligor is in the military (including an Obligor who is a
member of the National  Guard or is in the reserves) and the Contract is subject
to the  Soldiers'  and  Sailors'  Civil  Relief  Act of 1940,  as  amended  (the
"Soldiers' and Sailors' Civil Relief Act"), or the California Military Reservist
Relief Act of 1991 (the "Military  Reservist Relief Act"), such Obligor (each, a
"Relief  Act  Obligor")  has not made a claim to CITSF  that (A) the  amount  of
interest on the Contract  should be limited to 6% pursuant to the  Soldiers' and
Sailors' Civil Relief Act during the period of such Obligor's active duty status
or (B)  payments on the  Contract  should be delayed  pursuant  to the  Military
Reservist  Relief Act, in either case unless a court has ordered  otherwise upon
application  of CITSF;  (xx) there is only one  original  executed  copy of each
Contract,  which,  immediately  prior to the execution of the Sale and Servicing
Agreement, was in the possession of CITSF; (xxi) the Contract is "chattel paper"
as  defined in the New  Jersey  UCC;  and  (xxii)  the  Contract  satisfies  the
selection criteria discussed above under "The Contract Pool--General".

   
     The  Sale  and  Servicing  Agreement  will  require  CITSF to make the same
representations  and  warranties  with  respect  to each  individual  Subsequent
Contract as it is required to make with respect to each Initial Contract sold to
the Trust except that each such  representation and warranty shall be made as of
the Subsequent Transfer Date relating to such Subsequent Contract.  In addition,
no Subsequent  Contract will be sold to the Trust on a Subsequent  Transfer Date
unless such  Subsequent  Contract  satisfies the criteria under the heading "The
Contract   Pool--Pre  Funding  Account;   Capitalized   Interest  Account."  The
Subsequent  Financed  Vehicles will consist of motor homes,  travel trailers and
other types of recreational vehicles.
    

     Under the terms of the Sale and Servicing  Agreement and subject to certain
conditions  specified  in the  Sale  and  Servicing  Agreement,  CITSF  will  be
obligated to purchase for the Purchase Price (as defined below) any Contract not
later than 90 days after CITSF becomes aware,  or 85 days after CITSF's  receipt
of  written  notice  from  either  Trustee or the  Servicer,  of a breach of any
representation or warranty of CITSF in the Sale and Servicing Agreement referred
to in the two preceding  paragraphs  that  materially and adversely  affects the
Trust's interest in such Contract if such breach has not been cured. CITSF shall
effect such purchase by depositing  the Purchase  Price for such Contract in the
Collection  Account on the date  specified in the Sale and Servicing  Agreement.
The "Purchase  Price" for any Contract will be the  remaining  principal  amount
outstanding  on such  Contract on the date of purchase,  plus 30 days'  interest
thereon in an amount equal to the sum of (i) the product of  one-twelfth  of the
weighted  average  of the  Pass-Through  Rate  and of the  Class A Rate  and the
remaining  principal  amount  outstanding  on the  Contract and (ii) accrued and
unpaid  Servicing  Fees  thereon at the  Servicing  Fee Rate to the date of such
purchase.  This purchase obligation constitutes the sole remedy available to the
Trust and the  Securityholders  for a breach of a  representation  and  warranty
under the Sale and Servicing  Agreement  with respect to the Contracts  (but not
with respect to any other breach by CITSF of its obligations  under the Sale and
Servicing Agreement).

     To reduce  administrative  costs,  the Trust will  appoint the  Servicer as
initial  custodian  of the  Contracts.  The  Contracts  will not be  stamped  or
otherwise  marked to  reflect  the  transfer  of the  Contracts  by CITSF to the
Company and by the  Company to the Trust,  and will not be  segregated  from the
other  installment  sale  contracts  of CITSF.  CITSF's  accounting  records and
computer  systems will reflect the sale and assignment of the Contracts by CITSF
to the  Company and by the Company to the Trust,  and UCC  financing  statements
perfecting  such sale and  assignment  will be  filed.  The  Obligors  under the
Contracts  will not be notified of the transfer of the  Contracts to the Company
or to the Trust. See "Certain Legal Aspects of the Contracts".

                                       51
<PAGE>

     CITSF,  the Company and the Trust will treat each of the  transfers  of the
Contracts from CITSF to the Company and from the Company to the Trust as a sale.
As a result  of the sale of the  Contracts  by CITSF to the  Company  and by the
Company to the  Trust,  the  Contracts  will not be part of the assets of either
CITSF or the Company and should not be available to their respective  creditors.
However,  in the event of the insolvency of CITSF or the Company, it is possible
that a trustee in  bankruptcy,  conservator  or receiver  for, or a creditor of,
CITSF or the Company, as the case may be, may argue that the transaction between
CITSF and the Company or between the Company and the Trust,  as the case may be,
was a pledge of the  Contracts to secure a loan,  rather than a true sale.  This
position,  if  asserted,  could  prevent  timely  payments of amounts due on the
Certificates  and, if accepted by the court,  may result in delays or reductions
in  distributions  of  principal  and interest on such  Securities.  Because the
Contracts will remain in CITSF's possession and will not be stamped or otherwise
marked to reflect  the  assignment  to the Trust,  the  Trust's  interest in the
Contracts  could be defeated,  if a subsequent  purchaser  were to take physical
possession of the Contracts  without  knowledge of the assignment.  See "Certain
Legal Aspects of the Contracts".

Accounts

     The Servicer will establish and maintain with the Indenture  Trustee one or
more accounts, in the name of the Indenture Trustee on behalf of the Noteholders
and  Certificateholders,  into which all payments made on or with respect to the
Contracts  will be deposited  (the  "Collection  Account") by the Servicer.  The
Servicer will  establish  and maintain with the Indenture  Trustee an account in
the name of the Indenture Trustee on behalf of the Noteholders, in which amounts
released  from the  Collection  Account for payment to the  Noteholders  will be
deposited  and from which  distributions  to the  Noteholders  will be made (the
"Note Distribution Account").  The Servicer will establish and maintain with the
Owner  Trustee  (or its  designated  agent) an  account in the name of the Owner
Trustee on behalf of the Certificateholders,  in which amounts released from the
Collection   Account  and  the  Cash  Collateral  Account  for  payment  to  the
Certificateholders  will  be  deposited  and  from  which  distributions  to the
Certificateholders will be made (the "Certificate Distribution Account").

     The Servicer will establish and maintain with an Eligible  Institution  (as
defined  below),  initially  the Owner  Trustee (or its  designated  agent),  an
account in the name of the Owner Trustee,  in which the Initial Cash  Collateral
Amount  will be  deposited  and  from  which  payments  will be made  (i) to the
Certificate  Distribution  Account for  distribution to the  Certificateholders,
(ii) to the Cash Collateral Depositor and (iii) to the Affiliated Purchaser,  as
set forth in the Sale and Servicing Agreement and the Cash Collateral Agreement.
Amounts held in the  Certificate  Distribution  Account and the Cash  Collateral
Account will not be available to make payments of amounts due on the Notes,  and
will not be pledged to the  Indenture  Trustee as  collateral  security  for the
Notes.

     An "Eligible  Institution"  means either (i) the corporate trust department
of the Owner Trustee,  the Indenture  Trustee or any paying agent satisfying the
criteria  under  the  Trust  Agreement  or  Indenture  as  applicable  or (ii) a
depository  institution or trust company  organized under the laws of the United
States or any  state,  the  deposits  of which are  insured  to the full  extent
permitted  by law by the Bank  Insurance  Fund  (currently  administered  by the
Federal  Deposit  Insurance  Corporation),  which is subject to supervision  and
examination by federal or state authorities and (unless the Certificate  Account
is a  trust  account  maintained  in the  corporate  trust  department  of  such
depository institution) whose short-term deposits have been rated P-1 by Moody's
or A-1 by Standard & Poor's,  or in one of the two highest rating  categories by
Moody's and Standard & Poor's in the case of unsecured long-term debt.

     All amounts held in each of the accounts  established by the Servicer shall
be invested in Eligible  Investments that mature not later than the Business Day
preceding  the  Distribution  Date  next  succeeding  the  date  of  investment.
"Eligible  Investments"  are limited to  investments,  specified in the Sale and
Servicing Agreement,  which meet the criteria of each Rating Agency from time to
time as being  consistent  with their  then-current  ratings of the  Securities.
Investment  earnings  on  amounts on deposit  in the  Collection  Account,  Note
Distribution  Account,  Certificate  Distribution  Account  and Cash  Collateral
Account will not be available to make payments on the Securities.

Servicing Procedures

     The Servicer will make reasonable  efforts to collect all payments due with
respect to the Contracts and, in a manner consistent with the Sale and Servicing
Agreement,  will continue such normal collection  practices and procedures as it
follows  with  respect  to  comparable  recreational  vehicle  installment  sale
contracts it services for itself and others.  See "Certain  Legal Aspects of the


                                       52
<PAGE>

Contracts."  Consistent  with its normal  procedures,  the Servicer  may, in its
discretion,  arrange with an Obligor to extend or modify the payment schedule on
a Contract  provided  that (i) the  maturity of such  Contract  would not extend
beyond the 180th day prior to the Class A Final Scheduled  Distribution Date and
(ii) the reducing, rescheduling, extension or other modification of the terms of
the  Contract  would not  constitute  a  cancellation  of such  Contract and the
creation of a new  installment  sale  contract.  The  Servicer  will follow such
normal collection practices and procedures as it deems necessary or advisable to
realize upon any  Contract  with respect to which it  determines  that  eventual
payment in full is  unlikely or to realize  upon any  Defaulted  Contract.  With
respect to any Due Period, a "Defaulted Contract" means any Contract (except for
a  Repurchased  Contract)  in respect  of which  payments  exceeding  $25 in the
aggregate  were  delinquent  120  days or more as of the  last  day of such  Due
Period;  provided,  however,  that a Paid-Ahead Contract and a Contract which is
delinquent  due to the  Soldiers  and  Sailors  Relief  Act of 1940 shall not be
deemed  delinquent.  The Servicer may sell the related Financed Vehicle securing
such Contract at a public or private sale, or take any other action permitted by
applicable  law. See "Certain Legal Aspects of the  Contracts." The net proceeds
of such realization will be deposited in the Collection Account.

     Under the Sale and  Servicing  Agreement,  the Servicer will be required to
use its best efforts to require the  Obligors to obtain and  maintain  theft and
physical  damage  insurance  on the  Financed  Vehicles in  accordance  with the
policies and procedures  employed by the Servicer with respect to comparable new
or used recreational vehicle receivables that it services for itself or others.

     The Sale and Servicing Agreement provides that neither the Servicer nor the
Company,  nor any  director,  officer,  employee or agent of the Servicer or the
Company,  will  be  under  any  liability  to the  Trustees,  the  Trust  or the
Securityholders  for any action taken or for restraining  from the taking of any
action in good faith pursuant to the Sale and Servicing Agreement, or for errors
in  judgment;  provided,  however,  that the  Servicer,  the Company or any such
person will not be  protected  against any  liability  which would  otherwise be
imposed by reason of the failure to perform its  obligations in compliance  with
the  standards  of care set forth in the Sale and  Servicing  Agreement.  In the
event that the Servicer or the Company, in its discretion, undertakes any action
which it deems  necessary or desirable in connection  with its rights and duties
under the Sale and Servicing  Agreement or the interests of the  Securityholders
thereunder,  the legal  expenses  and  costs of such  action  and any  liability
resulting therefrom will be expenses, costs and liabilities of the Trust and the
Servicer and the Company will be entitled to be  reimbursed  therefor out of the
Collection Account.

     The Servicer  shall keep in force  throughout the term of the Agreement (i)
at such  time as the  long-term  debt of its  parent  is rated  less than "A" by
Standard  & Poor's  or less  than  "A3" by  Moody's,  a policy  or  policies  of
insurance  covering  errors and omissions  for failure to maintain  insurance as
required by the Sale and  Servicing  Agreement  and (ii) a fidelity  bond.  Such
policy or policies and such fidelity bond shall be in such form and amount as is
generally  customary  among persons  which  service a portfolio of  recreational
vehicle  contracts having an aggregate  principal amount of $100 million or more
and which are  generally  regarded  as  servicers  acceptable  to  institutional
investors.

     A breach of certain  covenants  made by CITSF as  Servicer  in the Sale and
Servicing  Agreement that materially and adversely  affects the Trust's interest
in any Contract,  would  require the Servicer to purchase  such Contract  unless
such  breach is cured  within the  period  specified  in the Sale and  Servicing
Agreement.


Servicing Compensation

     The  Servicer  will be entitled to receive the  Servicing  Fee for each Due
Period,  payable on the  following  Distribution  Date,  equal to the sum of (i)
one-twelfth of the product of 1.00% per annum (the "Servicing Fee Rate") and the
Pool Balance as of the last day of the second  preceding  Due Period (or, in the
case of the first  Distribution  Date, as of the Initial  Cut-off Date) and (ii)
any  investment  earnings on amounts on deposit in the Collection  Account,  the
Note Distribution Account and the Certificate Distribution Account. In addition,
the  Servicer  will be entitled to collect and retain any late fees,  prepayment
charges,  extension fees or other administrative fees or similar charges allowed
by applicable law with respect to the Contracts  ("Late Fees").  Payments to the
Servicer of such  amounts  will  compensate  the  Servicer  for  performing  the
functions of a third party servicer of  recreational  vehicle  receivables as an
agent for the Trust,  including collecting and posting all payments,  responding


                                       53
<PAGE>

to inquiries of Obligors, investigating delinquencies,  reporting federal income
tax information to Obligors, paying costs of disposition of defaults, monitoring
the collateral in cases of Obligor default and handling the foreclosure or other
liquidation of the Financed Vehicle in appropriate instances.

     The  Servicing  Fee and Late Fees also will  compensate  the  Servicer  for
administering the Contracts,  including  reimbursing the Servicer for accounting
for collections,  furnishing  monthly and annual  statements to the Trustee with
respect to  distributions  and generating  federal income tax  information.  The
Servicing Fee and Late Fees also will compensate the Servicer for certain taxes,
accounting  fees,  outside auditor fees,  data processing  costs and other costs
incurred in connection with administering and servicing the Contracts.

Collections

     The Servicer  will deposit all payments on or with respect to the Contracts
received from Obligors and all proceeds of Contracts  collected  during each Due
Period  into the  Collection  Account  not later  than two  Business  Days after
receipt. However, at any time that (i) CITSF remains the Servicer under the Sale
and  Servicing  Agreement  and The CIT Group  Holdings,  Inc. (the parent of the
Servicer)  has and  maintains  a  short-term  debt  rating  of "at  least A-1 by
Standard & Poor's and either a short-term debt rating of P-1 or a long-term debt
rating of at least A2 by Moody's" (the "Required Servicer Ratings"), or (ii) the
Servicer  obtains a letter of  credit,  surety  bond or  insurance  policy  (the
"Servicer  Letter of Credit") as  provided in the Sale and  Servicing  Agreement
under which  demands for payment  will be made to secure  timely  remittance  of
monthly  collections to the  Collection  Account and, in the case of clause (ii)
above,  the Trustees are provided  with a letter from each Rating  Agency to the
effect that the  utilization of such  alternative  remittance  schedule will not
result in a qualification, reduction or withdrawal of its then-current rating of
the  Securities,  the  Servicer  will not be  required  to deposit  payments  by
Obligors on the Contracts in the Collection  Account within two Business Days of
the date of processing. In such an event, the Servicer may make such deposits on
the Business Day immediately  preceding the next  Distribution Date in an amount
equal to the net amount of such deposits and payments which would have been made
had the conditions of the preceding sentence not applied.  In the event that the
Servicer is permitted  to make  remittances  of  collections  to the  Collection
Account on a monthly  basis  pursuant to  satisfaction  of the second  condition
described  above,  the Sale and  Servicing  Agreement  will be modified,  to the
extent  necessary,  without the consent of any  Securityholder.  Pending deposit
into the Collection Account,  collections may be invested by the Servicer at its
own risk and for its own benefit and will not be segregated from its own funds.

     The  Company,  CITSF or the  Servicer,  as the case may be,  will remit the
aggregate  Purchase  Price of any Contracts to be purchased  from the Trust into
the Collection  Account on or before the Business Day immediately  preceding the
related Distribution Date.

     The  Servicer  will not be  required to deposit in the  Collection  Account
amounts  relating to the Contracts  attributable  to the following:  (a) amounts
received with respect to each Contract (or property acquired in respect thereof)
that  has been  purchased  by CITSF  or the  Servicer  pursuant  to the Sale and
Servicing   Agreement   and  that  are  not  required  to  be   distributed   to
Securityholders,   (b)  net  investment  earnings  on  funds  deposited  in  the
Collection Account, the Note Distribution Account, the Certificate  Distribution
Account and the Cash Collateral Account,  (c) amounts received as Late Fees, (d)
amounts to be  reimbursed  to the Servicer in respect of  unrecoverable  Monthly
Advances,  (e) amounts received in respect of the amounts,  if any, of insurance
premiums added to the principal  balance of a Contract after the Initial Cut-off
Date for each such Initial  Contract,  or after the related  Subsequent  Cut-off
Date for each such  Subsequent  Contract,  (f) amounts  received as  liquidation
proceeds, to the extent the Servicer is entitled to reimbursement of liquidation
expenses  related  thereto,  and  (g)  repossession  of  profits  on  liquidated
Contracts.


Monthly Advances

     With  respect  to each  Contract  as to which  there  has been an  Interest
Shortfall  during the  related  Due Period  (other  than an  Interest  Shortfall
arising from a Contract which has been prepaid in full or which has been subject
to a Relief Act  Reduction  during the related Due Period),  the Servicer  shall
advance  funds in the  amount  of such  Interest  Shortfall  (each,  a  "Monthly
Advance"),  but  only  to the  extent  that  the  Servicer,  in its  good  faith
judgement,  expects to recover such Monthly Advance from subsequent  collections
with  respect to interest on such  Contract  made by or on behalf of the obligor
thereunder (the "Obligor"),  net liquidation proceeds or insurance proceeds with


                                       54
<PAGE>

respect to such  Contract.  The  Servicer  shall be  reimbursed  for any Monthly
Advance  from  subsequent  collections  with  respect to such  Contract.  If the
Servicer  determines in its good faith  judgement that an  unreimbursed  Monthly
Advance shall not ultimately be recoverable from such collections,  the Servicer
shall be reimbursed for such Monthly Advance from  collections on all Contracts.
In  determining  whether an advance is or will be  nonrecoverable,  the Servicer
need not take into  account  that it might  receive any amounts in a  deficiency
judgment.  The  Servicer  will not  advance  funds in respect  of the  principal
component of any scheduled payment.

     "Interest   Shortfall"   means  with   respect  to  any  Contract  and  any
Distribution  Date,  the excess of (x) the sum of (i) the product of one-twelfth
of the weighted average of the Pass-Through Rate and the Class A Rate multiplied
by the outstanding  principal  amount of such Contract as of the last day of the
second  preceding  Due Period  (or,  in the case of the first Due Period  ending
after the Contract was acquired by the Trust,  as of the Initial Cut-off Date or
the  Subsequent  Cut-off Date, as the case may be)  calculated on the basis of a
360-day  year  comprised  of twelve  30-day  months and (ii) the  product of (A)
one-twelfth of the Servicing Fee Rate and (B) the outstanding  principal  amount
of such  Contract as of the last day of the second  preceding Due Period (or, in
the case of the first Due Period  ending  after the Contract was acquired by the
Trust,  as of the Initial  Cut-off Date or the  Subsequent  Cut-off Date, as the
case may be) over (y) the amount of interest, if any, collected on such Contract
in the related Due Period.

     The Servicer will remit any Monthly Advance with respect to each Due Period
into the  Collection  Account not later than the Business Day preceding the next
following Distribution Date.


Non-Reimbursable Payment

     When a  payment  of  principal  is made  on or in  respect  of a  Contract,
interest is paid on the unpaid  principal  balance of such  Contract only to the
date of such  payment.  With respect to each Contract as to which there has been
an Interest Shortfall in the related Due Period arising from either a prepayment
in full of such  Contract or a Relief Act  Reduction in respect of such Contract
during  such Due  Period,  the Sale and  Servicing  Agreement  will  require the
Servicer to deposit into the Collection  Account on the Business Day immediately
preceding  the  following  Distribution  Date,  without the right of  subsequent
reimbursement,  an amount equal to such Interest Shortfall (a  "Non-Reimbursable
Payment").

Distributions

     On or before the  Determination  Date  preceding a  Distribution  Date, the
Servicer  will make a  determination  and inform the  Indenture  Trustee and the
Owner Trustee of the following amounts with respect to the preceding Due Period:
(i) the aggregate  amount of collections  on the  Contracts;  (ii) the aggregate
amount of Monthly  Advances to be remitted by the Servicer;  (iii) the aggregate
Purchase  Price of Contracts to be purchased by CITSF or the Servicer;  (iv) the
aggregate amount to be distributed as principal and interest on the Notes on the
related  Distribution  Date;  (v) the  aggregate  amount  to be  distributed  as
principal and interest on the  Certificates  on the related  Distribution  Date;
(vi) the Servicing Fee; (vii) the aggregate amount of Non-Reimbursable Payments;
(viii) the amounts required to be withdrawn from the Cash Collateral Account for
such  Distribution Date (which shall be equal to (I) the amount, if any (subject
to the Available Cash Collateral Amount), by which the Available Amount for such
Distribution Date after reimbursing the Servicer for any previously unreimbursed
Monthly  Advances  for which it is  entitled  to be  reimbursed  and  making the
Servicer Payment to the Servicer and paying interest and principal on the Notes,
is less  than the  amounts  set forth in  clauses  (e),  (f) and (g) below  with
respect to such Distribution  Date, (II) any Cash Collateral Account Surplus (as
hereinafter  defined) which is payable to the Cash  Collateral  Depositor or the
Affiliated  Purchaser and (III) any Excess Collections (as hereinafter  defined)
payable to the Cash Collateral Depositor); (ix) any amounts to be deposited into
the Cash  Collateral  Account;  and (x) the  aggregate  amount  of  unreimbursed
Monthly Advances to be reimbursed to the Servicer, all as described below.

     The "Available  Amount" on any Distribution Date is equal to all amounts on
deposit in the Collection  Account  attributable to collections or deposits made
in respect of such  Contracts  in the  related  Due  Period  (together  with the
Purchase Price for any Contract  repurchased by CITSF resulting from breaches of
certain  representations and warranties or repurchased by the Servicer resulting
from  breaches of certain  covenants,  in each case as set forth in the Sale and


                                       55
<PAGE>

Servicing Agreement,  paid on or prior to the Deposit Date immediately preceding
such  Distribution  Date) less the  following  amounts  (to the extent  that the
Servicer  has  not  already  withheld  such  amounts  from  collections  on  the
Contracts):  any  repossession  profits  on  liquidated  Contracts,  Liquidation
Expenses (as defined in the Sale and Servicing Agreement) incurred and taxes and
insurance  advanced by the  Servicer in respect of  Financed  Vehicles  that are
reimbursable to the Servicer under the Sale and Servicing Agreement; any amounts
incorrectly  deposited in the Collection Account; and net investment earnings on
the funds in the Collection Account due to the Servicer pursuant to the Sale and
Servicing  Agreement  and any other amounts  permitted to be withdrawn  from the
Collection  Account by the  Servicer  (or to be  retained by the  Servicer  from
collections on the Contracts) pursuant to the Sale and Servicing Agreement.

   On each  Distribution  Date the Indenture Trustee will withdraw the Available
Amount from the Collection Account to make the following payments (to the extent
sufficient funds are available therefor) in the following order:

          (a) the aggregate amount of any unreimbursed  Monthly Advances made by
     the Servicer (and which are then due to be reimbursed to the Servicer) will
     be paid to the Servicer;

          (b) the  Servicing Fee,  including any overdue Servicing Fee, will (to
     the  extent  not  previously  retained  by the  Servicer)  be  paid  to the
     Servicer;

          (c) the Class A Interest  Distribution  Amount,  including any overdue
     Class A  Interest  Distribution  Amount,  will be  deposited  into the Note
     Distribution Account, for payment to the Noteholders;

          (d) on and prior to the Cross-Over  Date,  the Principal  Distribution
     Amount,  including  any  overdue  Principal  Distribution  Amount,  will be
     deposited  into  the  Note  Distribution   Account,   for  payment  to  the
     Noteholders;

          (e) the  Certificate  Interest  Distribution  Amount,   including  any
     overdue Certificate  Interest  Distribution  Amount, will be deposited into
     the    Certificate    Distribution    Account,    for    payment   to   the
     Certificateholders;

          (f) prior to the  Cross-Over  Date,  the  Principal  Liquidation  Loss
     Amount,  if any,  will  be  deposited  into  the  Certificate  Distribution
     Account, for payment to the Certificateholders;

          (g) on  and after the  Cross-Over  Date,  the  Principal  Distribution
     Amount,  including  any  overdue  Principal  Distribution  Amount,  will be
     deposited into the  Certificate  Distribution  Account,  for payment to the
     Certificateholders;

          (h) an  amount  equal  to the sum of (i) the  difference  between  the
     Available Cash Collateral  Amount and the Required Cash Collateral  Amount,
     to the  extent  the  Available  Cash  Collateral  Amount  is less  than the
     Required  Cash  Collateral  Amount  and (ii) the amount  necessary  to make
     payments of principal and interest on the Loan (as hereinafter defined), to
     the  extent  required  by the Sale  and  Servicing  Agreement  and the Cash
     Collateral  Agreement,  will be deposited into the Cash Collateral Account;
     and

          (i) the  balance,  if  any,  will  be  distributed  to the  Affiliated
     Purchaser.

     To the extent  that the  Available  Amount is  insufficient  to satisfy the
distributions  set forth in clauses  (e),  (f) or (g) above on any  Distribution
Date,  the Owner  Trustee will  withdraw or cause to be withdrawn  from the Cash
Collateral  Account,  to  the  extent  available,  the  difference  between  the
aggregate amounts described in clauses (e), (f) and (g) and the Available Amount
remaining  after  payment of the amounts  described in clauses (a), (b), (c) and
(d). Any amount so withdrawn from the Cash Collateral Account by or on behalf of
the Owner Trustee will be deposited into the  Certificate  Distribution  Account
for distribution to the Certificateholders.

Credit Enhancement

     Subordination  of  Certificates.  The rights of the  Certificateholders  to
receive  distributions with respect to the Contracts will be subordinated to the
rights of the Class A Noteholders,  to the limited extent described herein. This
subordination is intended to enhance the likelihood of timely receipt by Class A
Noteholders of the full amount of interest and principal  required to be paid to
them, and to afford such Class A Noteholders  limited  protection against losses
in respect of the Contracts.

                                       56
<PAGE>

     No distribution will be made to the  Certificateholders on any Distribution
Date in respect of (i) interest  until the full amount of interest and principal
on the Class A Notes payable on such  Distribution  Date has been distributed to
the Class A Noteholders,  other than payments from the Cash Collateral  Account,
and (ii)  principal  until the Class A Notes have been paid in full,  other than
distributions in respect of the Principal Liquidation Loss Amount.

     The  protection  afforded to the Class A Noteholders  by the  subordination
feature described above will be effected by the preferential  right of the Class
A Noteholders to receive, to the extent described herein,  current distributions
from  collections on or in respect of the Contracts  prior to the application of
such collections to making payments in respect of the Certificates.  There is no
other protection against losses on the Contracts afforded the Class A Notes. The
Cash  Collateral  Account  will not be available to provide a source of funds to
make payments of principal or interest on the Notes.

     Cash Collateral  Account.  On the Closing Date, the Cash Collateral Account
will be  established  pursuant to the Sale and  Servicing  Agreement.  The Owner
Trustee will have the right to withdraw or cause to be withdrawn  payments  from
the Cash Collateral  Account under certain  circumstances  specified  below. The
Cash  Collateral  Account  will be funded on the  Closing  Date in the amount of
$          (the  "Initial Cash  Collateral  Amount") from the proceeds of a loan
(the  "Loan") by the Cash  Collateral  Depositor  pursuant to a Cash  Collateral
Agreement among the Cash Collateral  Depositor,  the Trust and the Servicer (the
"Cash  Collateral  Agreement").  The Cash Collateral  Depositor's  only recourse
against the Trust for repayment of the Loan is from the Cash Collateral  Account
Surplus (as hereinafter defined), certain investment earnings on funds deposited
in the Cash  Collateral  Account and payments from the Cash  Collateral  Account
upon  maturity  of the Loan,  in each  case as set forth in the Cash  Collateral
Agreement.

     The Cash Collateral  Account shall be a segregated  account maintained with
an Eligible Institution. Funds on deposit in the Cash Collateral Account will be
invested in certain  investments which satisfy the criteria  established by each
of the Ratings Agencies. It is expected that such funds will be invested in debt
obligations of the Cash  Collateral  Depositor or its affiliates so long as such
obligations  satisfy the criteria  established by the Rating Agencies.  The Cash
Collateral  Account and any amounts therein shall be held by or on behalf of the
Owner Trustee in accordance  with the Sale and Servicing  Agreement and the Cash
Collateral  Agreement for the benefit of the  Certificateholders  and the Trust,
and as  provided in the Sale and  Servicing  Agreement  and the Cash  Collateral
Agreement.

     The Cash  Collateral  Account will be  terminated  following the earlier to
occur of (a) the date on which the  Certificates  are paid in full and any funds
remaining  therein  have  been  paid to the  Cash  Collateral  Depositor  or the
Affiliated Purchaser or (b) the Certificate Final Scheduled Distribution Date.

     On each  Distribution  Date, the amount  available to be withdrawn from the
Cash  Collateral  Account  for  the  benefit  of  the  Certificateholders   (the
"Available  Cash  Collateral  Amount")  will be equal to the  lesser  of (i) the
Required  Cash  Collateral  Amount  and (ii) the  amount on  deposit in the Cash
Collateral  Account,   exclusive  of  interest  and  earnings  thereon  and  any
investment  losses and  expenses and before  giving  effect to any deposit to be
made to the Cash Collateral Account on such Distribution Date.

     On each  Determination  Date, the Servicer will  determine the amounts,  if
any,  required  to be  withdrawn  from the Cash  Collateral  Account,  up to the
Available Cash Collateral  Amount, on the related  Distribution Date for payment
to the  Certificateholders.  The  Owner  Trustee  will  withdraw  or cause to be
withdrawn such amount from the Cash Collateral Account and will deposit or cause
to be deposited  such amount into the  Certificate  Distribution  Account on the
Business Day before the Distribution  Date with respect to which such withdrawal
was made.

     On each  Distribution  Date, the Servicer will deposit  Excess  Collections
into the Cash Collateral  Account in an amount sufficient to increase the amount
on deposit in the Cash Collateral Account to the Required Cash Collateral Amount
and to make  payments of  principal  and interest on the Loan as required by the
Cash Collateral  Agreement.  Excess  Collections,  if any, not so required to be
deposited  in the  Cash  Collateral  Account  will  be  paid  to the  Affiliated
Purchaser.  On each Distribution  Date, the Owner Trustee will withdraw or cause
to be withdrawn from the Cash  Collateral  Account an amount equal to the amount
by which the  Available  Cash  Collateral  Amount (after taking into account any
deposits to and  withdrawals  from the Cash Collateral  Account  pursuant to the
Sale and  Servicing  Agreement on such  Distribution  Date) exceeds the Required
Cash  Collateral  Amount for the next  Distribution  Date (the "Cash  Collateral
Account  Surplus") and pay such amount,  to the extent required to make payments


                                       57
<PAGE>

of principal and interest on the Loan,  to the Cash  Collateral  Depositor.  Any
such amounts paid to the Cash  Collateral  Depositor  will not be available  for
distribution to Certificateholders. On each Distribution Date, the Owner Trustee
will  withdraw  from  the  Cash  Collateral  Account  and pay to the  Affiliated
Purchaser the balance, if any, of the Cash Collateral Account Surplus.

     In the event that the Certificates are outstanding on the Certificate Final
Scheduled  Distribution  Date (after taking into account  distributions  on such
date),  the Owner Trustee will  withdraw or cause to be withdrawn  from the Cash
Collateral  Account  an  amount  equal  to the  Certificate  Balance,  and  will
distribute  such  amount  to  the   Certificateholders   in  retirement  of  the
Certificates,  to the extent funds are available therefor in the Cash Collateral
Account.

     The Required Cash Collateral  Amount with respect to any Distribution  Date
will  equal      % of the Pool  Balance as of the first day of the  related  Due
Period,  but  in  no  event  less  than  $        .  If,  with  respect  to  any
Distribution Date, (a) the average of the principal balance of Contracts 60 days
or more delinquent  (including Contracts relating to Financed Vehicles that have
been  repossessed)  as a percentage of the Pool Balance for the three  preceding
Due Periods  exceeds     % or (b) the average of the  principal  balances of all
Contracts which became Defaulted Contracts, less any net liquidation proceeds on
Defaulted  Contracts,  expressed  as an  annualized  percentage  of the  average
outstanding Pool Balance of the three preceding Due Periods exceeds     %,  then
the Required Cash Collateral Amount with respect to such Distribution Date shall
be     % of the Pool Balance as of the first day of the related Due Period,  but
in no event (i) less than  $         or (ii) greater  than  $        ;  provided
further that the  Required  Cash  Collateral  Amount may be reduced from time to
time if the Rating Agencies shall have given prior written notice to the Seller,
the Servicer and the Issuer that such  reduction  will not result in a downgrade
or withdrawal of the then current rating of the Notes and the Certificates.

     "Excess  Collections"  for any  Distribution  Date will  equal the  amounts
collected or deposited in respect of the Contracts in the related Due Period and
which are remaining in the Collection  Account on such  Distribution  Date after
taking into account  distributions to be made on the Securities and payments and
reimbursements made to the Servicer on such Distribution Date.

Net Deposits

     As  an  administrative   convenience,   the  Servicer  will  under  certain
circumstances  be permitted to make deposits of collections,  Monthly  Advances,
Non-Reimbursable   Payments  and  the  aggregate  Purchase  Price  of  Contracts
purchased  by  it  for,  or  with  respect  to,  a  Distribution   Date  net  of
distributions to be made to the Servicer with respect to such  Distribution Date
(including,  without limitation,  Servicing Fee, reimbursement of nonrecoverable
Monthly  Advances  and amounts to be deducted in the  definition  of  "Available
Amount" set forth under  "--Distributions"  above). The Servicer,  however, will
account to the Indenture Trustee,  the Owner Trustee and to the  Securityholders
as if all such deposits and  distributions  were made on an aggregate  basis for
each type of payment or deposit.

Statements to Trustees and Trust

     On or before each  Determination  Date,  the  Servicer  will provide to the
Indenture Trustee,  Owner Trustee, any Paying Agent and CITSF as of the close of
business on the last day of the preceding Due Period, a statement  setting forth
substantially the same information as is required to be provided in the periodic
reports provided to Securityholders  described above under "Certain  Information
Regarding The Securities--Statements to Securityholders".

Evidence as to Compliance

     The Sale and  Servicing  Agreement  will require the Servicer to deliver to
the Trustees a monthly  report prior to each  Distribution  Date,  setting forth
certain  information  regarding the Contract Pool and the Securities.  Each such
report to the Trustees will be  accompanied  by a statement  from an appropriate
officer of the Servicer  certifying the accuracy of such report and stating that
the Servicer has not defaulted in the performance of its  obligations  under the
Sale and Servicing Agreement.

                                       58
<PAGE>

     The Sale and Servicing  Agreement will require that on or before April 1 of
each year,  the Servicer  will  deliver to the Trustees a report of  independent
public  accountants  stating that such firm has, with respect to the  Servicer's
overall  servicing  operations,  examined such operations in accordance with the
requirements  of the Uniform  Single  Audit  Program for Mortgage  Bankers,  and
stating such firm's conclusions relating thereto.

     The Servicer, on request of the Trustees, will furnish to the Trustees such
reasonably  pertinent  underlying  data as can be  generated  by the  Servicer's
existing data processing system without undue modification or expense.

Certain Matters Regarding the Servicer

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

     The Sale and  Servicing  Agreement  will  further  provide that neither the
Servicer nor the Company nor any of their  directors,  officers,  employees  and
agents  shall  be  under  any  liability  to  the  Trustees,  the  Trust  or the
Noteholders or  Certificateholders  for taking any action or for refraining from
taking any action pursuant to the Sale and Servicing Agreement, or for errors in
judgment;  provided, however, that neither the Servicer nor any such person will
be protected  against any breach of  warranties or  representations  made in the
Sale and  Servicing  Agreement or failure to perform  obligations  in accordance
with  the  standards  set  forth  in the Sale  and  Servicing  Agreement  or any
liability  which otherwise would be imposed by reason of any breach of the terms
and conditions of the Sale and Servicing  Agreement.  In addition,  the Sale and
Servicing  Agreement  will provide that the Servicer is under no  obligation  to
appear in,  prosecute or defend any legal action which arises under the Sale and
Servicing Agreement and that, in its opinion,  may cause it to incur any expense
or liability. The Servicer may, however, undertake any reasonable action that it
may deem  necessary or desirable in respect of the Sale and Servicing  Agreement
and the  rights and  duties of the  parties  thereto  and the  interests  of the
Noteholders and Certificateholders thereunder.

     Any  corporation  or other  entity into which the Servicer may be merged or
consolidated,  or any  corporation  or other entity  resulting  from any merger,
conversion or consolidation to which the Servicer is a party, or any corporation
or other entity succeeding to the business of the Servicer, which corporation or
other entity assumes the  obligations of the Servicer,  will be the successor of
the Servicer under the Sale and Servicing Agreement.

Physical Damage Insurance

     The Sale and  Servicing  Agreement  will  provide  that  the  Servicer,  in
accordance  with its  customary  servicing  procedures,  shall require that each
Obligor  shall  have  obtained  and shall  maintain  physical  damage  insurance
covering the  Financed  Vehicle,  provided  that such  insurance  shall be in an
amount no greater than the outstanding principal balance of the related Contract
or, if such insurance covers the interest of the related Obligor in the Financed
Vehicle, no greater than the greater of the outstanding principal balance of the
related  Contract and the value of the Financed  Vehicle,  or such lesser amount
permitted by  applicable  law. The Servicer  shall  enforce its rights under the
Contracts  to require the Obligors to maintain  physical  damage  insurance,  in
accordance with the Servicer's  customary  practices and procedures with respect
to comparable new or used recreational  vehicle  installment sale contracts that
it  services  for  itself  or  others.  If an  Obligor  fails to  maintain  such
insurance,  the Servicer shall obtain and advance on the behalf of such Obligor,
as  required  under  the  terms  of the  applicable  Contract  and the  Sale and
Servicing  Agreement,  the premiums for such insurance,  with uninsured physical
damage loan insurance endorsements, each insurance policy naming the Servicer as
an additional insured and loss payee and issued by an insurer having a rating of
"A" or  better  by A.M.  Best  (such  insurance  being  referred  to  herein  as
"Force-Placed  Insurance").  Such Force-Placed  Insurance and any commissions or
finance charges  collected by the Servicer in connection  therewith shall be, to
the extent permitted by law in an amount in accordance with customary  servicing
procedures,  but in no event in an amount greater than the outstanding principal
balance of the related  Contract or, if such  insurance also covers the interest
of the related Obligor in the Financed  Vehicle,  no greater than the greater of
the outstanding  principal  balance of the related Contract and the value of the


                                       59
<PAGE>

Financed  Vehicle,  or such lesser  amount  permitted  by  applicable  law.  The
Servicer  shall be required to disclose to the related  Obligor all  information
with respect to such Force-Placed Insurance,  commissions and finance charges as
required by applicable law. The Servicer does not, under its customary servicing
procedures,  require  Force-Placed  Insurance when the principal  balance of the
related  Contract  falls below the level or levels  periodically  established in
accordance  with such customary  servicing  procedures.  In accordance with such
customary  servicing  procedures,  the Servicer may  periodically  readjust such
levels, suspend Force-Placed Insurance or arrange other methods of protection of
the Financed  Vehicles that it deems  necessary or advisable,  provided that the
Servicer determines that such actions do not materially and adversely affect the
interests  of the  Certificateholders  or the  Noteholders.  Any  portion of the
principal balance of a Contract  consisting of Force-Placed  Insurance  acquired
after the Initial Cut-off Date, or the related Subsequent Cut-off Date, will not
be owned by the Trust, and amounts  allocable  thereto will not be available for
distribution on the Securities.  Unless otherwise designated by the Obligor, the
Servicer  will not  allocate  payments  with respect to  Force-Placed  Insurance
premiums added to the Contracts  after the Initial  Cut-off Date or a Subsequent
Cut-off  Date, as the case may be, if any amount of principal or interest is due
but unpaid on the Contracts. The Servicer shall not deposit payments posted with
respect to such  Force-Placed  Insurance  in the  Collection  Account  and shall
instead  promptly pay such amounts to an account of the Servicer  maintained for
that  purpose.  In the event that an Obligor  under a Contract  with  respect to
which the Servicer has advanced  funds to obtain  Force-Placed  Insurance  makes
scheduled payments under the Contract, but has failed to make scheduled payments
of such  Force-Placed  Insurance as due, and the  Servicer has  determined  that
eventual payment of such amount is unlikely,  the Servicer may, but shall not be
required to, take any action  available to it,  including  determining  that the
related  Contract  is a  Defaulted  Contract;  provided,  however,  that any Net
Liquidation Proceeds with respect to such Contract shall be applied first to the
accrued and unpaid interest at the Contract Rate,  then to the principal  amount
outstanding, and the remainder, if any, to such Force-Placed Insurance.

Servicing -- Hazard Insurance

     The Sale and Servicing  Agreement will permit the Servicer or any affiliate
of the Servicer,  to the extent  permitted by law, to (a) enter into  agreements
with one or more  insurers or other  Persons  pursuant to which the  Servicer or
such affiliate will earn  commissions  and fees in connection with any insurance
policy  purchased  by an  Obligor  including,  without  limitation,  any  hazard
insurance  policy (whether or not such hazard  insurance  policy is force-placed
pursuant to the  provisions  of any  Contract),  or any other  insurance  policy
whatsoever and (b) in connection with the foregoing,  to solicit,  or permit and
assist  any  insurer  or  any  agent  thereof  to  solicit  (including,  without
limitation,  providing such insurer or agent a list of Obligors  including name,
address or other information) any Obligor.

Event of Termination

     An  "Event of  Termination"  under the Sale and  Servicing  Agreement  will
consist of (i) any failure by the Servicer to make any  required  deposit in any
of the accounts required to be made under the Sale and Servicing Agreement which
failure  continues  unremedied  for five (5)  Business  Days after the  Servicer
becomes aware that such deposit was  required;  (ii) any failure by the Servicer
duly to observe or perform in any material respect any other of its covenants or
agreements in the Sale and Servicing  Agreement  (other than those  described in
clause (i)) that materially and adversely  affects the rights of the Noteholders
or Certificateholders which continues unremedied for 30 days after the giving of
written notice of such failure or breach;  (iii) any assignment or delegation by
the  Servicer of its duties or rights  under the Sale and  Servicing  Agreement,
except as specifically permitted under the Sale and Servicing Agreement,  or any
attempt  to make  such an  assignment  or  delegation;  (iv)  certain  events of
insolvency,  readjustment  of debt,  marshalling  of assets and  liabilities  or
similar  proceedings  regarding  the  Servicer;  or (v) the  Servicer  no longer
qualifies  as an  Eligible  Servicer  (as  defined  in the  Sale  and  Servicing
Agreement).  "Notice"  as used herein  shall mean notice to the  Servicer by the
Trustees or the Company, or to the Company, the Servicer and the Trustees by the
Certificateholders  holding  not less  than 25% of the  outstanding  Certificate
Balance  and by  Noteholders  holding  not  less  than  25%  of the  outstanding
principal amount of the Notes.

                                       60
<PAGE>

Rights Upon Event of Termination

     As long as an Event of Termination  under the Sale and Servicing  Agreement
remains  unremedied,  the Indenture Trustee may, and at the written direction of
the holders of Notes  evidencing not less than a majority in principal amount of
such then  outstanding  Notes,  shall,  unless  prohibited  by  applicable  law,
terminate  all (but no less  than  all) of the  rights  and  obligations  of the
Servicer under the Sale and Servicing Agreement and in and to the Contracts, and
the  proceeds  thereof,  whereupon  (subject to  applicable  law) the  Indenture
Trustee or a successor  Servicer  under the Sale and  Servicing  Agreement  will
succeed to all the  responsibilities,  duties and  liabilities  of the  Servicer
under  the  Sale  and  Servicing  Agreement  and  will be  entitled  to  similar
compensation arrangements; provided, however, that neither the Indenture Trustee
nor any  successor  servicer  will  assume any  obligation  of CITSF to purchase
Contracts  for breaches of  representations  or  warranties,  and the  Indenture
Trustee or the  successor  Servicer will not be liable for any acts or omissions
of the Servicer  occurring  prior to a transfer of the Servicer's  servicing and
related  functions or for any breach by the  Servicer of any of its  obligations
contained in the Sale and Servicing Agreement. Notwithstanding such termination,
the Servicer shall be entitled to payment of certain amounts payable to it prior
to such termination,  for services  rendered prior to such termination.  No such
termination  will affect in any manner  CITSF's  obligation to purchase  certain
Contracts  for  breaches of  representations  or  warranties  under the Sale and
Servicing Agreement.  In the event that the Indenture Trustee would be obligated
to succeed the Servicer but is unwilling or unable so to act, it may appoint, or
petition  to a court  of  competent  jurisdiction  for  the  appointment  of,  a
Servicer. Pending such appointment, the Indenture Trustee is obligated to act in
such capacity, unless the Indenture Trustee is prohibited by law from so acting.
The  Indenture   Trustee  and  such  successor  may  agree  upon  the  servicing
compensation to be paid,  which in no event,  without written consent of 100% of
the  Securityholders,  may be greater than the compensation to CITSF as Servicer
under the Sale and Servicing Agreement.

Waiver of Past Defaults

     The holders of Notes  evidencing at least a majority in principal amount of
the then outstanding  Notes (or the holders of the  Certificates  evidencing not
less than a majority of the Certificate  Balance, in the case that all the Notes
have been paid in full and the Indenture has been  discharged in accordance with
its terms) may, on behalf of all such Noteholders and Certificateholders,  waive
any default by the Servicer in the performance of its obligations under the Sale
and Servicing Agreement and its consequences,  except an Event of Termination in
making  any  required  deposits  to or  payments  from  any of the  accounts  in
accordance  with the Sale and  Servicing  Agreement.  No such waiver will impair
such  Noteholders'  or  Certificateholders'  right with  respect  to  subsequent
defaults.

Amendment

     Each of the Sale and  Servicing  Agreement  and the Trust  Agreement may be
amended by the parties thereto and, in the event that such amendment affects the
Indenture Trustee, the Indenture Trustee, without prior notice to or the consent
of the related Noteholders or  Certificateholders  (i) to correct manifest error
or cure any ambiguity;  (ii) correct or supplement  any provision  therein which
may be inconsistent with any other provision therein;  (iii) to add or amend any
provision as requested by the Rating  Agencies to maintain or improve the rating
of the Notes or  Certificates;  (iv) to add to the  covenants,  restrictions  or
obligations  of the Company,  the  Servicer,  the Owner Trustee or the Indenture
Trustee;  (v) evidence and provide for the  acceptance of the  appointment  of a
successor  trustee with respect to the property owned by the Trust and add to or
change any provisions as shall be necessary to facilitate the  administration of
the  trusts  under the Trust  Agreement  by more than one  trustee  pursuant  to
Article VI of the Trust Agreement; or (vi) to add, change or eliminate any other
provisions  provided that an amendment  pursuant to clause (vi) will not, in the
opinion  of  counsel  (which  may be  internal  counsel  to the  Company  or the
Servicer),  adversely affect in any material respect the interests of the Trust,
the  Noteholders  or the  Certificateholders.  Each such  agreement  may also be
amended by the  parties  thereto,  with the consent of the holders of at least a
majority in principal amount of such then  outstanding  Notes and the holders of
such Certificates  evidencing at least a majority of the Certificate Balance for
the purpose of adding any provisions to or changing in any manner or eliminating
any  provisions  of the Sale and  Servicing  Agreement,  or of  modifying in any
manner  the  rights of such  Noteholders  or  Certificateholders,  respectively;
except,  that no such  amendment,  may (i)  increase or reduce in any manner the
amount of, or  accelerate  or delay the timing of,  collections  of  payments on
Contracts  or  distributions  that  are  required  to be  made  on any  Note  or
Certificate,  any Contract  Rate, the  Pass-Through  Rate or the Class A Rate or


                                     
                                       61
<PAGE>



(ii)   reduce   the   aforesaid   percentage   required   of   Noteholders   and
Certificateholders  to consent to any such amendment  without the consent of all
of the Noteholders or  Certificateholders,  as the case may be.  Notwithstanding
the  foregoing,  no  amendment  affecting  the  rights  of the  Cash  Collateral
Depositor will be made without the consent of the Cash Collateral Depositor.

Insolvency Event

     If any of certain events of insolvency,  readjustment of debt,  marshalling
of assets and  liabilities,  or similar  proceedings with respect to such person
indicating  its  insolvency  or  inability  to pay  its  obligations  (each,  an
"Insolvency  Event")  occurs  with  respect  to the  Affiliated  Purchaser,  the
Contracts shall be liquidated and the Trust will be terminated,  unless,  within
90 days after the date of such  Insolvency  Event,  the Owner Trustee shall have
received written  instructions  from (i) each of the  Certificateholders  (other
than the Affiliated  Purchaser),  and (ii) each of the Noteholders to the effect
that each such  party  disapproves  of the  liquidation  of such  Contracts  and
termination of such Trust. Promptly after the occurrence of any Insolvency Event
with respect to the Affiliated Purchaser, notice thereof is required to be given
to the Noteholders and Certificateholders;  except that any failure to give such
required  notice  will not  prevent  or delay  termination  of the  Trust.  Upon
termination of the Trust,  the Owner Trustee shall direct the Indenture  Trustee
promptly  to  sell  the  assets  of  such  Trust  (other  than  the  Certificate
Distribution  Account,  the Note  Distribution  Account  or the Cash  Collateral
Account) in a  commercially  reasonable  manner and on  commercially  reasonable
terms.  The  proceeds  from any such sale,  disposition  or  liquidation  of the
Contracts  will be treated as  collections on the Contracts and deposited in the
related  Collection  Account.  If  the  proceeds  from  the  liquidation  of the
Contracts,  the  Note  Distribution  Account  and the  Certificate  Distribution
Account are not sufficient to pay the Notes and Certificates in full, the amount
of principal returned to the  Certificateholders  will be reduced (to the extent
the  Available  Cash  Collateral  Amount  is  not  sufficient  to  prevent  such
reduction)   and  the   Certificateholders   will   incur  a  loss.   See  "Risk
Factors--Certain Legal Aspects".


Affiliated Purchaser Liability

     Under the Trust Agreement, the Affiliated Purchaser will agree to be liable
directly  to an  injured  party for the  entire  amount of any  losses,  claims,
damages,  liabilities or expenses (other than those incurred by (i) a Noteholder
or a  Certificateholder  in the capacity of an investor and (ii) the Trust under
the Cash  Collateral  Agreement) of the Trust to the extent that the  Affiliated
Purchaser  would be liable if the Trust were a  partnership  under the  Delaware
Revised Uniform Limited Partnership Act in which the Affiliated Purchaser were a
general partner.

Termination

     The obligations of the Servicer, the Company, the Affiliated Purchaser, the
Owner Trustee and the Indenture Trustee pursuant to the Purchase  Agreements and
the  Trust  Documents  will  terminate  upon  the  earliest  to occur of (i) the
maturity or other  liquidation  of the last Contract and the  disposition of any
amounts received upon liquidation of any property  remaining in the Trust,  (ii)
the  payment  to  Securityholders  of all  amounts  required  to be paid to them
pursuant  to  the  Purchase  Agreements  and  the  Trust  Agreement,  (iii)  the
occurrence  of either event  described  below and (iv) as otherwise  required by
law, as described in the Trust Agreement.

     In  order  to  avoid  excessive  administrative  expenses,  CITSF  will  be
permitted at its option to purchase  from the Trust,  on any  Distribution  Date
following a Record Date on which the Pool  Balance is 10% or less of the Initial
Pool Balance, all remaining Contracts at a price equal to the aggregate Purchase
Price for the  Contracts  (including  Defaulted  Contracts),  plus the appraised
value of any other  property  held by the  Trust  (less  liquidation  expenses).
Exercise of such right will  effect  early  retirement  of the  Securities.  The
"Initial Pool Balance"  equals the sum of (i) the Pool Balance as of the Initial
Cut-off  Date  and  (ii)  the  aggregate  principal  balance  of all  Subsequent
Contracts added to the Trust as of their respective Subsequent Cut-off Dates.

     Within ten days after a Distribution  Date following a Record Date on which
the Pool  Balance  is 5% or less of the  Initial  Pool  Balance,  the  Indenture
Trustee  (or,  if the Notes  have been paid in full and the  Indenture  has been
discharged in accordance  with its terms,  the Owner Trustee) shall solicit bids
for the  purchase of the  Contracts  remaining  in the Trust.  In the event that
satisfactory  bids are received as described  below,  the sale  proceeds will be

                                       62
<PAGE>

distributed to Securityholders  on the second  Distribution Date succeeding such
Record Date.  Any purchaser of the Contracts must agree to the  continuation  of
CITSF  as  Servicer  on  terms  substantially  similar  to those in the Sale and
Servicing  Agreement.  Any  such  sale  will  effect  early  retirement  of  the
Securities.

     Such  Trustee must  receive at least two bids from  prospective  purchasers
that are considered at the time to be competitive participants in the market for
recreational vehicle retail installment sale contracts.  The highest bid may not
be less than the fair market value of such  Contracts  and must equal the sum of
(i) the greater of (a) the aggregate Purchase Price for the Contracts (including
Defaulted Contracts), plus the appraised value of any other property held by the
Trust (less liquidation expenses) or (b) an amount that when added to amounts on
deposit in the Collection  Account available for distribution to Securityholders
for  such  second  succeeding   Determination  Date  would  result  in  proceeds
sufficient to distribute  the amount of monthly  principal and interest for such
Distribution  Date and any unpaid  principal and interest with respect to one or
more prior  Distribution  Dates, and (ii) the sum of (a) an amount sufficient to
reimburse  the Servicer for any  unreimbursed  Monthly  Advances for which it is
entitled  to  reimbursement  and (b) the  Servicing  Fee  payable  on such final
Distribution  Date,  including any unpaid  Servicing Fees with respect to one or
more prior Due  Periods.  Such  Trustee may  consult  with  financial  advisors,
including  any  Underwriter,  to  determine  if the  fair  market  value of such
Contracts  has been offered.  Upon the receipt of such bids,  such Trustee shall
sell and assign such Contracts to the highest bidder and the Securities shall be
retired on such  Distribution  Date. If any of the foregoing  conditions are not
met, such Trustee  shall decline to consummate  such sale and shall not be under
any  obligation  to solicit any further bids or otherwise  negotiate any further
sale of Contracts remaining in the Trust. In such event,  however,  such Trustee
may from  time to time  solicit  bids in the  future  for the  purchase  of such
Contracts upon the same terms described above.

     Such Trustee will give written notice of termination to each Securityholder
of record. The final distribution to each  Securityholder will be made only upon
surrender and  cancellation of such holder's  Securities at any office or agency
of such Trustee  specified for such purpose.  Any funds  remaining in the Trust,
after such Trustee has taken  certain  measures to locate a  Securityholder  and
such measures have failed, will be distributed to the Affiliated Purchaser.

                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

     The  following  discussion  contains  summaries of certain legal aspects of
recreational vehicle contracts,  which are general in nature. Because such legal
aspects  are   governed  by   applicable   state  law  (which  laws  may  differ
substantially),  the  summaries do not purport to be complete nor to reflect the
laws of any particular  state,  nor to encompass the laws of all states in which
the security for the Contracts is situated. The summaries are qualified in their
entirety by reference to the  applicable  federal and state laws  governing  the
Contracts.

General

     As a result of the  assignment of the Contracts to the Owner  Trustee,  the
Trust will succeed  collectively  to the rights  (including the right to receive
payment on the Contracts)  and will assume the  obligations of the obligee under
the Contracts. Each Contract evidences both (a) the obligation of the obligor to
repay the loan evidenced  thereby,  and (b) the grant of a security  interest in
the Financed Vehicle to secure  repayment of such loan.  Certain aspects of both
features of the Contracts are described more fully below.

     The Contracts are "chattel paper" as defined in the Uniform Commercial Code
(the "UCC") as in effect in the various  states of origination of the Contracts.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security interest in chattel paper. Under the Sale and Servicing
Agreement, the Servicer will retain possession of the Contracts as custodian for
the Owner  Trustee,  and will  make an  appropriate  filing  of a UCC  financing
statement  in New Jersey to perfect the sale of the  Contracts by the Company to
the Owner Trustee. The Contracts will not be stamped to reflect their assignment
from  CITCF-NY  to CITSF,  from CITSF to the  Company or from the Company to the
Owner Trustee.

     Under the Sale and Servicing Agreement, the Servicer will be obligated from
time to time to take such actions as are necessary to continue the perfection of
the Trust's  interest in the  Contracts  and the  proceeds  thereof.  CITSF will
warrant in the Sale and  Servicing  Agreement,  with  respect to each  Contract,
that,  as of the Closing Date for each Initial  Contract,  and as of the related

                                       63
<PAGE>

Subsequent Transfer Date for each Subsequent Contract, the Contract has not been
sold,  transferred,  assigned  or pledged by CITSF to any person  other than the
Company,  that immediately prior to the transfer and assignment of the Contracts
to the Company,  CITSF has good and marketable title thereto,  free and clear of
all  liens,   encumbrances,   security  interests  and  rights  of  others  and,
immediately upon the transfer thereof, the Company will have good and marketable
title to the  Contract,  free and  clear of all  liens,  encumbrances,  security
interests and rights of others,  and that the transfer has been perfected  under
applicable  law.  In the event of an uncured  breach of any such  warranty  that
materially adversely affects the interest of the Trust in a Contract transferred
by the Company to the Trust,  the only recourse of the  Certificateholders,  the
Owner Trustee, or the Trust would be to require CITSF to purchase such Contract.

     Pursuant  to the Sale and  Servicing  Agreement,  the  Servicer  will  have
custody  of  the  Contracts  sold  to  the  Trust.  The  Contracts  and  related
certificates  of title will not be  physically  marked or segregated to indicate
that such Contracts have been sold to the Trust.  If,  through  inadvertence  or
otherwise,  another party purchases (including the taking of a security interest
in) the Contracts for new value in the ordinary course of its business,  without
actual knowledge of the Trust's interest, and takes possession of the Contracts,
such  purchaser  would  acquire an  interest  in the  Contracts  superior to the
interest of the Trust.

Security Interests in the Financed Vehicles

     General.  Installment  sale  contracts  such as the Contracts  evidence the
credit sale of recreational vehicles by dealers to obligors;  the contracts also
constitute  personal property security agreements and include grants of security
interests  in the related  recreational  vehicles  under the UCC. In most states
(including  California),  perfection  rules  relating to security  interests  in
recreational  vehicles are generally  governed under state  certificate of title
statutes  (Alabama,  Connecticut,  Georgia,  Maine,  Massachusetts,   Minnesota,
Mississippi,  New Hampshire, New York, Rhode Island and Vermont have adopted the
Uniform Motor Vehicle Certificate of Title and Anti-Theft Act) or by the vehicle
registration laws of the state in which each recreational vehicle is located. In
states which have adopted the Uniform  Motor  Vehicle  Certificate  of Title and
Anti-Theft Act,  security  interests in  recreational  vehicles may be perfected
either by notation of the secured party's lien on the certificate of title or by
delivery  of the  certificate  of title and  payment of a fee to the state motor
vehicle authority, depending on particular state law. In states that do not have
a  certificate  of title  statute or that make no  provision  for  notation of a
security interest on a certificate of title,  perfection is usually accomplished
by filing  pursuant  to the  provisions  of the UCC. In most  states,  including
California,  a security  interest  in a  recreational  vehicle is  perfected  by
notation of the secured party's lien on the vehicle's certificate of title. Each
Contract  prohibits the sale or transfer of the related Financed Vehicle without
the consent of CITSF.

     Perfection of Sale. Pursuant to the Purchase Agreement, CITSF will sell and
assign its interests in the Contracts,  including the security  interests in the
Financed Vehicles granted  thereunder,  to the Company and, pursuant to the Sale
and  Servicing  Agreement,  the Company will sell and assign its interest in the
Contracts,  including the security  interests in the Financed  Vehicles  granted
thereunder,  to the Owner Trustee.  UCC financing statements to perfect the sale
of (i) CITSF's  interests  in the  Contracts  and the  Financed  Vehicles to the
Company and (ii) the  Company's  interests  in the  Contracts  and the  Financed
Vehicles to the Owner Trustee, will be filed.

     Perfection  of CITSF's  Security  Interest in the  Financed  Vehicles.  The
certificates of title relating to the Financed Vehicles name CITSF (or CITCF-NY)
as the  secured  party.  In those  instances  where no  certificate  of title is
applicable  under state law, a UCC-1 financing  statement has been filed.  CITSF
takes all  actions  necessary  under the laws of the state in which the  related
recreational  vehicles  are  located to perfect  its  security  interest in such
recreational  vehicles,  including,  where applicable,  having a notation of its
lien recorded on the related  certificate  of title or  delivering  the required
documents and fees,  and obtaining  possession of the  certificate  of title (if
possible).  In the event CITSF (or CITCF-NY) fails,  due to clerical errors,  to
effect such notation or delivery, or files the security interest under the wrong
law (for  example,  under the UCC rather than under a motor  vehicle title law),
the  Securityholders  may not have a first  priority  security  interest  in the
Financed Vehicle securing a Contract. In the Sale and Servicing Agreement, CITSF
has  represented  as of the Closing Date that each Contract  creates a valid and
enforceable  first priority security interest in favor of CITSF (or CITCF-NY) or


                                       64
<PAGE>

the related  Dealer in the Financed  Vehicle  covered  thereby  (which  security
interest, if in favor of the related Dealer (or CITCF-NY),  has been assigned to
CITSF) and such security interest has been assigned by CITSF to the Company, and
all necessary action with respect to such Contract has been taken to perfect the
security  interest  in the  related  Financed  Vehicle  in favor  of  CITSF  (or
CITCF-NY).  A breach by CITSF of such warranty that materially adversely affects
the Trust's  interest  in any  Contract  would  require  CITSF to purchase  such
Contract unless such breach is cured within 90 days.

     Perfection of Trust's Security Interest in Financed Vehicles. In each case,
except where applicable laws require the filing of a UCC- 1 financing statement,
the  certificate of title names CITSF (or CITCF-NY) as the secured party. In the
case of  Contracts  which have  CITCF-NY  as the  secured  party,  CITSF has not
amended  the  certificates  of  title to  substitute  CITSF  as  secured  party.
Moreover,  because of the administrative burden and expense,  neither CITSF, the
Company nor the Trust will amend any  certificate of title to identify the Trust
as the new secured party on the  certificate  of title  relating to the Financed
Vehicles.  However, the Servicer will continue to hold any certificates of title
relating to the Financed  Vehicles in its  possession as custodian for the Trust
pursuant to the Sale and Servicing  Agreement.  See "The Purchase Agreements and
the Trust Documents--Sale and Assignment of the Contracts."  Accordingly,  CITSF
(or CITCF-NY) will continue to be named as the secured party on the certificates
of title relating to the Financed Vehicles.

     (i) California.  A security  interest in a motor vehicle  registered in the
State of  California  (in which the  greatest  number of Financed  Vehicles  are
currently registered) may be perfected only by depositing with the Department of
Motor Vehicles a properly endorsed  certificate of title for the vehicle showing
the  secured  party as "legal  owner"  thereon  or if the  vehicle  has not been
previously registered, an application in usual form for an original registration
together with an  application  for  registration  of the secured party as "legal
owner." However,  under the California  Vehicle Code, a transferee of a security
interest  in a motor  vehicle is not  required to reapply to the  Department  of
Motor  Vehicles  for a  transfer  of  registration  when  the  interest  of  the
transferee  arises  from the  transfer  of a  security  agreement  by the "legal
owner." Accordingly, under California law, an assignment such as that under each
of the Purchase  Agreement and the Sale and Servicing  Agreement is an effective
conveyance of CITSF's and the Company's perfected security interest, as the case
may be,  without  such  re-registration,  and under the Purchase  Agreement  the
Company will succeed to CITSF's,  and under the Sale and Servicing Agreement the
Trust will succeed to the Company's, rights as secured party.

     (ii) Other  States.  In most  states,  assignments  such as those under the
Purchase  Agreement  and the  Sale  and  Servicing  Agreement  are an  effective
conveyance  of a  security  interest  without  amendment  of any lien noted on a
vehicle's  certificate  of  title,  and the  assignee  succeeds  thereby  to the
assignor's  rights as secured party.  Because of the  administrative  burden and
expense,  none of CITSF,  the Company or the Trust will amend any certificate of
title to identify the Trust as the new secured party on the certificate of title
relating to the Financed Vehicles.  Although re-registration of the recreational
vehicle in such states is not necessary to convey a perfected  security interest
in the Financed  Vehicles to the Trust,  because the Trust will not be listed as
the secured party on the  certificates  of title to the Financed  Vehicles,  its
security interest could be defeated through fraud or negligence.  In the absence
of fraud, forgery or administrative error, the notation of CITSF's or CITCF-NY's
lien on the  certificates  of title will be sufficient in most states to protect
the Trust against the rights of subsequent  purchasers of a Financed  Vehicle or
subsequent  creditors  who  take a  security  interest  in a  Financed  Vehicle.
However,  with respect to Financed  Vehicles in states in which the Trust failed
to obtain a first perfected  security  interest  because it is not identified as
the secured party on the  certificate of title,  its security  interest would be
subordinate to, among others,  subsequent  purchasers of such Financed  Vehicles
and holders of first perfected security interests therein.

     Continuity  of  Perfection.  Under  the laws of most  states,  a  perfected
security interest in a recreational  vehicle continues for four months after the
vehicle is moved to a new state from the one in which it is initially registered
and thereafter until the owner re-registers such recreational vehicle in the new
state.  A majority of states  require  surrender  of a  certificate  of title to
re-register a vehicle.  In those states  (including  California)  that require a
secured  party to hold  possession  of the  certificate  of  title  to  maintain
perfection  of the  security  interest,  the  secured  party  would learn of the
re-registration   through  the  request  from  the  obligor  under  the  related
installment  sale contract to surrender  possession of the certificate of title.
In the case of vehicles  registered  in states  providing  for the notation of a
lien on the  certificate of title but not  possession by the secured party,  the
secured   party  would   receive   notice  of   surrender   from  the  state  of
re-registration  if the security  interest is noted on the certificate of title.


                                       65
<PAGE>

Thus,  the secured party would have the  opportunity  to re-perfect its security
interest in the vehicles in the state of relocation.  However,  these procedural
safeguards  will not  protect  the secured  party if through  fraud,  forgery or
administrative  error,  the debtor somehow  procures a new  certificate of title
that does not list the secured party's lien. Additionally, in states that do not
require a certificate of title for  registration  of a vehicle,  re-registration
could defeat perfection.

     In the ordinary course of servicing the Contracts, CITSF will take steps to
effect  re-perfection  upon receipt of notice of  re-registration or information
from the obligor as to relocation.  Similarly,  when an obligor sells a Financed
Vehicle,  CITSF must  surrender  possession of the  certificate of title or will
receive notice as a result of its lien noted thereon and  accordingly  will have
an opportunity to require satisfaction of the related Contract before release of
the lien. Under the Sale and Servicing Agreement, the Servicer will be obligated
to take  appropriate  steps,  at its own expense,  to maintain  perfection  of a
security interest in the Financed Vehicles.

     CITSF, as Servicer, will continue to hold certificates of title relating to
the Financed  Vehicles in its  possession as custodian for the Trust pursuant to
the Sale and Servicing Agreement. In the Sale and Servicing Agreement, CITSF, as
Servicer,  will covenant that it will not release the Financed  Vehicle securing
any Contract from the security  interest  granted therein except as contemplated
by the Sale and Servicing Agreement. CITSF, as Servicer, will also covenant that
it shall not impair the rights of the Trust in the  Contacts  or take any action
inconsistent with the Trust's ownership of the Contracts, except as permitted by
the Sale and  Servicing  Agreement.  A  breach  of  either  such  covenant  that
materially  and adversely  affects the Trust's  interest in any Contract,  would
require  the  Servicer  to purchase  such  Contract  unless such breach is cured
within the period specified in the Sale and Servicing Agreement.

     Priority of Certain  Liens  Arising by Operation of Law.  Under the laws of
California  and of most states,  liens for repairs  performed on a  recreational
vehicle and liens for unpaid  taxes take  priority  over even a first  perfected
security  interest  in such  vehicle.  The  Internal  Revenue  Code of 1986,  as
amended,  also grants  priority to certain  federal tax liens over the lien of a
secured  party.   The  laws  of  certain  states  and  federal  law  permit  the
confiscation  of  motor  vehicles  by  governmental  authorities  under  certain
circumstances if used in unlawful activities,  which may result in the loss of a
secured  party's  perfected  security  interest  in a  confiscated  recreational
vehicle.  CITSF will  represent and warrant in the Sale and Servicing  Agreement
that, as of the Closing Date, there were, to the best of CITSF's  knowledge,  no
liens or claims which have been filed for work,  labor or materials  affecting a
Financed Vehicle  securing a Contract,  which are or may be liens prior or equal
to the lien of the Contract.  However, liens for repairs or taxes could arise at
any time  during the term of a  Contract.  No notice  will be given to the Owner
Trustee or Securityholders  in the event such a lien or confiscation  arises and
any such lien or confiscation  arising after the date of initial issuance of the
Securities would not give rise to CITSF's purchase obligation under the Sale and
Servicing Agreement.

Repossession

     In  the  event  of  default  by an  obligor,  the  holder  of  the  related
installment sale contract has all the remedies of a secured party under the UCC,
except  where  specifically  limited by other state laws.  The UCC remedies of a
secured party include the right to repossession by self-help means,  unless such
means would  constitute  a breach of the peace.  Self-help  repossession  is the
method  employed  by the  Servicer in most cases and is  accomplished  simply by
taking  possession  of the  related  recreational  vehicle.  In cases  where the
obligor objects or raises a defense to repossession, or if otherwise required by
applicable state law, a court order must be obtained from the appropriate  state
court,  and the vehicle must then be recovered in accordance with that order. In
some jurisdictions (not including California),  the secured party is required to
notify the debtor of the default and the intent to repossess the  collateral and
be given a time period within which to cure the default  prior to  repossession.
In most states (including  California),  under certain  circumstances  after the
vehicle has been repossessed,  the obligor may reinstate the related contract by
paying the delinquent installments and other amounts due.


                                       66
<PAGE>

Notice of Sale; Redemption Rights

     The UCC and other  state laws  require  the  secured  party to provide  the
obligor with  reasonable  notice of the date,  time and place of any public sale
and or the date after which any private sale of the  collateral may be held. The
obligor  has the right to redeem the  collateral  prior to actual sale by paying
the  secured  party the  unpaid  principal  balance of the  obligation,  accrued
interest  thereon  plus  reasonable  expenses  for  repossessing,   holding  and
preparing the collateral for  disposition  and arranging for its sale,  plus, in
some jurisdictions,  reasonable attorneys' fees or in some states, by payment of
delinquent   installments  or  the  unpaid  principal  balance  of  the  related
obligation.

Deficiency Judgments and Excess Proceeds

     The proceeds of resale of the Financed  Vehicles  generally will be applied
first to the expenses of resale and repossession and then to the satisfaction of
the related  indebtedness.  While some states impose prohibitions or limitations
on  deficiency  judgments if the net proceeds  from resale do not cover the full
amount of the  indebtedness,  a deficiency  judgment can be sought in California
and certain  other  states  that do not  prohibit  or limit such  judgments.  In
addition to the notice  requirement,  the UCC requires  that every aspect of the
sale or other disposition,  including the method, manner, time, place and terms,
be  "commercially  reasonable."  Most  courts  have held that when a sale is not
"commercially  reasonable,"  the secured  party loses its right to a  deficiency
judgment.  In addition,  the UCC permits the debtor or other interested party to
recover for any loss caused by  noncompliance  with the  provisions  of the UCC.
Also, prior to a sale, the UCC permits the debtor or other interested  person to
restrain the secured party from disposing of the collateral if it is established
that the  secured  party is not  proceeding  in  accordance  with the  "default"
provisions under the UCC. However,  the deficiency  judgment would be a personal
judgment  against the obligor for the  shortfall,  and a defaulting  obligor may
have very little capital or sources of income available following  repossession.
Therefore, in many cases, it may not be useful to seek a deficiency judgment or,
if  one  is  obtained,  it  may  be  settled  at a  significant  discount  or be
uncollectible.

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

Certain Matters Relating to Insolvency

     CITSF and the Company  intend that the transfer of Contracts  from CITCF-NY
to  CITSF,  from  CITSF  to the  Company  and  from  the  Company  to the  Trust
constitutes   a  sale,   rather  than  a  pledge  of  the  Contracts  to  secure
indebtedness. However, if CITCF-NY, CITSF or the Company were to become a debtor
under  Title 11 of the  United  States  Code,  11  U.S.C.  ss.101  et seq.  (the
"Bankruptcy  Code"),  it is possible that a creditor,  receiver,  other party in
interest  or  trustee  in  bankruptcy  of  CITCF-NY,  CITSF or the  Company,  or
CITCF-NY, CITSF or the Company as debtor-in-possession,  may argue that the sale
of the Contracts by CITCF-NY to CITSF,  CITSF to the Company,  or by the Company
to the Trust, respectively, was a pledge of the Contracts rather than a sale and
that,  accordingly,  such Contracts  should be part of such entity's  bankruptcy
estate.  Such  a  position,   if  presented  to  a  court,  even  if  ultimately
unsuccessful,  could result in a delay in or reduction of  distributions  to the
Securityholders.

                         , an          corporation and a wholly owned subsidiary
of CIT (the "Affiliated  Purchaser"),  will purchase 1% of the principal balance
of the  Certificates.  The  Affiliated  Purchaser will have the same rights with
regard  to the  Trust as all other  Certificateholders  based on its  percentage
ownership of the Certificate  Balance.  The Trust Agreement will provide that if
an Insolvency Event with respect to the Affiliated Purchaser occurs,  subject to
certain  conditions,  the Trust will dissolve.  Certain steps have been taken in
structuring the  transactions  contemplated  hereby that are intended to make it
less likely that an Insolvency  Event with respect to the  Affiliated  Purchaser
will occur.  These steps include the formation of the Affiliated  Purchaser as a
separate,  limited-purpose  corporation  pursuant to  articles of  incorporation
containing  certain  limitations  (including  restrictions  on the nature of the
Affiliated  Purchaser's business and a restriction on the Affiliated Purchaser's
ability to  commence a  voluntary  case or  proceeding  under the United  States


                                       67
<PAGE>

Bankruptcy Code or similar applicable state laws ("Insolvency Laws") without the
prior  affirmative  unanimous vote of its directors).  However,  there can be no
assurance that the activities or liabilities of the Affiliated  Purchaser  would
not result in an Insolvency Event.

     Although  other courts have held  otherwise,  a case  (Octagon Gas Systems,
Inc. v. Rimmer,  995 F.2d 948 (10th Cir.),  cert.  denied 114 S.Ct.  554 (1993))
decided by the United  States  Court of Appeals for the Tenth  Circuit  contains
language to the effect that, under Article 9 of the UCC,  "accounts" (as defined
in the UCC) sold by a debtor  would remain  property of the debtor's  bankruptcy
estate, whether or not the sale of the accounts was perfected under the UCC. UCC
Article 9 applies to the sale of "chattel paper" (as defined in the UCC) as well
as the sale of "accounts" and, although the Contracts  constitute  chattel paper
under the UCC rather than  accounts,  perfection of a security  interest in both
chattel paper and accounts may be accomplished  under the UCC by the filing of a
UCC-1 financing statement.  If, following a bankruptcy of CITCF-NY,  CITSF or of
the Company, a court were to follow the reasoning of the Tenth Circuit reflected
in the case  described  above,  then the  Contracts  would  be  included  in the
bankruptcy  estate of CITCF-NY,  CITSF or the  Company,  as the case may be, and
delays in payments of collections on or in respect of the Contracts,  or loss of
principal and interest in respect of the Certificates, could occur.

     The Company  has taken  steps in  structuring  the  transactions  described
herein that are intended to make it unlikely that the  voluntary or  involuntary
application for relief by CITSF under the Bankruptcy Code or similar  applicable
state laws (collectively, "Insolvency Laws") will result in consolidation of the
assets and liabilities of the Company with those of CIT. These steps include the
creation of the Company as a wholly  owned,  limited  purpose  subsidiary of CIT
pursuant  to a  certificate  of  incorporation  containing  certain  limitations
(including restrictions on the nature of the Company's business).  Additionally,
the Company's Certificate of Incorporation  prohibits merger,  consolidation and
the sale of all or  substantially  all of its assets in  certain  circumstances,
without the prior  affirmative  unanimous  vote of its  directors  including all
independent directors.

Consumer Protection Laws

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

     The so-called  "Holder-in-Due-Course  Rule" of the Federal Trade Commission
(the "FTC Rule"),  has the effect of subjecting  any assignee of the seller in a
consumer credit  transaction to all claims and defenses which the obligor in the
transaction  could assert against the seller of the goods.  Liability  under the
FTC Rule is limited to the amounts paid by the obligor under the  contract,  and
the holder of the contract  may also be unable to collect any balance  remaining
due  thereunder  from the obligor.  The FTC Rule is generally  duplicated by the
Uniform  Consumer Credit Code, other state statutes or the common law in certain
states.  Most of the Contracts  will be subject to the  requirements  of the FTC
Rule.  Accordingly,  the Owner  Trustee,  as holder  of the  Contracts,  will be
subject to any claims or defenses  that the  purchaser  of the related  Financed
Vehicle may assert against the seller of the Financed  Vehicle.  Such claims are
limited to a maximum  liability  equal to the amounts paid by the obligor  under
the related Contracts.

     Under California law and most state vehicle dealer licensing laws,  sellers
of recreational  vehicles are required to be licensed to sell vehicles at retail
sale.   Numerous  other  federal  and  state  consumer  protection  laws  impose
requirements   applicable  to  the  origination  and  lending  pursuant  to  the
Contracts, including the Truth in Lending Act, the Federal Trade Commission Act,
the Fair Credit  Billing  Act, the Fair Credit  Reporting  Act, the Equal Credit


                                       68
<PAGE>

Opportunity Act, the Fair Debt Collection Practices Act and the Uniform Consumer
Credit Code. In the case of some of these laws, the failure to comply with their
provisions may affect the  enforceability of the related  Contract.  Neither the
Trust nor the Company has  obtained  any license  required  under any federal or
state consumer or mortgage banking laws or regulations,  and the absence of such
licenses may impede the  enforcement  of certain  rights or give rise to certain
defenses in actions seeking  enforcement  rights.  In addition,  with respect to
used  vehicles,  the Federal  Trade  Commission's  Rule on Sale of Used Vehicles
requires  that all sellers of used  vehicles  prepare,  complete,  and display a
"Buyer's  Guide"  which  explains  the  warranty  coverage  for  such  vehicles.
Furthermore,  Federal Odometer  Regulations  promulgated under the Motor Vehicle
Information  and Cost  Savings  Act require  that all  sellers of used  vehicles
furnish a written  statement signed by the seller certifying the accuracy of the
odometer  reading.  If a seller is not properly  licensed or if either a Buyer's
Guide or Odometer  Disclosure  Statement  was not provided to the purchaser of a
Financed Vehicle, the obligor may be able to assert a defense against the seller
of the Financed Vehicle.

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

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

     CITSF will  represent and warrant  under the Sale and  Servicing  Agreement
that  each  Contract  complies  with  all  requirements  of law in all  material
respects.  A  breach  of  such  representation  and  warranty  which  materially
adversely  affects the  interests  of the Trust in any  Contract  will create an
obligation of CITSF to purchase such Contract.  See "The Purchase Agreements and
The Trust Documents--Sale and Assignment of the Contracts."

Other Limitations

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

     Under the terms of the Soldiers' and Sailors'  Civil Relief Act, an obligor
who enters the military service after the origination of such obligor's Contract
(including  an Obligor  who is a member of the  National  Guard or is in reserve
status at the time of the  origination  of the  obligor's  Contract and is later
called to active  duty) may not be charged  interest  above an annual rate of 6%
during the period of such  obligor's  active duty status,  unless a court orders
otherwise upon application of the lender. In addition,  pursuant to the Military
Reservist Relief Act, under certain  circumstances,  California residents called
into active duty with the reserves can delay payments on retail installment sale
contracts,  including  the  Contracts,  for a period,  not to  exceed  180 days,
beginning with the order to active duty and ending 30 days after release.  It is
possible that the foregoing  could have an effect on the ability of the Servicer
to collect  full amounts of interest on certain of the  Contracts.  In addition,
the Relief  Acts  impose  limitations  which  would  impair  the  ability of the
Servicer to repossess an affected Contract during the obligor's period of active
duty status.  Thus, in the event that such a Contract  goes into default,  there
may be delays and losses occasioned by the inability to realize upon the related
Financed Vehicle in a timely fashion.


                                       69
<PAGE>

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     Set forth below is a summary of certain Federal income tax  consequences of
the purchase, ownership and disposition of the Securities, applicable to initial
purchasers of the Securities.  Schulte Roth & Zabel, counsel for the Trust is of
the  opinion  that the  discussion  hereunder  fully and  fairly  discloses  all
material  Federal  tax  risks  associated  with  the  purchase,   ownership  and
disposition of the Securities.

     This  summary  does not deal with all  aspects of Federal  income  taxation
applicable to all categories of holders of the Securities,  some of which may be
subject to special rules or special treatment under the Federal income tax laws.
For example,  it does not discuss the specific tax treatment of  Securityholders
that are insurance  companies,  banks and certain other financial  institutions,
regulated  investment  companies,  individual  retirement  accounts,  tax-exempt
organizations or dealers in securities.  Furthermore, this summary is based upon
present  provisions  of the  Internal  Revenue  Code of 1986,  as  amended  (the
"Code"),  the  regulations  promulgated  thereunder,   and  judicial  or  ruling
authority,  all of which are subject to change, which change may be retroactive.
Moreover,  there are no cases or Internal  Revenue  Service  ("IRS")  rulings on
similar  transactions  involving a trust that  issues debt and equity  interests
with terms similar to those of the Notes and the Certificates.  As a result, the
IRS may disagree with all or part of the discussion below.

     Prospective  investors  are advised to consult  their own tax advisors with
regard to the Federal  income tax  consequences  of the purchase,  ownership and
disposition of the Securities, as well as the tax consequences arising under the
laws of any state,  foreign  country or other  jurisdiction.  The Trust has been
provided  with an  opinion  of  Schulte  Roth & Zabel  regarding  certain of the
Federal income tax matters discussed below. An opinion of counsel,  however,  is
not binding on the IRS, and no ruling on any of the issues  discussed below will
be sought from the IRS.

Certain Federal Tax Consequences with Respect to the Notes

     Tax  Characterization of the Notes and the Trust.  Schulte Roth & Zabel has
advised  the Trust  that,  based on the terms of the Notes and the  transactions
relating to the Contracts as set forth herein, the Notes will be treated as debt
for Federal income tax purposes.  However,  there is no specific  authority with
respect to the  characterization  for Federal  income tax purposes of securities
having the same terms as the Notes.

     Schulte Roth & Zabel is also of the opinion that,  based on the  applicable
provisions of the Trust Agreement and related documents,  for Federal income tax
purposes,  (i) the Trust will not be classified as an  association  taxable as a
corporation  and (ii)  the  Trust  will  not be  treated  as a  publicly  traded
partnership taxable as a corporation. However, there are no authorities directly
dealing with similar transactions.  If the IRS were to successfully characterize
the Trust as an  association  taxable as a  corporation  for Federal  income tax
purposes,  the  income  from the  Contracts  (reduced  by  deductions,  possibly
including  interest  on the Notes)  would be  subject  to Federal  income tax at
corporate  rates,  which could reduce the amounts  available to make payments on
the  Notes.  Likewise,  if the Trust were  subject  to state or local  income or
franchise  tax, the amount of cash  available to make payment on the Notes could
be reduced.

     If, contrary to the opinion of Schulte Roth & Zabel,  the IRS  successfully
asserted that the Notes were not debt for Federal income tax purposes, the Notes
might be treated as equity  interests  in the Trust.  If so, the Trust  might be
taxable as a corporation with the adverse consequences  described above (and the
taxable  corporation  would not be able to deduct  interest on the  Notes).  The
remainder of this discussion  assumes that the Notes will be treated as debt and
that the Trust will not be taxable as a corporation.

     Interest  Income on the  Notes.  The stated  interest  on the Notes will be
taxable  to a  Noteholder  as  ordinary  income  when  received  or  accrued  in
accordance with such Noteholder's  method of tax accounting.  Some or all of the
Notes may be issued with "original issue discount" within the meaning of Section
1273 of the  Code  ("OID").  The  amount  of OID on the  Notes  will  equal  the
difference  between the issue price and the principal amount of the Notes unless
the OID is less then a statutorily defined de minimus amount.

     OID will  accrue  to the  Noteholders  over the life of the  Notes,  taking
account of a  reasonable  prepayment  assumption,  based on a constant  yield to
maturity method, using semi-annual compounding, and properly adjusted for actual
prepayments on the Contracts.  The portion of OID that accrues during the time a
Noteholder   owns  the  Notes  (i)  constitutes   interest   includable  in  the
Noteholder's gross income for federal  income tax purposes and  (ii) is added to


                                       70
<PAGE>

the  Noteholder's  tax basis for  purposes  of  determining  gain or loss on the
maturity,  redemption,  prior sale, or other disposition of the Notes. Thus, the
effect of OID is to  increase  the  amount of  taxable  income  above the actual
interest payments during the life of the Notes.

     Sale or Other  Disposition.  If a Noteholder  sells a Note, the holder will
recognize gain or loss in an amount equal to the  difference  between the amount
realized  on the sale and the  holder's  adjusted  tax  basis in the  Note.  The
adjusted tax basis of a Note to a particular  Noteholder will equal the holder's
cost for the Note,  increased by any OID,  market  discount and gain  previously
included by such  Noteholder in income with respect to the Note and decreased by
the  amount  of any bond  premium  previously  amortized  and by the  amount  of
principal payments  previously  received by such Noteholder with respect to such
Note.  Subject to the rules of the Code concerning market discount on the Notes,
any such  gain or loss  will be  capital  gain or loss if the Note was held as a
capital  asset.  Capital  losses  generally  may be  deducted  to the extent the
Noteholder has capital gains for the taxable year, and non-corporate Noteholders
can deduct a limited amount of such losses in excess of available capital gains.

     Foreign  Holders.  If interest  paid (or accrued) to a Noteholder  who is a
nonresident  alien,  foreign  corporation or other  non-United  States person (a
"foreign  person") is not  effectively  connected with the conduct of a trade or
business within the United States by the foreign person,  the interest generally
will be considered  "portfolio  interest,"  and generally will not be subject to
United States Federal income tax and withholding  tax, if the foreign person (i)
is not  actually  or  constructively  a "10  percent  shareholder"  of the Trust
(including a holder of 10% of the  outstanding  Certificates)  or the Affiliated
Purchaser nor a "controlled foreign corporation" with respect to which the Trust
or the Affiliated Purchaser is a "related person" within the meaning of the Code
and (ii)  provides the person  otherwise  required to withhold  U.S. tax with an
appropriate  statement,  signed under penalties of perjury,  certifying that the
beneficial  owner of the Note is a foreign  person  and  providing  the  foreign
person's name and address. If the information provided in the statement changes,
the foreign person must so inform the person otherwise required to withhold U.S.
tax within 30 days of such change.  The statement  generally must be provided in
the year a payment occurs or in either of the two preceding  years. If a Note is
held through a  securities  clearing  organization  or certain  other  financial
institutions,  the organization or institution may provide a signed statement to
the  withholding  agent.  However,  in that case,  the signed  statement must be
accompanied by a Form W-8 or substitute form provided by the foreign person that
owns the Note. If such interest is not portfolio  interest,  then any payment of
such interest will be subject to United States Federal withholding tax at a rate
of 30%,  unless  reduced or  eliminated  pursuant  to an  applicable  income tax
treaty.

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

     If the  interest,  gain or income  on a Note  held by a  foreign  person is
effectively  connected  with the  conduct of a trade or  business  in the United
States  by  the  foreign  person  (although  exempt  from  the  withholding  tax
previously  discussed  if the holder  provides an  appropriate  statement),  the
holder  generally  will be subject to United  States  Federal  income tax on the
interest,  gain or income at regular Federal income tax rates.  In addition,  if
the  foreign  person is a foreign  corporation,  it may be  subject  to a branch
profits tax equal to 30% of its  "effectively  connected  earnings  and profits"
within the meaning of the Code for the  taxable  year,  as adjusted  for certain
items,  unless it  qualifies  for a lower  rate under an  applicable  income tax
treaty (as modified by the branch profits tax rules).

     Information Reporting and Backup Withholding. The Trust will be required to
report  annually to the IRS,  and to each  Noteholder  of record,  the amount of
interest  paid on the Notes (and the amount of accrued OID, if any, and interest
withheld for Federal income taxes, if any) for each calendar year,  except as to
exempt   holders   (generally,   holders  that  are   corporations,   tax-exempt
organizations,   qualified  pension  and   profit-sharing   trusts,   individual
retirement accounts, or nonresident aliens who provide certification as to their
status as nonresidents). Accordingly, each holder (other than exempt holders who
are not  subject to the  reporting  requirements)  will be  required to provide,
under penalties 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 non-exempt  Noteholder  fail to
provide the required  certification,  the Trust will be required to withhold 31%


                                       71
<PAGE>

of the amount otherwise payable to the holder,  and remit the withheld amount to
the IRS as a credit against the holder's Federal income tax liability.


Certain Federal Tax Consequences with Respect to the Certificates

     Tax  Characterization  of the  Trust.  The  Affiliated  Purchaser  and  the
Servicer have agreed, and the Certificateholders will agree by their purchase of
Certificates, to treat the Trust as a partnership for purposes of Federal income
tax, with the assets of the partnership  being the assets held by the Trust, the
partners of the  partnership  being the  Certificateholders  and the Notes being
debt of the partnership. However, the proper characterization of the arrangement
involving the Trust, the Certificates,  the Notes, the Affiliated Purchaser, and
the Servicer is not clear because there is no authority on transactions  closely
comparable to that contemplated herein.

     If the Trust were held to be an "association"  taxable as a corporation for
Federal  income tax  purposes,  rather  than a  partnership,  the Trust would be
subject to a corporate  level  income tax. Any such  corporate  income tax could
materially  reduce or eliminate cash that would otherwise be distributable  with
respect to the Certificates (and Certificateholders could be liable for any such
tax that is unpaid by the Trust). See also the discussion above under "--Certain
Federal Tax Consequences with Respect to the Notes--Tax  Characterization of the
Notes and the Trust." However, in the opinion of Schulte Roth & Zabel, the Trust
will not be classified as an association taxable as a corporation because of the
nature  of  its  income  and  because  it  will  not  have  certain  "corporate"
characteristics necessary for a business trust to be an association taxable as a
corporation.

     Nonetheless,   because   of  the  lack  of  cases  or  rulings  on  similar
transactions,  a  variety  of  alternative  characterizations  are  possible  in
addition to the position to be taken by Certificateholders that the Certificates
represent  equity  interests  in  a  partnership.   For  example,   because  the
Certificates  have certain  features  characteristic  of debt, the  Certificates
might be  considered  debt of the Trust or of the Seller.  The remainder of this
summary  assumes  that  the   Certificates   represent  equity  interests  in  a
partnership that owns the Contracts.

     Partnership  Taxation.  As a partnership,  the Trust will not be subject to
federal  income tax, but each  Certificateholder  will be required to separately
take into  account  such  holder's  allocated  share of income,  gains,  losses,
deductions and credits of the Trust. In certain  instances,  however,  the Trust
could have an  obligation  to make  payments of  withholding  tax on behalf of a
Certificateholder.  See "Backup  Withholding"  and "Tax  Consequences to Foreign
Owners of  Certificates"  below.  The Trust's  income will consist  primarily of
interest accrued on the Contracts including  appropriate  adjustments for market
discount  (as  discussed  below),  and any  original  issue  discount  and  bond
premium),   investment  income  from  investments  in  the  Trust  Accounts  and
Certificate  Distribution Account and any gain upon collection or disposition of
the  Contracts.  The  Trust's  deductions  will  consist  primarily  of interest
accruing  with  respect  to the  Notes,  servicing  and other fees and losses or
deductions upon collection or disposition of the Contracts.

     The tax items of a partnership  are allocable to the partners in accordance
with the Code,  Treasury  regulations and the partnership  agreement  (here, the
Trust  Agreement and Related  Documents).  The Trust Agreement will provide that
the  Certificateholders  will be allocated  taxable income of the Trust for each
Interest  Period equal to the sum of (i) the amount of interest  that accrues on
the Certificates for such Interest Accrual Period based on the Certificate Rate;
(ii) an amount  equivalent to interest that accrues during such Interest Accrual
Period on amounts  previously due on the  Certificates  but not yet distributed;
and (iii) any Trust  income  attributable  to  discount  on the  Contracts  that
corresponds to any excess of the principal amount of the Certificates over their
initial issue price. All remaining taxable income of the Trust will be allocated
to the Affiliated  Purchaser.  It is believed that this allocation will be valid
under applicable Treasury  regulations,  although no assurance can be given that
the IRS would  not  require a  greater  amount  of  income  to be  allocated  to
Certificateholders.  Moreover, under the foregoing method of allocation, holders
may be  allocated  income  greater  than the amount of interest  accruing on the
Certificates  based on the Pass-Through  Rate or may be allocated income greater
than the amount of cash distributed to them.

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


                                       72
<PAGE>

holder over the life of the Trust. In addition,  Section 68 of the Code provides
that the amount of  certain  itemized  deductions  otherwise  allowable  for the
taxable  year  of  an  individual   whose   adjusted  gross  income  exceeds  an
inflation-adjusted  threshold amount specified in the Code ($114,700 for taxable
years  beginning in 1995,  in the case of a joint return) will be reduced by the
lesser of (i) 3% of the  excess of  adjusted  gross  income  over the  specified
threshold  amount or (ii) 80% of the  amount  of  itemized  deduction  otherwise
allowable for such taxable year.

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

     Market  Discount.  To the extent that the  Contracts  are  purchased by the
Trust for a price that is less than the  aggregate  stated  redemption  price at
maturity of the Contracts,  the Trust must account for "market  discount" on the
Contracts  pursuant to Section  1276 of the Code.  Any market  discount  will be
accounted for each of the Contracts on an individual  basis,  and the Trust will
make an election to calculate such market discount as it  economically  accrues.
Any income  resulting  from the accrual of market  discount will be allocated to
the Certificateholders as described above.

     Original Issue Discount and Bond Premium. It is believed that the Contracts
were not and will not be issued with OID or at a premium,  and,  therefore,  the
Trust should not have OID income or amortizable bond premium.

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

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

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

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

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


                                       73
<PAGE>

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

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

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

     Under  Section 6031 of the Code,  any person that holds  Certificates  as a
nominee  on  behalf of  another  person at any time  during a  calendar  year is
required to furnish the Trust with a statement containing certain information on
the  nominee,   the  beneficial  owners  and  the  Certificates  so  held.  Such
information includes (i) the name, address and taxpayer identification number of
the  nominee  and (ii) as to each  beneficial  owner (x) the name,  address  and
taxpayer  identification  number of such  person,  (y) whether  such person is a
United  States  person,  a  tax-exempt  entity  or  a  foreign  government,   an
international  organization,  or any wholly owned agency or  instrumentality  of
either of the foregoing and (z) certain information concerning Certificates that
were held, acquired or transferred on behalf of such person throughout the year.
In addition, brokers and financial institutions that hold Certificates through a
nominee  are  required  to  furnish  directly  to the  Trust  information  as to
themselves and their ownership of  Certificates.  A clearing  agency  registered
under  Section 17A of the Exchange Act that holds  Certificates  as a nominee is
not  required  to furnish  any such  information  statement  to the  Trust.  The
information  referred to above for any  calendar  year must be  furnished to the
Trust on or before the  following  January 31.  Nominees,  brokers and financial
institutions that fail to provide the Trust with the information described above
may be subject to penalties. The Trust will provide the Schedule K-1 information
to nominees that fail to provide the Trust with the information  described above
and such nominees will be required to forward such information to the beneficial
owners of the Certificates.

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

     Backup  Withholding.  Distributions  made on the  Certificates and proceeds
from the sale of the Certificates  may be subject to a "backup"  withholding tax
of 31% if,  in  general,  the  Certificateholder  fails to comply  with  certain
identification  procedures,  unless  the  holder  is an exempt  recipient  under
applicable provisions of the Code.


                                       74
<PAGE>

     Tax Consequences to Foreign Owners of Certificates.  As discussed below, an
investment in a Certificate is not suitable for any non-U.S. person which is not
eligible for a complete exemption from U.S.  withholding tax on interest under a
tax treaty with the United  States.  Accordingly,  no interest in a  Certificate
should be acquired by or on behalf of any such non-U.S. person.

     No regulations,  published  rulings or judicial  decisions exist that would
discuss the  characterization  for Federal withholding tax purposes with respect
to non-U.S.  persons of a partnership with activities  substantially the same as
the Trust.  However, it is not expected that the trust would be considered to be
engaged in a trade or  business  in the United  States for  purposes  of Federal
withholding taxes with respect to non-U.S. persons. If the Trust were considered
to be engaged in a trade or business in the United States for such purposes, the
income of the Trust  distributable  to a  non-U.S.  person  would be  subject to
Federal  withholding  tax at a rate of 35% for persons  taxable as a corporation
and 39.6% for all other non-U.S.  persons. Also, in such cases, a non-U.S. owner
of a Certificate that is a corporation may be subject to the branch profits tax.
If the Trust is notified that an owner of a Certificate is a foreign person, the
Trust may  withhold  as if it were  engaged in a trade or business in the United
States in order to protect the Trust from  possible  adverse  consequences  of a
failure to withhold. Subsequent adoption of Treasury regulations or the issuance
of other  administrative  pronouncements  may  require  the Trust to change  its
withholding procedures.

     Each  foreign  owner  of a  Certificate  might be  required  to file a U.S.
individual  or  corporate  income  tax  return  (including  in  the  case  of  a
corporation,  the branch profits tax) on its share of the Trust's  income.  Each
foreign owner of a Certificate must obtain a taxpayer identification number from
the IRS and submit that number to the withholding  agent on Form W-8 in order to
assure  appropriate  crediting  of any  taxes  withheld.  A  foreign  owner of a
Certificate  generally would be entitled to file with the IRS a claim for refund
with  respect to  withheld  taxes,  taking the  position  that no taxes were due
because the Trust was not engaged in a U.S. trade or business. However, interest
payments  made to (or  accrued  by) an owner of a  Certificate  who is a foreign
person may be  considered  guaranteed  payments to the extent such  payments are
determined  without  regard to the  income  of the Trust and for that  reason or
because  of the  nature  of the  Contracts,  the  interest  will  likely  not be
considered  "portfolio  interest."  As a  result,  even  if  the  Trust  is  not
considered  to be  engaged  in a U.S.  trade  or  business,  foreign  owners  of
Certificates  will likely be subject to United States  Federal  income tax which
must be withheld  at a rate of 30 percent on their  share of the Trust's  income
(without reduction for interest expense),  unless reduced or eliminated pursuant
to an applicable  income tax treaty. If the Trust is notified that an owner of a
Certificate is a foreign  person,  the Trust may be required to withhold and pay
over such tax, which can exceed the amounts otherwise available for distribution
to such owner. A foreign owner would  generally be entitled to file with the IRS
a refund claim for such  withheld  taxes,  taking the position that the interest
was portfolio  interest and therefore not subject to U.S. tax. However,  the IRS
may disagree and no assurance can be given as to the  appropriate  amount of tax
liability.  As a result,  each potential  foreign owner of a Certificate  should
consult  its tax  advisor  as to  whether  the tax  consequences  of  holding an
interest in a Certificate make it an unsuitable investment.


Other Tax Consequences

     No  advice  has been  received  as to  local  income,  franchise,  personal
property, or other taxation in any state or locality, or as to the tax effect of
ownership  of the  Securities  in any  state or  locality.  Securityholders  are
advised to consult  their own tax  advisors  with  respect to any state or local
income,  franchise,  personal property, or other tax consequences arising out of
their ownership of the Securities.


                              ERISA CONSIDERATIONS

     Section 406 of the Employee  Retirement  Income  Security  Act of 1974,  as
amended  ("ERISA"),  and  Section  4975 of the Code  prohibit a pension,  profit
sharing  or  other  employee  benefit  plan,  as well as  individual  retirement
accounts and certain types of Keogh Plans (each a "Benefit Plan"), from engaging
in certain  transactions with persons that are "parties in interest" under ERISA
or  "disqualified  persons"  under the Code with respect to such Benefit Plan. A
violation of these  "prohibited  transaction"  rules may generate excise tax and
other liabilities under ERISA and the Code for such persons. 


                                       75
<PAGE>

The Notes

     The acquisition or holding of Notes by or on behalf of a Benefit Plan could
be considered to give rise to a prohibited  transaction if the Seller, the Trust
or any of their  respective  affiliates  is or becomes a party in  interest or a
disqualified  person with respect to such Benefit Plan.  Certain exemptions from
the prohibited transaction rules could be applicable to the purchase and holding
of Notes by a Benefit Plan depending on the type and  circumstances  of the plan
fiduciary  making the  decision  to acquire  such  Notes.  Included  among these
exemptions are: Prohibited  Transaction Class Exemption ("PTCE") 90-1, regarding
investments by insurance company pooled separate accounts;  PTCE 91-38 regarding
investments  by bank  collective  investment  funds;  and PTCE 84-14,  regarding
transactions   effected  by  "qualified   professional   asset   managers."  

The Certificates

     An  interest  in the  Certificates  may not be  acquired by (a) an employee
benefit  plan (as  defined  in  Section  3(3) of ERISA)  that is  subject to the
provisions of Title I of ERISA,  (b) a plan  described in Section  4975(e)(1) of
the Code,  or (c) any entity  whose  underlying  assets  include  plan assets by
reason of a plan's  investment  in the entity  (other than an insurance  company
purchasing the  Certificates for its general  accounts).  By its acceptance of a
Certificate  or its  acquisition  of an  interest  in a  Certificate  through  a
Participant or DTC, each Certificateholder or Certificateowner will be deemed to
have  represented  and  warranted  that  it is  not  subject  to  the  foregoing
limitation.

     A plan fiduciary  considering the purchase of the Securities should consult
its tax and or legal advisors regarding whether the assets of the Trust would be
considered plan assets,  the possibility of exemptive relief from the prohibited
transaction rules and other issues and their potential consequences.

                                  UNDERWRITING

     Subject to the terms and conditions set forth in the Underwriting Agreement
(the   "Underwriting   Agreement")   among  CITSF,  the  Company  and          
and                    (the "Underwriters"),  the  Company has agreed to sell to
the Underwriters,  and the Underwriters have agreed to purchase,  the respective
principal  amount of the Notes and  Certificates  offered  hereby,  as set forth
opposite their respective names below:

                                      Principal Amount      Principal Amount
                                          of Notes           of Certificates
                                      ----------------      ----------------
                 ..................     $                      $
                    ...............     $                      $
                                        -----------            -----------
     Total ........................     $                      $
                                        ===========            ===========

     The Underwriting Agreement provides that the obligation of the Underwriters
to pay for and accept  delivery of the Notes or  Certificates  is subject to the
approval  of  certain  legal  matters  by their  counsel  and to  certain  other
conditions.  The Underwriters are obligated to take and pay for all of the Notes
and Certificates if any are taken.
 
     The  Underwriters  have  advised the Company that they propose to offer the
Notes and  Certificates  directly to the public at the public offering price set
forth on the cover page hereof and to certain dealers at a price that represents
a concession not in excess of  % of the principal amount of the Notes and not in
excess of   % of the principal balance of the Certificates. The Underwriters may
allow,  and such  dealers may reallow,  a concession not in excess of   % of the
principal amount of the Notes and not in excess of    % of the principal balance
of the Certificates to certain other dealers. After the initial public offering,
the public  offering  price and  concessions  and  discounts  to dealers  may be
changed by the Underwriters.

     CITSF has agreed to indemnify the Underwriters against certain liabilities,
including  civil  liabilities  under  the  Securities  Act or to  contribute  to
payments which the Underwriters may be required to make in respect thereof.

     The Trust may, from time to time, invest the funds in the Trust Accounts in
Eligible Investments acquired from the Underwriters.

     The closing of the sale of the Notes is  conditioned  on the closing of the
sale of the  Certificates,  and the closing of the sale of the  Certificates  is
conditioned on the closing of the sale of the Notes.


                                       76
<PAGE>

                          NOTICE TO CANADIAN RESIDENTS

Resale Restrictions

      The  distribution  of the Notes in Canada is being  made only on a private
placement  basis exempt from the  requirement  that the Trust prepare and file a
prospectus  with the  securities  regulatory  authorities in each province where
trades of the Notes are effected. Accordingly, any resale of the Notes in Canada
must be made in  accordance  with  applicable  securities  laws  which will vary
depending on the relevant jurisdiction, and which may require resales to be made
in accordance with available statutory exemptions or pursuant to a discretionary
exemption granted by the applicable  Canadian securities  regulatory  authority.
Purchasers are advised to seek legal advice prior to any resale of the Notes.

Representations of Purchasers

     Each purchaser of Notes in Canada who receives a purchase confirmation will
be deemed to  represent  to the Seller,  the Trust and the dealer from whom such
purchase  confirmation  is received  that (i) such  purchaser is entitled  under
applicable provincial securities laws to purchase such Notes without the benefit
of a prospectus  qualified  under such  securities  laws, (ii) where required by
law, that such purchaser is purchasing as principal and not as agent,  and (iii)
such purchaser has reviewed the text above under "Resale Restrictions".

Rights of Actions and Enforcement

     The  securities  being  offered  are those of a foreign  issuer and Ontario
purchasers  will not  receive  the  contractual  right of action  prescribed  by
section 32 of the Regulation  under the  Securities Act (Ontario).  As a result,
Ontario purchasers must rely on other remedies that may be available,  including
common law rights of action for damages or  rescission or rights of action under
the civil liability provisions of the U.S. federal securities laws.

     The Trust, the Seller, the Servicer,  the Affiliated  Purchaser,  the Owner
Trustee and the Indenture  Trustee and their respective  directors and officers,
if any, as well as the experts  named herein,  may be located  outside of Canada
and,  as a result,  it may not be  possible  for  Ontario  purchasers  to effect
service of process  within  Canada  upon the  Issuer or such  persons.  All or a
substantial  portion of the assets of the Issuer and such persons may be located
outside of Canada and, as a result, it may not be possible to satisfy a judgment
against the Issuer or such  persons in Canada or to enforce a judgment  obtained
in Canadian courts against such Issuer or persons outside of Canada.

Notice to British Columbia Residents

     A purchaser  of the Notes to whom the  Securities  Act  (British  Columbia)
applies is advised  that such  purchaser  is  required  to file with the British
Columbia  Securities  Commission a report  within ten days of the sale of any of
the Notes or Certificates  acquired by such purchaser pursuant to this offering.
Such  report  must  be in the  form  attached  to  British  Columbia  Securities
Commission  Blanket  Order  BOR  #88/5.  Only one such  report  must be filed in
respect  of the Notes  acquired  on the same date and under the same  prospectus
exemption.

                              FINANCIAL INFORMATION

     The Company has determined  that its financial  statements are not material
to the offering made hereby.

     The Trust has been formed to own the  Contracts  and the other Trust assets
and to issue the Notes and Certificates.  The Trust had no assets or obligations
prior to the issuance of the Notes and  Certificates  and will not engage in any
activities  other  than  those  described  herein.   Accordingly,  no  financial
statements with respect to the Trust are included in this Prospectus.



                                       77
<PAGE>

                                     RATINGS

     It is a condition to the issuance of the Securities  that the Class A Notes
be rated in the highest  rating  category by at least one Rating  Agency and the
Certificates  be rated in at least the third highest rating category by at least
one Rating Agency.  The ratings of the Class A Notes will be based  primarily on
the value of the Initial Contracts,  the Pre-Funding  Account,  and the terms of
the Securities,  including the subordination  provided by the Certificates.  The
ratings  of the  Certificates  will be based  primarily  on the Cash  Collateral
Account. The foregoing ratings do not address the likelihood that the Securities
will be retired  following the sale of the Contracts by the Trustee.  A security
rating  is not a  recommendation  to buy,  sell or  hold  securities  and may be
subject to revision or withdrawal at any time by the  assigning  rating  agency.
The  security  ratings  of  the  Notes  and  Certificates  should  be  evaluated
independently of similar security ratings assigned to other kinds of securities.

                                  LEGAL MATTERS

     Certain legal matters will be passed upon for the Company by Schulte Roth &
Zabel,  New  York,  New  York,  for the  Trust by  Richards,  Layton  &  Finger,
Wilmington, Delaware, and for the Underwriters by Stroock & Stroock & Lavan, New
York, New York. The material  federal income tax  consequences  of the Notes and
the Certificates will be passed upon for the Company by Schulte Roth & Zabel.




                                       78
<PAGE>

                                     ANNEX I

               GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION
                                   PROCEDURES

     Except in certain limited circumstances,  the globally offered Notes of CIT
RV Owner Trust  1996-A  (the  "Global  Securities")  will be  available  only in
book-entry  form.  Investors  in the  Global  Securities  may hold  such  Global
Securities through any of DTC, Cedel or Euroclear. The Global Securities will be
tradable as home  market  instruments  in both the  European  and U.S.  domestic
markets.  Initial  settlement  and all secondary  trades will settle in same-day
funds.

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

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

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

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

Initial Settlement

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

     Investors  electing to hold their Global Securities through DTC will follow
the settlement  practices  specified by the  Underwriters.  Investor  securities
custody  accounts  will be  credited  with  their  holdings  against  payment in
same-day funds on the settlement date.

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

Secondary Market Trading

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

     Trading  between DTC  Participants.  Secondary  market trading  between DTC
Participants will be settled in same-day funds.

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

     Trading  between DTC Seller and Cedel or Euroclear  Purchaser.  When Global
Securities  are to be transferred  from the account of a DTC  Participant to the
account of a Cedel  Participant or a Euroclear  Participant,  the purchaser will
send instructions to Cedel or Euroclear through a Cedel Participant or Euroclear
Participant  at least one business day prior to  settlement.  Cedel or Euroclear
will  instruct  the  respective  Depository,  as the case may be, to receive the


                                       79
<PAGE>

Global Securities against payment.  Payment will include interest accrued on the
Global  Securities  from and  including  the  last  coupon  payment  date to and
excluding the settlement date, on the basis of the actual number of days in such
accrual  period  and year  assumed  to  consist  of 360 days.  For  transactions
settling on the 31st of the month,  payment will include interest accrued to and
excluding the first day of the following month. Payment will then be made by the
respective  Depository of the DTC Participant's  account against delivery of the
Global  Securities.  After settlement has been completed,  the Global Securities
will be credited to the respective  clearing system and by the clearing  system,
in accordance with its usual procedures, to the Cedel Participant's or Euroclear
Participant's  account. The securities credit will appear the next day (European
time) and the cash debt will be  back-valued  to, and the interest on the Global
Securities  will accrue from,  the value date (which would be the  preceding day
when  settlement  occurred in New York).  If  settlement is not completed on the
intended  value date (i.e.,  the trade fails),  the Cedel or Euroclear cash debt
will be valued instead as of the actual settlement date.

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

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

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

     Trading  between Cedel or Euroclear  Seller and DTC Purchaser.  Due to time
zone differences in their favor, Cedel  Participants and Euroclear  Participants
may  employ  their  customary   procedures  for  transactions  in  which  Global
Securities are to be transferred by the respective clearing system,  through the
respective Depository,  to a DTC Participant.  The seller will send instructions
to Cedel or Euroclear  through a Cedel  Participant or Euroclear  Participant at
least one  business day prior to  settlement.  In these cases Cedel or Euroclear
will instruct the respective Depository,  as appropriate,  to deliver the Global
Securities  to the DTC  Participant's  account  against  payment.  Payment  will
include  interest  accrued on the Global  Securities from and including the last
payment to and excluding the  settlement  date on the basis of the actual number
of days in such accrual  period and a year  assumed to consist of 360 days.  For
transactions  settling on the 31st of the month,  payment will include  interest
accrued to and excluding the first day of the following  month. The payment will
then  be  reflected  in  the  account  of the  Cedel  Participant  or  Euroclear
Participant  the  following  day, and receipt of the cash  proceeds in the Cedel
Participant's  or Euroclear  Participant's  account would be  back-valued to the
value date (which would be the preceding  day, when  settlement  occurred in New
York).  Should the Cedel  Participant  or Euroclear  Participant  have a line of
credit  with  its  respective  clearing  system  and  elect  to  be in  debt  in
anticipation of receipt of the sale proceeds in its account,  the back-valuation
will extinguish any overdraft  incurred over that one-day period.  If settlement
is not completed on the intended value date (i.e., the trade fails),  receipt of
the cash proceeds in the Cedel Participant's or Euroclear  Participant's account
would instead be valued as of the actual settlement date.


                                       80
<PAGE>

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

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

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

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

Certain U.S. Federal Withholding Taxes and Documentation Requirements

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

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

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

     Exemption or reduced rate for non-U.S. Persons resident in treaty countries
(Form 1001).  Non-U.S.  Persons that are beneficial  owners of Global Securities
residing in a country that has a tax treaty with the United States can obtain an
exemption  or reduced tax rate  (depending  on the treaty  terms) by filing Form
1001 (Ownership,  Exemption or Reduced Rate Certificate). If the treaty provides
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 Noteholder or
his agent.

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

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

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


                                       81
<PAGE>

                            INDEX OF PRINCIPAL TERMS

   
ABS ..................................................................    29
ABS Table ............................................................    29
Affiliated Purchaser .................................................    17
Asset Service Center .................................................    33
Available Amount .....................................................    55
Available Cash Collateral Amount .....................................    11
Auction Sale .........................................................    39
Bankruptcy Code ......................................................    17
Business Day .........................................................     6
Capitalized Interest Account .........................................     6
Cash Collateral Account ..............................................    11
Cash Collateral Account Surplus ......................................    12
Cash Collateral Agreement ............................................    11
Cash Collateral Depositor ............................................    11
Cede .................................................................    38
Cedel ................................................................     3
Certificate Balance ..................................................     9
Certificate Distribution Account .....................................    49
Certificate Final Scheduled Distribution Date ........................     6
Certificate Interest Distribution Amount .............................    43
Certificate Owner ....................................................    43
Certificate Pool Factor ..............................................    32
Certificateholders ...................................................    48
Certificates .........................................................     3
chattel paper ........................................................    61
CIT ..................................................................     3
CITCF-NY .............................................................     4
CITSF ................................................................     3
Class A Final Scheduled Distribution Date ............................     6
Class A Interest Distribution Amount .................................    39
Class A Notes ........................................................     3
Class A Rate .........................................................     7
Closing Date .........................................................     5
Code .................................................................    69
Collection Account ...................................................    52
Commission ...........................................................    38
Company ..............................................................     3
Contract Pool ........................................................    21
Contract Rate ........................................................    16
Contracts ............................................................     4
Cross-Over Date ......................................................     9
Dealers ..............................................................     4
Defaulted Contracts ..................................................    53
Definitive Certificates ..............................................    48
Definitive Notes .....................................................    48
Definitive Securities ................................................    48
Depository ...........................................................    38
Determination Date ...................................................     7
Distribution Date ....................................................     6
DTC ..................................................................     3
DTC Rules ............................................................    46
Due Period ...........................................................     7
Eligible Institution .................................................    52
Eligible Investments .................................................    52
ERISA ................................................................    15
Euroclear ............................................................     3
Event of Termination .................................................    60
    


                                       82
<PAGE>

   
Events of Default ....................................................    40
Excess Collections ...................................................    12
Financed Vehicles ....................................................     4
FTC Rule .............................................................    68
Funding Period .......................................................     5
Holders ..............................................................    48
Indenture ............................................................     3
Indenture Trustee ....................................................     3
Indirect Participants ................................................    45
Initial Cash Collateral Amount .......................................    11
Initial Contracts ....................................................     4
Initial Cut-off Date .................................................     4
Initial Cut-off Date Pool Principal Balance ..........................    22
Initial Financed Vehicles ............................................     4
Initial Pool Balance .................................................    14
Insolvency Event .....................................................    61
Insolvency Laws ......................................................    17
Interest Accrual Period ..............................................     7
Interest Shortfall ...................................................    13
IRS ..................................................................    69
Issuer ...............................................................     3
Late Fees ............................................................    14
List of Contracts ....................................................    50
Military Reservist Relief Act ........................................    51
Monthly Advance ......................................................    13
Moody's ..............................................................    52
Non-Reimbursable Payment .............................................    13
Note Owner ...........................................................    38
Note Distribution Account ............................................    52
Note Pool Factor .....................................................    32
Noteholders ..........................................................    48
Notes ................................................................     3
Obligor ..............................................................    13
OID ..................................................................    70
Optional Purchase ....................................................    39
Original Certificate Balance .........................................     4
Owner Trustee ........................................................     3
Paid-Ahead Contract ..................................................    28
Paid-Ahead Period ....................................................    28
Participants .........................................................    45
Pass-Through Rate ....................................................     8
Pool Balance .........................................................    10
Pre-Funded Amount ....................................................     5
Pre-Funded Percentage ................................................     8
prepayments ..........................................................    27
Principal Distribution Amount ........................................    39
Principal Liquidation Loss Amount ....................................     9
Purchase Agreement ...................................................     5
Purchase Agreements ..................................................    50
Purchase Price .......................................................    51
Rating Agencies ......................................................    14
Record Date ..........................................................     6
Related Documents ....................................................    42
Relief Act Obligor ...................................................    51
Required Cash Collateral Amount ......................................    12
Required Servicer Ratings ............................................    54
Sale and Servicing Agreement .........................................     4
Securities ...........................................................     3
Securityholders ......................................................    48
    


                                       83
<PAGE>

   
Seller ...............................................................     3
Servicer .............................................................     3
Servicer Letter of Credit ............................................    54
Servicer Payment .....................................................     7
Servicing Fee ........................................................    13
Servicing Fee Rate ...................................................    13
Simple Interest Contract .............................................    23
Soldiers' and Sailors' Civil Relief Act ..............................    51
Standard & Poor's ....................................................    52
Subsequent Contracts .................................................     4
Subsequent Cut-off Date ..............................................     5
Subsequent Financed Vehicles .........................................     4
Subsequent Transfer Agreement ........................................     5
Subsequent Transfer Date .............................................     5
Trust ................................................................     3
Trust Agreement ......................................................     4
Trust Documents ......................................................    50
Trustees .............................................................     3
UCC ..................................................................    16
Underwriters .........................................................    18
Underwriting Agreement ...............................................    76
    

                                       84
<PAGE>

No  dealer,  salesperson  or  other  person  has  been  authorized  to give  any
information or to make any  representation not contained in this Prospectus and,
if given or made, such information or representation  must not be relied upon as
having been authorized by the Company or any  Underwriter.  This Prospectus does
not constitute an offer to sell or a solicitation  of an offer to buy any of the
securities  offered  hereby  in any  jurisdiction  to any  person  to whom it is
unlawful  to make such  offer or  solicitation.  Neither  the  delivery  of this
Prospectus nor any sale made hereunder shall,  under any  circumstances,  create
any implication that the information herein is correct as of any time subsequent
to the date  hereof  or that  there has been no  change  in the  affairs  of the
Company since such date.


                                Table of Contents

   
                                                                          Page
                                                                          ----
Available Information .................................................     2
Reports to Securityholders ............................................     2
Summary ...............................................................     3
Risk Factors ..........................................................    16
Structure of the Transaction ..........................................    20
The Trust Property ....................................................    21
The Contract Pool .....................................................    22
Maturity and Prepayment Considerations ................................    27
Yield Considerations ..................................................    32
Pool Factors ..........................................................    32
Use of Proceeds .......................................................    33
The CIT Group Securitization 
  Corporation II, Seller ..............................................    33
The CIT Group/Sales Financing, Inc.,
  Servicer ............................................................    33
The Notes .............................................................    38
The Certificates ......................................................    43
Certain Information Regarding the
  Securities ..........................................................    45
The Purchase Agreements and the
  Trust Documents .....................................................    50
Certain Legal Aspects of the Contracts ................................    63
Certain Federal Income Tax
  Consequences ........................................................    70
ERISA Considerations ..................................................    75
Underwriting ..........................................................    76
Notice to Canadian Residents ..........................................    77
Financial Information .................................................    77
Ratings ...............................................................    78
Legal Matters .........................................................    78
Annex I ...............................................................    79
Index of Principal Terms ..............................................    82
    
                                               



Until ,                       1996, all dealers  effecting  transactions  in the
registered Securities, whether or not participating in this distribution, may be
required  to deliver a  Prospectus.  This is in addition  to the  obligation  of
dealers to deliver a Prospectus when acting as underwriters  and with respect to
their unsold allotments or subscriptions.


<PAGE>


$


CIT RV
Owner Trust 1996-A


$                   Class A          % Asset 
Backed Notes


$                       % Asset Backed 
Certificates


The CIT Group 
Securitization
Corporation II,
Seller



The CIT Group/Sales
Financing, Inc.,
Servicer



















Prospectus
Dated             , 1996


<PAGE>
                                     PART II


                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13.  Other Expenses of Issuance and Distribution.

     The following is an itemized list of the estimated  expenses to be incurred
in connection with the offering of the securities being offered  hereunder other
than underwriting discounts and commissions.

            SEC registration fee ....................   $      350
            Attorney's fees and expenses ............         *
            Accounting fees and expenses ............         *
            Blue sky fees and expenses ..............         *
            Rating agency fees ......................         *
            Trustee's fees and expenses .............         *
            Printing expenses .......................         *
            Miscellaneous fees and expenses .........         *
                                                        ----------
              Total .................................   $     *
                                                        ==========
            ----------
            * To be completed by amendment.


Item 14. Indemnification of Directors and Officers.

     Subsection  (a) of Section 145 of the General  Corporation  Law of Delaware
empowers  a  corporation  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  he  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 him in connection with such action,  suit, or proceeding if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best interests of the corporation,  and, with respect to any criminal action
or proceeding, had no reasonable cause to believe his conduct was unlawful.

     Subsection  (b) of Section 145  empowers a  corporation  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 such
person  acted  in  any of the  capacities  set  forth  above,  against  expenses
(including   attorneys'  fees)  actually  and  reasonably  incurred  by  him  in
connection  with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed to be in or not opposed to the
best interests of the corporation except that no indemnification  may 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  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 shall deem proper.

     Section  145  further  provides  that to the  extent a  director,  officer,
employee,  or agent of a corporation  has been  successful in the defense of any
action,  suit, or proceeding  referred to in  subsections  (a) and (b) or in the
defense of any claim,  issue, or matter therein, he shall be indemnified against
expenses (including  attorneys' fees) actually and reasonably incurred by him in
connection therewith; that indemnification provided for by Section 145 shall not
be deemed  exclusive of any other rights to which the  indemnified  party may be
entitled;  and empowers the  corporation  to purchase and maintain  insurance on
behalf of any  person  acting in any of the  capacities  set forth in the second
preceding  paragraph  against any liability  asserted against him or incurred by
him in any such capacity or arising out of his status as such whether or not the
corporation would have the power to indemnify him against such liabilities under
Section 145.

                                      II-1
<PAGE>

     The Company's By-Laws provide for indemnification of directors and officers
of the Company to the full extent permitted by Delaware law.

     In  addition,   the   Registrant   maintains   directors'   and   officers'
reimbursement  and liability  insurance  pursuant to standard form policies with
aggregate  limits of  $65,000,000.  The risks  covered by such  policies  do not
exclude liabilities under the Securities Act of 1933.

     Pursuant  to the form of  Underwriting  Agreement,  the  Underwriters  will
agree,  subject  to  certain  conditions,  to  indemnify  the  Registrant,   its
directors, certain of its officers and persons who control the Registrant within
the meaning of the Securities Act of 1933 against certain liabilities.

Item 15.  Recent Sales of Unregistered Securities.

     During  June  1994,  The  CIT  Group  Securitization  Corporation  II  (the
"Company") issued 200 shares of its Common Stock, no par value per share, to The
CIT Group Holdings,  Inc.  ("CIT").  No underwriters were involved in connection
with such issuance,  which was exempt from registration pursuant to Section 4(2)
of the Securities Act of 1933, as amended (the "Securities Act").

     Listed  below are all other  unregistered  securities  sold by the  Company
since its formation.  These Certificates were distributed by the placement agent
listed below and privately  placed by such  placement  agent with  institutional
investors  in  transactions  exempt  from  the  registration  provisions  of the
Securities Act.

                               Principal Amount                Placement
 Series      Issue Date         of Certificates                  Agent
  -----       ---------        ----------------                ---------
 1994-1     July 14, 1994    $42,033,000 (Class A)       Goldman, Sachs & Co.
                                 (Approximate)


Item 16.  Exhibits and Financial Statement Schedules.

     a. Exhibits:
   
        1.1**     Form of Underwriting Agreement
    
        3.1       Certificate of Incorporation, as amended, 
                  of The CIT Group Securitization Corporation II
        3.2       By-laws of The CIT Group Securitization Corporation II
        4.1       Form of Indenture between the Trust and the Indenture Trustee
        4.2       Form of Trust Agreement between the Company and the Owner 
                  Trustee
        4.3       Form of Sale and Servicing Agreement between the Company, 
                  CITSF and the Trust
        5.1*      Opinion of Schulte Roth & Zabel with respect to legality
        5.2*      Opinion of Richards, Layton & Finger with respect to legality
        8.1*      Opinion of Schulte Roth & Zabel with respect to tax matters
       10.1       Form of Purchase Agreement
       10.2       Form of Subsequent Purchase Agreement
       23.1*      Consent of Schulte Roth & Zabel 
                  (included as part of Exhibit 5.1)
       24.1       Powers of Attorney of The CIT Group Securitization 
                  Corporation II (included on page II-4)
       25.1*      Form T-1 Statement of Eligibility under the Trust Indenture 
                  Act of 1939 of the Indenture Trustee (bound separately)


- ----------
   
 * To be filed by amendment.
** Filed herewith.
    

                                      II-2
<PAGE>

     b. Financial Statement Schedules:

     Not applicable.


Item 17.  Undertakings.

     The undersigned Registrant hereby undertakes as follows:

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

          (b)  Insofar as  indemnification  for  liabilities  arising  under the
      Securities Act of 1933 (the "Act") may be permitted to directors, officers
      and  controlling  persons  of the  Registrant  pursuant  to the  foregoing
      provisions,  or  otherwise,  the  Registrant  has been advised that in the
      opinion of the Securities and Exchange Commission such  indemnification is
      against   public   policy  as  expressed  in  the  Act  and  is  therefore
      unenforceable.  In the event that a claim for indemnification against such
      liabilities  (other than payment by the Registrant of expenses incurred or
      paid by a director,  officer or controlling  person of such  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  Act  shall  be  deemed  to be  part  of  this
      registration statement as of the time it was declared effective.

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

          (e)  The  undersigned   Registrant   hereby   undertakes  to  file  an
      application  for the purpose of determining the eligibility of the trustee
      to act under  subsection (a) of Section 310 of the Trust  Indenture Act in
      accordance  with the rules and  regulations  prescribed by the  Commission
      under Section 305(b)(2) of the Act.


                                      II-3
<PAGE>

                                   SIGNATURES

   
     Pursuant to the  requirements of the Securities Act of 1933, the registrant
has duly caused this Amendment No. 1 to the Registration  Statement to be signed
on its behalf by the  undersigned,  thereunto  duly  authorized,  in the Town of
Livingston, State of New Jersey, on January 26, 1996.
    


                                     THE CIT GROUP SECURITIZATION CORPORATION II


                                          By:  /s/ JAMES J. EGAN, JR.
                                             -----------------------------------
                                               Name:  James J. Egan, Jr.
                                               Title:   President


                                POWER OF ATTORNEY

   
     Each person whose  signature to this  Amendment  No. 1 to the  Registration
Statement  appears below hereby  constitutes  and appoints  James J. Egan,  Jr.,
Richard W. Bauerband and Norman H. Rosen, or any of them (with the full power of
each of them to act alone), as his true and lawful  attorney-in-fact  and agent,
with full power of substitution,  to sign on his behalf  individually and in the
capacity  stated below and to perform any acts  necessary to be done in order to
file all amendments and post-effective amendments to this Amendment No. 1 to the
Registration  Statement,  and any and all instruments or documents filed as part
of or in connection with this Amendment No. 1 to the  Registration  Statement or
the  amendments  thereto,  and each of the  undersigned  does hereby  ratify and
confirm all that said  attorney-in-fact and agent, or his substitutes,  shall do
or cause to be done by virtue hereof.

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


<TABLE>
<CAPTION>

             Signature                                    Title                               Date
             ---------                                    -----                               -----
<S>                                             <C>                                     <C>
   
      /s/ JAMES J. EGAN, JR.                    President and Director                  January 26, 1996
- -------------------------------------
          James J. Egan, Jr.

      /s/ RICHARD W. BAUERBAND                  Executive Vice President                January 26, 1996
- -------------------------------------             and Director
          Richard W. Bauerband                    

      /s/ FRANK GARCIA                          Vice President, Treasurer and           January 26, 1996
- -------------------------------------             Controller (principal financial
          Frank Garcia                            and accounting officer)        
    

</TABLE>




                                      II-4

                       
                                                                     Exhibit 1.1

                            CIT RV OWNER TRUST 1996-A

                $             CLASS A       % ASSET BACKED NOTES

                  $                % ASSET BACKED CERTIFICATES


                   THE CIT GROUP SECURITIZATION CORPORATION II
                                    (SELLER)

                                                                       , 1996


                             UNDERWRITING AGREEMENT

SALOMON BROTHERS INC
 as Representative of
 the Several Underwriters (the "Representative"),
Seven World Trade Center
New York, New York  10048

Dear Sirs:

     1. Introductory. The CIT Group Securitization Corporation II, a Delaware
corporation (the "Seller") and a wholly-owned limited-purpose finance subsidiary
of The CIT Group Holdings, Inc., a Delaware corporation ("CIT") proposes to
cause CIT RV Owner Trust 1996-A (the "Trust") to issue and sell $ ___________
principal amount of its Class A _____ % Asset Backed Notes (the "Notes") and 
$___________ principal amount of its ____ % Asset Backed Certificates (the
"Certificates" and, together with the Notes, the "Securities"). The Securities
are registered under the registration statement referred to in Section 2(a). The
assets of the Trust include, among other things, a pool of retail receivables
generated pursuant to motor vehicle retail installment sale contracts (the
"Initial Contracts") secured by new and used recreational vehicles financed
thereby (the "Initial Financed Vehicles"), and certain monies received
thereunder on or after ____________ , 1996, amounts deposited in the Pre-Funding
Account and Capitalized Interest Account, the right to receive payments under
certain circumstances from funds deposited in the Cash Collateral Account
pursuant to the Cash Collateral Agreement to be dated as of ____________ , 1996
(the "Cash Collateral Agreement") between the Trust, the Owner Trustee, the
Servicer and _______________________________ (the "Cash Collateral Depositor")
and the Sale and Servicing Agreement (as defined below), additional retail
receivables generated pursuant to motor vehicle retail installment sale
contracts (the "Subsequent Contracts"; and together with the Initial Contracts,

<PAGE>

the "Contracts") secured by new and used recreational vehicles financed thereby
(the "Subsequent Financed Vehicles;" and together with the Initial Financed
Vehicles, the "Financed Vehicles") to be conveyed to the Trust subsequent to the
date of issuance of the Securities and certain monies received thereunder on or
after their respective subsequent cutoff dates, and the other property and the
proceeds thereof to be conveyed to the Trust pursuant to the Sale and Servicing
Agreement to be dated as of ____________ , 1996 (the "Sale and Servicing
Agreement") among the Trust, the Seller, and The CIT Group/Sales Financing,
Inc., a wholly-owned subsidiary of CIT, as servicer ("CITSF" or the "Servicer").
The Contracts and other assets of the Trust will be sold by CITSF to the Seller
pursuant to a Purchase Agreement to be dated as of ____________ , 1996 (the
"Purchase Agreement") between CITSF and the Seller, and finally by the Seller to
the Trust pursuant to the Sale and Servicing Agreement. Certain of the Contracts
and other property sold by CITSF to the Seller will first be purchased by CITSF
from The CIT Group/Consumer Finance, Inc. (NY) ("CITCF-NY") pursuant to a
Purchase Agreement to be dated as of ___________ , 1996 (the "CITCF-NY Sale
Agreement") between CITCF-NY and CITSF. The Servicer will service the Contracts
on behalf of the Trust pursuant to the Sale and Servicing Agreement. The Notes
will be issued pursuant to the Indenture to be dated as of ___________ , 1996
(as amended and supplemented from time to time, the "Indenture"), between the
Trust and _________________________ (the "Indenture Trustee"). Pursuant to the
Sale and Servicing Agreement, the Servicer will agree to perform certain
administrative tasks imposed on the Trust under the Indenture. The Certificates,
each representing a fractional undivided interest in the Trust, will be issued
pursuant to a Trust Agreement to be dated as of ___________ , 1996 (the "Trust
Agreement"), between the Seller and __________________________ , as owner
trustee (the "Owner Trustee").

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

     The Seller and CITSF hereby agree with the several Underwriters named in
Schedule I hereto (the "Underwriters") as follows:

     2. _______ Representations and Warranties of the Seller and CITSF. Each of
the Seller and CITSF, jointly and severally, represents and warrants to, and
agrees with, the Underwriters, as of the date hereof and as of the date of the
purchase and sale of the Securities pursuant to Section 3 hereof (the "Closing
Date") that:

          (a) A registration statement on Form S-1 (No. 33-___________) relating
     to the Securities, including a form of prospectus, has been filed with the


                                      -2-
<PAGE>

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

          (b) If the Effective Time is prior to the execution and delivery of
     this Agreement: (i) on the Effective Date, the Registration Statement
     conformed in all respects to the requirements of the Act, the Trust
     Indenture Act of 1939, as amended (the "Trust Indenture Act") and the rules
     and regulations of the Commission promulgated under the Act and the Trust
     Indenture Act (the "Rules and Regulations") and did not include any untrue
     statement of a material fact or omit to state any material fact required to
     be stated therein or necessary to make the statements therein not
     misleading, and (ii) on the date of this Agreement, the Registration
     Statement conforms, and at the time of filing of the Prospectus pursuant to
     Rule 424(b), the Registration Statement and the Prospectus will conform, in
     all respects to the requirements of the Act, the Trust Indenture Act and
     the Rules and Regulations, and neither of such documents includes, or will
     include, any untrue statement of a material fact or omits, or will omit, to
     state any material fact required to be stated therein or necessary to make
     the statements therein not misleading. If the Effective Time is subsequent


                                      -3-
<PAGE>

     to the execution and delivery of this Agreement: (i) on the Effective Date,
     the Registration Statement and the Prospectus will conform in all material
     respects to the requirements of the Act, the Trust Indenture Act and the
     Rules and Regulations, (ii) on the Effective Date, the Registration
     Statement will not include any untrue statement of a material fact or omit
     to state any material fact required to be stated therein or necessary in
     order to make the statements therein not misleading and (iii) on the
     Effective Date, at the time of filing of the Prospectus pursuant to Rule
     424(b) and at the Closing Date, the Prospectus will not include any untrue
     statement of a material fact or omit to state any material fact required to
     be stated therein or necessary in order to make the statements therein, in
     the light of the circumstances under which they were made, not misleading.
     The two preceding sentences do not apply to statements in or omissions from
     the Registration Statement or Prospectus based upon written information
     furnished to the Seller by any Underwriter through the Representative
     specifically for use therein. The Seller and CITSF acknowledge that any
     information furnished by any of the Underwriters specifically for use in
     the Registration Statement, any preliminary prospectus or the Prospectus is
     the Underwriters' Information (as defined in Section 7(a)).

          (c) Each of the Seller and CITSF have been duly organized and are
     validly existing as corporations in good standing under the laws of the
     State of Delaware. CITCF-NY has been duly organized and is validly existing
     as a corporation in good standing under the laws of the State of New York.
     The CIT GP Corporation ("CIT GP") has been duly organized and is validly
     existing under the laws of the State of Illinois. Each of the Seller,
     CITSF, CITCF-NY and CIT GP have corporate power and authority to own, lease
     and operate their respective properties and conduct their respective
     businesses as described in the Prospectus and to enter into and perform
     their obligations under each of the Basic Documents (as defined below) to
     which it is a party; and each of the Seller, CITSF, CITCF-NY and CIT GP is
     duly qualified to do business as a foreign corporation and is in good
     standing in each jurisdiction in which the character of the business
     transacted by it or properties owned or leased by it requires such
     qualification and in which the failure so to qualify would have a material
     adverse effect on its respective business, properties, assets, or condition
     (financial or other) or on its ability to perform its obligations under any
     of the Basic Documents to which it is a party. "Basic Documents" means this
     Agreement, the Sale and Servicing Agreement, the Trust Agreement, the
     Indenture, the Cash Collateral Agreement, the CITCF-NY Sale Agreement, the
     Purchase Agreement, the Note Depository Agreement and the Certificate
     Depository Agreement.

          (d) Neither the Seller nor CIT GP is in violation of its certificate
     of incorporation or by-laws or in default in the performance or observance


                                      -4-
<PAGE>

     of any material obligation, agreement, covenant or condition contained in
     any contract, indenture, mortgage, loan agreement, note, lease or other
     instrument to which it is a party or by which it or its properties may be
     bound, which default might result in any material adverse change in the
     financial condition, earnings, affairs or business of the Seller or CIT GP,
     as the case may be, or which might materially and adversely affect the
     properties or assets thereof or the ability to perform its obligations
     under any of the Basic Documents to which it is a party.

          (e) Neither CITSF nor CITCF-NY is in violation of its certificate of
     incorporation or by-laws or in default in the performance or observance of
     any material obligation, agreement, covenant or condition contained in any
     material contract, indenture, mortgage, loan agreement, note, lease or
     other instrument to which it is a party or by which it or its respective
     properties may be bound, which default might result in any material adverse
     change in the financial condition, earnings, affairs or business of either
     of CITSF or CITCF-NY or which might materially and adversely affect the
     properties or assets thereof or their ability to perform its obligations
     under any of the Basic Documents to which it is a party.

          (f) The execution and delivery by each of the Seller and CIT GP on the
     Closing Date of the Basic Documents to which it is a party and the
     performance of its obligations thereunder will be within its corporate
     power of the Seller and CIT GP and duly authorized by all necessary
     corporate action on the part of the Seller and CIT GP on and as of the
     Closing Date; and neither the issuance and sale of the Securities to the
     Underwriters, nor the execution and delivery by each of the Seller and CIT
     GP of the Basic Documents to which it is a party, nor the consummation by
     the Seller or CIT GP of the transactions therein contemplated, nor
     compliance by the Seller or CIT GP with the provisions hereof or thereof,
     nor the grant of the security interest in the Collateral to the Indenture
     Trustee pursuant to the Indenture, will materially conflict with or result
     in a material breach of, or constitute a material default under, any of the
     provisions of any law, governmental rule, regulation, judgment, decree or
     order binding on the Seller or CIT GP or its properties or the certificate
     of incorporation or by-laws of the Seller or CIT GP or any of the
     provisions of any indenture, mortgage, contract or other instrument to
     which the Seller or CIT GP is a party or by which the Seller or CIT GP is
     bound or result in the creation or imposition of any lien, charge or
     encumbrance upon any of its property pursuant to the terms of any such
     indenture, mortgage, contract or other instrument.

          (g) The execution and delivery by each of CITSF and CITCF-NY on and as
     of the Closing Date of any of the Basic Documents to which it is a party
     and the performance of its obligations thereunder, will be within the


                                      -5-
<PAGE>

     corporate power of each of CITSF and CITCF-NY and duly authorized by all
     necessary corporate action on the part of each of CITSF and CITCF-NY on and
     as of the Closing Date; and neither the issuance and sale of the Securities
     to the Underwriters, nor the execution and delivery by CITSF and CITCF-NY
     of any of the Basic Documents to which it is a party, nor the consummation
     by CITSF and CITSF-NY of the transactions therein contemplated, nor
     compliance by CITSF and CITCF-NY with the provisions hereof or thereof, nor
     the grant of the security interest in the Collateral to the Indenture
     Trustee pursuant to the Indenture, will materially conflict with or result
     in a material breach of, or constitute a material default under, any of the
     provisions of any law, governmental rule, regulation, judgment, decree or
     order binding on CITSF or CITCF-NY or their respective properties or the
     certificate of incorporation or by-laws of CITSF or CITCF-NY, or any of the
     provisions of any material indenture, mortgage, contract or other
     instrument to which CITSF or CITCF-NY is a party or by which CITSF or
     CITCF-NY is bound or result in the creation or imposition of any lien,
     charge or encumbrance upon any of their respective property pursuant to the
     terms of any such material indenture, mortgage, contract or other
     instrument.

          (h) This Agreement has been duly authorized, executed and delivered by
     each of the Seller and CITSF, and it constitutes a legal, valid and binding
     instrument enforceable against each of the Seller and CITSF in accordance
     with its terms, subject (i) to applicable bankruptcy, reorganization,
     insolvency, moratorium or other similar laws affecting creditors' rights
     generally, (ii) as to enforceability, to general principles of equity
     (regardless of whether enforcement is sought in a proceeding in equity or
     at law) and (iii) as to enforceability with respect to rights of indemnity
     thereunder, to limitations of public policy under applicable securities
     laws.

          (i) The Sale and Servicing Agreement when executed and delivered on
     the Closing Date will be duly authorized, executed and delivered by each of
     the Seller and CITSF, and will constitute a legal, valid and binding
     instrument enforceable against each of the Seller and CITSF in accordance
     with its terms, subject (i) to applicable bankruptcy, reorganization,
     insolvency, moratorium or other similar laws affecting creditors' rights
     generally and (ii) as to enforceability, to general principles of equity
     (regardless of whether enforcement is sought in a proceeding in equity or
     at law).

          (j) The Trust Agreement when executed and delivered on the Closing
     Date will be duly authorized, executed and delivered by each of the Seller
     and CIT GP, and will constitute a legal, valid and binding instrument
     enforceable against each of the Seller and CIT GP in accordance with its
     terms, subject (i) to applicable bankruptcy, reorganization, insolvency,


                                      -6-
<PAGE>

     moratorium or other similar laws affecting creditors' rights generally and
     (ii) as to enforceability, to general principles of equity (regardless of
     whether enforcement is sought in a proceeding in equity or at law).

          (k) The Cash Collateral Agreement when executed and delivered on the
     Closing Date will be duly authorized, executed and delivered by CITSF and
     will constitute a legal, valid and binding instrument enforceable against
     CITSF in accordance with its terms, subject (i) to applicable bankruptcy,
     reorganization, insolvency, moratorium or other similar laws affecting
     creditors' rights generally, and (ii) as to enforceability, to general
     principles of equity (regardless of whether enforcement is sought in a
     proceeding in equity or at law).

          (l) The Certificates, when duly and validly executed by the Owner
     Trustee or an agent thereof on behalf of the Trust, authenticated and
     delivered in accordance with the Trust Agreement, and delivered to and paid
     for pursuant hereto will be validly issued and outstanding and entitled to
     the benefits of the Trust Agreement.

          (m) The Notes, when duly and validly executed by the Owner Trustee or
     an agent thereof on behalf of the Trust, authenticated and delivered in
     accordance with the Indenture, and delivered and paid for pursuant hereto
     will be validly issued and outstanding and entitled to the benefits of the
     Indenture.

          (n) No filing or registration with, notice to or consent, approval,
     authorization or order of any court or governmental authority or agency is
     required for the consummation by any of the Seller, CITSF and CIT GP of the
     transactions contemplated by any of the Basic Documents to which it is a
     party, except such as may be required under the Act, the Rules and
     Regulations, or state securities or Blue Sky laws.

          (o) The Seller, CITSF, CITCF-NY and CIT GP each possess all material
     licenses, certificates, authorities or permits issued by the appropriate
     state, federal or foreign regulatory agencies or bodies necessary to
     conduct the businesses now operated by them and as described in the
     Prospectus, other than such licenses, certificates, authorities or permits
     the failure of which to possess would not have a material adverse effect on
     the interests of the Certificateholders or the Noteholders under the Basic
     Documents, and neither the Seller, CITSF, CITCF-NY nor CIT GP have received
     any notice of proceedings relating to the revocation or modification of any
     such license, certificate, authority or permit which, singly or in the
     aggregate, if the subject of an unfavorable decision, ruling or finding,
     would materially and adversely affect the conduct of the business,
     operations, financial condition or income of any of the Seller, CITSF,


                                      -7-
<PAGE>

     CITCF-NY or CIT GP or their ability to perform their respective obligations
     under any of the Basic Documents to which it is a party.

          (p) As of the Closing Date, the Initial Contracts and related property
     will have been duly and validly assigned to the Owner Trustee in accordance
     with the Basic Documents; and when such assignment is effected, a duly and
     validly perfected transfer of all such Initial Contracts subject to no
     prior lien, mortgage, security interest, pledge, charge or other
     encumbrance created by the Seller, CITSF, CITCF-NY or CIT GP will have
     occurred. As of the Closing Date, the Trust's grant of a security interest
     in the Collateral to the Indenture Trustee pursuant to the Indenture will
     vest in the Indenture Trustee, for the benefit of the Noteholders, a first
     priority perfected security interest therein, subject to no prior lien,
     mortgage, security interest, pledge, charge or other encumbrance created by
     the Seller, CITSF, CITCF-NY or CIT GP. As of each Subsequent Transfer Date,
     the Subsequent Contracts and related property conveyed to the Trust on such
     date will have been duly and validly assigned to the Owner Trustee in
     accordance with the Basic Documents; and when such assignment is effected,
     the duly and validly perfected transfer of all such Subsequent Contracts
     will be subject to no prior lien, mortgage, security interest, pledge,
     charge or other encumbrance created by the Seller, CITSF, CITCF-NY or CIT
     GP. As of each Subsequent Transfer Date, the Trust's grant of a security
     interest in the Collateral sold to the Trust on such Subsequent Transfer
     Date pursuant to the Indenture will vest in the Indenture Trustee, for the
     benefit of the Noteholders, a first priority perfected security interest
     therein, subject to no prior lien, mortgage, security interest, pledge,
     charge or other encumbrance created by the Seller, CITSF, CITCF-NY or CIT
     GP.

          (q) As of the Closing Date, each of the Initial Contracts will meet
     the eligibility criteria described in the Prospectus and as of each
     Subsequent Transfer Date, each of the Subsequent Contracts being
     transferred to the Trust will meet the eligibility criteria described in
     the Prospectus.

          (r) The chief executive office of each of the Seller, CITSF and
     CITCF-NY is listed opposite its name on Schedule II hereto, which office is
     the place where it is "located" for the purposes of Section 9-103(3)(d) of
     the Uniform Commercial Code as in effect in the State of New York, and the
     offices of each of the Seller, CITSF and CITCF-NY where it keeps its
     respective records concerning the Contracts are also listed in said
     Schedule opposite its name and there have been no other such locations
     during the four months preceding the Closing Date.

          (s) Neither the Seller, CITSF, CIT GP nor the Trust Fund created by
     the Sale and Servicing Agreement will be subject to registration as an


                                      -8-
<PAGE>

     "investment company" under the Investment Company Act of 1940, as amended
     (the "Investment Company Act").

          (t) In connection with the offering of the Securities in the State of
     Florida, the Seller hereby certifies that they have complied with all
     provisions of Section 5.17.075 of the Florida Securities and Investor
     Protection Act.

          (u) As of the Closing Date, each of the respective representations and
     warranties of the Seller, CITSF, CITCF-NY and CIT GP set forth in the Basic
     Documents will be true and correct, and the Underwriters may rely on such
     representations and warranties as if they were set forth herein in full.

     3. Purchase, Sale and Delivery of Securities. On the basis of the
representations, warranties and agreements herein contained, but subject to the
terms and conditions herein set forth, the Seller agrees to cause the Trust to
sell to the Underwriters, and the Underwriters agree, severally and not jointly,
to purchase from the Trust, the principal amount of the Notes set forth opposite
the name of such Underwriter in Schedule I hereto at a purchase price equal to
the Total Price to Seller specified in Schedule III hereto plus accrued interest
at the Class A Rate from            , 1996 to (but excluding) the Closing Date, 
and the principal balance of the Certificates set forth opposite the name of 
such Underwriter in Schedule I hereto at a purchase price equal to the Total 
Price to Seller specified in Schedule IV hereto plus accrued interest at the
Pass-Through Rate from          , 1996 to (but excluding) the Closing Date.


     The Seller will deliver the Securities to the Representative, for the
account of the Underwriters, against payment of the purchase price by wire
transfer of immediately available funds to the Seller, or to such bank as may be
designated by the Seller, at the office of Schulte Roth & Zabel, 900 Third
Avenue, New York, New York 10022 on _____________ , 1996 at 10:00 a.m., New York
City time, or at such other time not later than seven full business days
thereafter as the Representative and the Seller determine, such time being
herein referred to as the "Closing Date." The Securities to be so delivered will
be initially represented by one or more Notes and one or more Certificates
registered in the name of Cede & Co., the nominee of The Depository Trust
Company ("DTC"). The interests of beneficial owners of the Securities will be
represented by book entries on the records of DTC and participating members
thereof. One Certificate in definitive form in the principal amount of 
$________ will be registered in the name of CIT GP (the "GP Certificate").
Definitive Notes and Definitive Certificates (other than the GP Certificate)
will be available only under the limited circumstances set forth in the
Indenture and Trust Agreement. The notes and certificates evidencing the Notes


                                      -9-
<PAGE>

and Certificates will be made available for checking and packaging at the
offices of Schulte Roth & Zabel at least 24 hours prior to the Closing Date.

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

     5. Covenants of the Seller and CITSF. Each of the Seller and CITSF, jointly
and severally, covenants and agrees with the several Underwriters that:

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

          (b) The Seller will advise the Representative promptly of any proposal
     to amend or supplement the registration statement as filed or the related
     prospectus or the Registration Statement or the Prospectus, and will not
     effect any such amendment or supplementation without the Representative's
     consent which consent shall not be unreasonably withheld; and the Seller
     will also advise the Representative promptly of the effectiveness of the
     Registration Statement (if the Effective Time is subsequent to the
     execution and delivery of this Agreement) and of any amendment or
     supplementation of the Registration Statement or the Prospectus and of the
     institution by the Commission of any stop order proceedings in respect of
     the Registration Statement and will use its best efforts to prevent the
     issuance of any such stop order and to obtain as soon as possible its
     lifting, if issued.

          (c) The Seller will arrange for the qualification of the Securities
     for offering and sale under the securities laws of such jurisdictions in
     the United States as the Representative may reasonably designate and will
     continue such qualifications in effect so long as necessary under such laws
     for the distribution of such Securities, provided that in connection
     therewith the Seller shall not be required to qualify as a foreign
     corporation to do business nor become subject to service of process
     generally, but only to the extent required for such qualification, in any
     jurisdiction in which it is not currently so qualified.

                                      -10-
<PAGE>

          (d) If, at any time when a prospectus relating to the Securities is
     required to be delivered by law in connection with sales by any Underwriter
     or dealer, either (i) any event shall have occurred as a result of which
     the Prospectus as then amended or supplemented would include any untrue
     statement of a material fact or omit to state any material fact necessary
     in order to make the statements therein, in the light of the circumstances
     under which they were made, not misleading, or (ii) for any other reason it
     shall be necessary to amend or supplement the Prospectus to comply with the
     Act, the Seller will promptly notify the Representative and will promptly
     prepare and file with the Commission, at their own expense, an amendment or
     a supplement to the Prospectus which will correct such statement or
     omission or effect such compliance. Neither the consent of the
     Representative to, nor the Underwriters' delivery of, any such amendment or
     supplement shall constitute a waiver of any of the conditions set forth in
     Section 6 hereof.

          (e) As soon as practicable, but not later than the Availability Date
     (as defined below), the Seller will cause the Trust to make generally
     available to Noteholders and Certificateholders an earnings statement of
     the Trust covering a period of at least 12 months beginning after the
     Effective Date which will satisfy the provisions of Section 11(a) of the
     Act and Rule 158 of the applicable Rules and Regulations thereunder. For
     the purpose of the preceding sentence, "Availability Date" means the 45th
     day after the end of the fourth fiscal quarter following the fiscal quarter
     that includes the Effective Date, except that, if such fourth fiscal
     quarter is the last quarter of the Trust's fiscal year, "Availability Date"
     means the 90th day after the end of such fourth fiscal quarter.

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

          (g) So long as any of the Securities are outstanding, the Seller or
     CITSF, as the case may be, will furnish to the Representative copies of all
     written reports or other written communications (financial or otherwise)
     furnished or made available to Noteholders and/or Certificateholders, and
     deliver to the Representative during such same period, (i) as soon as they
     are available, copies of any reports and financial statements filed by or
     on behalf of the Trust by the Seller with the Commission pursuant to the
     Exchange Act and (ii) such additional information concerning the Seller or
     CITSF (relating to the Contracts, the servicing thereof or the ability of
     CITSF to act as Servicer), the Notes, the Certificates or the Trust as the
     Representative may reasonably request from time to time.



                                      -11-
<PAGE>

          (h) Whether or not the transactions contemplated by this Agreement are
     consummated, the Seller, CITSF and CIT GP will pay or cause to be paid all
     costs and expenses incident to the performance of their respective
     obligations hereunder, including (i) the preparation, issuance and delivery
     of the Securities, (ii) any fees charged by Moody's Investors Service, Inc.
     ("Moody's") and Standard & Poor's Structured Ratings Group, a Division of
     The McGraw-Hill Companies, Inc. ("S&P" and, together with Moody's, the
     "Rating Agencies"), for the rating of the Securities, (iii) the expenses
     incurred in printing, reproducing and distributing the registration
     statement as filed, the Registration Statement, preliminary prospectuses
     and the Prospectus (including any amendments and supplements thereto
     required pursuant to Section 5(d) hereof), (iv) the fees and disbursements
     of counsel to the Seller, CITSF and CIT GP and the independent public
     accountants of the Seller, (v) the fees and disbursements of the Indenture
     Trustee and its counsel, (vi) the fees and disbursement of the Owner
     Trustee and its counsel, (vii) the fees of DTC in connection with the
     book-entry registration of the Securities, (viii) the reasonable expenses
     of the Representative including the reasonable fees and disbursements of
     its counsel, in connection with the initial qualification of the Securities
     for sale in the jurisdictions that the Representative may designate
     pursuant to Section 5(c) hereof and in connection with the preparation of
     any blue sky survey and legal investment survey and (ix) the printing and
     delivery to the Underwriters, in such quantities as the Underwriters may
     reasonably request, of copies of the Basic Documents. Subject to Section 8
     hereof, the Underwriters shall be responsible for their own costs and
     expenses, including the fees and expenses of their counsel (other than the
     reasonable expenses of the Representative including the reasonable fees and
     disbursements of its counsel, in connection with the initial qualification
     of the Securities for sale in the jurisdictions that the Representative may
     designate pursuant to Section 5(c) hereof and in connection with the
     preparation of any blue sky survey and legal investment survey).

          (i) On or before the Closing Date, the Seller, CITSF and CITCF-NY
     shall cause each of their respective books and records (including any
     computer records) relating to the Initial Contracts to be marked to show
     the absolute ownership by the Owner Trustee in accordance with Section
     3.01B(d) of the Sale and Servicing Agreement, on behalf of the Trust, of
     the Initial Contracts, and from and after the Closing Date neither the
     Seller, CITSF, as Servicer, nor CITCF-NY shall take any action inconsistent
     with the ownership by the Owner Trustee on behalf of the Trust of the
     Initial Contracts, other than as permitted by the Basic Documents.

          (j) On or before each Subsequent Transfer Date, the Seller, CITSF and
     CITCF-NY shall cause each of their respective books and records (including


                                      -12-
<PAGE>

     any computer records) relating to the Subsequent Contracts to be sold on
     such Subsequent Transfer Date to be marked to show the absolute ownership
     by the Owner Trustee in accordance with Section 3.01B(d) of the Sale and
     Servicing Agreement, on behalf of the Trust, of such Subsequent Contracts,
     and from and after such Subsequent Transfer Date neither the Seller, CITSF,
     as Servicer, nor CITCF-NY shall take any action inconsistent with the
     ownership by the Owner Trustee on behalf of the Trust of such Subsequent
     Contracts, other than as permitted by the Basic Documents.

          (k) Until the retirement of the Securities, or until such time as the
     Underwriters shall cease to maintain a secondary market in the Securities,
     whichever occurs first, the Seller or CITSF will deliver to the
     Representative the certified public accountants' annual statements of
     compliance furnished to the Indenture Trustee or the Owner Trustee pursuant
     to the Indenture and the Sale and Servicing Agreement, as soon as such
     statements are furnished to the Indenture Trustee or the Owner Trustee.

          (l) To the extent, if any, that either of the ratings provided with
     respect to the Securities by either Rating Agency is conditional upon the
     furnishing of documents or the taking of any other actions by the Seller,
     CITSF, CITCF-NY or CIT GP, the Seller, CITSF, CITCF-NY or CIT GP, as the
     case may be, shall furnish such documents and take any such other actions
     as may be required to satisfy such conditions. A copy of any such document
     shall be provided to the Representative at the time it is delivered to the
     Rating Agencies.

     6. Conditions of the Obligations of the Underwriters. The obligations of
the several Underwriters to purchase and pay for the Securities will be subject
to the accuracy of the representations and warranties on the part of the Seller
and CITSF, and contained or incorporated herein, to the accuracy of the
statements of officers of the Seller and CITSF made pursuant to the provisions
hereof, to the performance by the Seller and CITSF of its obligations hereunder
and to the following additional conditions precedent:

          (a) On the date of this Agreement, the Representative and the Seller
     shall have received a letter, dated the date of delivery thereof, of KPMG
     Peat Marwick LLP confirming that they are independent public accountants
     with respect to the Seller and CITSF within the meaning of the Act and the
     Rules and Regulations, substantially in the form of the draft to which the
     Representative has previously agreed and otherwise in form and substance
     satisfactory to the Representative and counsel for the Underwriters.

          (b) If the Effective Time is not prior to the execution and delivery
     of this Agreement, the Effective Time shall have occurred not later than


                                      -13-
<PAGE>

     10:00 p.m., New York City time, on the date of this Agreement or such later
     date as shall have been consented to by the Representative. If the
     Effective Time is prior to the execution and delivery of this Agreement,
     the Prospectus shall have been filed with the Commission in accordance with
     the Rules and Regulations and Section 5(a) hereof. On or prior to the
     Closing Date, no stop order suspending the effectiveness of the
     Registration Statement shall have been issued and no proceedings for that
     purpose shall have been instituted or, to the knowledge of the Seller,
     shall be contemplated by the Commission.

          (c) The Representative shall have received a certificate, dated the
     Closing Date, executed by any two of the President, any Vice President, the
     principal financial officer or the principal accounting officer of (i) the
     Seller representing and warranting that, as of the Closing Date, to the
     best of each such officer's knowledge after reasonable investigation, the
     representations and warranties of the Seller in this Agreement and the
     other Basic Documents to which it is a party are true and correct, that the
     Seller has complied with all agreements and satisfied all conditions on its
     part to be performed or satisfied hereunder or thereunder at or prior to
     the Closing Date, that no stop order suspending the effectiveness of the
     Registration Statement has been issued and no proceedings for that purpose
     have been instituted or, to the best of their knowledge, are contemplated
     by the Commission and (ii) CITSF in which such officers shall state that,
     to the best of each such officer's knowledge after reasonable
     investigation, the representations and warranties of CITSF in this
     Agreement and the other Basic Documents to which it is a party are true and
     correct and that CITSF has complied with all agreements and satisfied all
     conditions on its part to be performed or satisfied hereunder or thereunder
     at or prior to the Closing Date.

          (d) The Representative shall have received a certificate, dated the
     Closing Date, executed by any two of the President, any Vice President, the
     principal financial officer or the principal accounting officer of CIT GP
     in which such officers shall state that, to the best of each such officer's
     knowledge after reasonable investigation, (i) the representations and
     warranties of CIT GP in the Trust Agreement are true and correct and (ii)
     that CIT GP has complied with all agreements and satisfied all conditions
     on its part to be performed or satisfied under the Trust Agreement at or
     prior to the Closing Date. Such certificate shall have attached thereto a
     true and correct photocopy of the demand note furnished to CIT GP by CIT.

          (e) Subsequent to the execution and delivery of this Agreement, there
     shall not have occurred (i) any change, or any development involving a
     prospective change, in or affecting particularly the business or properties


                                      -14-
<PAGE>

     of the Trust, the Seller, CITSF, CITCF-NY or CIT GP which, in the judgment
     of a majority in interest of the Underwriters (including the
     Representative), materially impairs the investment quality of the
     Securities or makes it impractical or inadvisable to proceed with
     completion of the sale of and payment for the Securities; (ii) any
     downgrading in the rating of any debt securities of CIT or CITSF or any of
     their direct or indirect subsidiaries by any "nationally recognized
     statistical rating organization" (as defined for purposes of Rule 436(g)
     under the Act), or any public announcement that any such organization has
     under surveillance or review its rating of any such debt securities (other
     than an announcement with positive implications of a possible upgrading,
     and no implication of a possible downgrading, of such rating); (iii) any
     suspension or limitation of trading in securities generally on the New York
     Stock Exchange or any setting of minimum prices for trading on such
     exchange; (iv) any banking moratorium declared by Federal, New Jersey or
     New York authorities; or (v) any outbreak or escalation of major
     hostilities in which the United States is involved, any declaration of war
     by Congress or any other substantial national or international calamity or
     emergency if, in the judgment of a majority in interest of the Underwriters
     (including the Representative), the effect of any such outbreak,
     escalation, declaration, calamity or emergency makes it impractical or
     inadvisable to proceed with completion of the sale of and payment for the
     Securities.

          (f) The Representative shall have received a written opinion of
     in-house General Counsel of the Seller, CITSF and CITCF-NY, or other
     counsel satisfactory to the Representative in its reasonable judgment,
     dated the Closing Date, in substantially the form set forth below, with
     such changes therein as the Representative and counsel for the Underwriters
     shall reasonably agree:

               (i) The Seller and CITSF have each been duly organized and are
          validly existing as corporations in good standing under the laws of
          the State of Delaware. CITCF-NY has been duly organized and is validly
          existing as a corporation in good standing under the laws of the State
          of New York.

               (ii) The Seller, CITSF and CITCF-NY each have the corporate power
          and corporate authority to carry on their respective businesses as
          described in the Prospectus and to own and operate their respective
          properties in connection therewith.



                                      -15-
<PAGE>

               (iii) The Seller, CITSF and CITCF-NY are each corporations duly
          organized, validly existing and in good standing under the laws of the
          jurisdiction of their organization and each has the corporate power to
          own its assets and to transact the business in which it is currently
          engaged and to perform their respective obligations under each of the
          Basic Documents to which it is a party. The Seller, CITSF and CITCF-NY
          are each qualified to do business as a foreign corporation and each is
          in good standing in each jurisdiction in which the character of the
          business transacted by it or properties owned or leased by it requires
          such qualification and in which the failure so to qualify would have a
          material adverse effect on the business, properties, assets, or
          condition (financial or other) of the Seller, CITSF or CITCF-NY,
          respectively or on their ability to perform their respective
          obligations under the Basic Documents.

               (iv) This Agreement has been duly authorized, executed and
          delivered by each of the Seller and CITSF, and is a valid and binding
          obligation of each of the Seller and CITSF enforceable against each of
          the Seller and CITSF in accordance with its terms, except that (A)
          such enforcement may be subject to bankruptcy, insolvency,
          reorganization, moratorium or other similar laws now or hereafter in
          effect relating to creditors' rights generally, (B) such enforcement
          may be limited by general principles of equity (regardless of whether
          enforcement is sought in a proceeding in equity or at law), and (C)
          the enforceability as to rights to indemnity thereunder may be limited
          under applicable law.

               (v) Each of the Basic Documents to which the Seller, CITSF or
          CITCF-NY is a party have been duly authorized, executed and delivered
          by each of the Seller, CITSF and CITCF-NY, and each constitutes a
          valid and binding obligation of, each of the Seller, CITSF and
          CITCF-NY, enforceable against each of the Seller, CITSF and CITCF-NY
          in accordance with its terms, except that (A) such enforcement may be
          subject to bankruptcy, insolvency, reorganization, moratorium or other
          similar laws now or hereafter in effect relating to creditors' rights
          generally and (B) such enforcement may be limited by general
          principles of equity (regardless of whether enforcement is sought in a
          proceeding in equity or at law).


                                      -16-
<PAGE>

               (vi) The execution and delivery by each of the Seller, CITSF and
          CITCF-NY of each of the Basic Documents to which it is a party, the
          performance of their respective obligations thereunder and the signing
          of the Registration Statement by the Seller are within the corporate
          power of the Seller, CITSF and CITCF-NY, as applicable, and have been
          duly authorized by all necessary corporate action on the part of the
          Seller, CITSF and CITCF-NY, as applicable; and neither the issue and
          sale of the Securities, nor the consummation of the transactions
          contemplated by the Basic Documents nor the fulfillment of the terms
          thereof, nor the grant of the security interest in the Collateral to
          the Indenture Trustee pursuant to the Indenture will, to the best of
          such counsel's knowledge, conflict with or constitute a breach of, or
          default under, or result in the creation or imposition of any lien,
          charge or encumbrance upon any property or asset of the Seller, CITSF
          or CITCF-NY pursuant to, any contract, indenture, mortgage, loan
          agreement, note, lease or other instrument, if any, to which the
          Seller, CITSF or CITCF-NY is a party or by which either may be bound
          or to which the property or assets of the Seller, CITSF or CITCF-NY
          are subject (which contracts, indentures, mortgages, loan agreements,
          notes, leases and other such instruments, if any, have been identified
          by the Seller, CITSF or CITCF-NY to such counsel), nor will such
          action result in any violation of the provisions of the certificate of
          incorporation or by-laws of the Seller, CITSF or CITCF-NY or, to the
          best of such counsel's knowledge, any law, administrative regulation
          or administrative or court decree of any state or federal courts,
          regulatory bodies, other body, governmental entity or arbitrator
          having jurisdiction over the Seller, CITSF or CITCF-NY.

               (vii) The Seller has duly authorized, executed and delivered the
          written order to the Owner Trustee to execute and deliver the Issuer
          Order to the Indenture Trustee.

               (viii) The Seller has duly authorized, executed and delivered the
          written order to the Owner Trustee to execute and deliver the
          Certificates.

               (ix) To the best of such counsel's knowledge, no filing or
          registration with or notice to or consent, approval, authorization or
          order of any New Jersey, New York or federal court or governmental
          authority or agency is required for the consummation by the Seller,
          CITSF or CITCF-NY of the transactions contemplated by this Agreement,
         

                                      -17-
<PAGE>
          except such as may be required under the Act or the Rules and
          Regulations, or state securities or Blue Sky laws.
               
               (x) There are no legal or governmental proceedings pending to
          which the Seller, CITSF or CITCF-NY is a party or of which any
          property of the Seller, CITSF or CITCF-NY is the subject, and no such
          proceedings are known by such counsel to be threatened or contemplated
          by governmental authorities or threatened by others, (A) that are
          required to be disclosed in the Registration Statement or (B)(1)
          asserting the invalidity of all or part of any of the Basic Documents,
          (2) seeking to prevent the issuance of the Notes or the Certificates,
          (3) that could materially and adversely affect the Seller's, CITSF's
          or CITCF-NY's obligations under any of the Basic Documents or (4)
          seeking to affect adversely the federal or state income tax attributes
          of the Securities.

               (xi) Such counsel is familiar with CITSF's and CITCF-NY's
          standard operating procedures relating to CITSF's and CITCF-NY's
          acquisition of a perfected first priority security interest in the
          vehicles financed by CITSF and CITCF-NY's pursuant to motor vehicle
          retail installment sale contracts and motor vehicle installment loan
          contracts in the ordinary course of CITSF's and CITCF-NY's business.
          Other than with respect to mechanic's and materialmen's liens,
          assuming that CITSF's standard procedures are followed with respect to
          the perfection of security interests in the Financed Vehicles (and
          such counsel has no reason to believe that either CITSF or CITCF-NY
          has not or will not continue to follow its standard procedures in
          connection with the perfection of security interests in the Financed
          Vehicles), CITSF and CITCF-NY have acquired or will acquire a
          perfected first priority security interest in the Financed Vehicles.

               (xii) The Contracts are chattel paper, as defined in the UCC in
          the State of New Jersey.

               (xiii) The form of assignment to be executed and delivered by
          CITSF to the Seller pursuant to the Purchase Agreement is sufficient
          in form and substance to convey to the Seller all of CITSF's right,
          title and interest in and to the Contracts and any security interests
          securing the Contracts. When the Purchase Agreement has been duly
          executed and delivered by all parties thereto, the assignment
          described in the Purchase Agreement has been duly executed and


                                     -18-
<PAGE>

          delivered to the Seller by CITSF, and the purchase price has been
          paid to CITSF by the Seller in the manner specified in the Purchase
          Agreement, all of CITSF's right, title and interest in and to the
          Contracts and any security interests securing the Contracts will have
          been conveyed to the Seller and the Seller will be the holder of a
          valid, binding and enforceable security interest in the Contracts.

               (xiv) The form of assignment to be executed and delivered by the
          Seller to the Owner Trustee pursuant to the Sale and Servicing
          Agreement is sufficient in form and substance to convey to the Owner
          Trustee all of the Seller's right, title and interest in and to the
          Contracts and any security interests securing the Contracts. When the
          Basic Documents have each been duly executed and delivered by all
          parties thereto, the assignment described in the Sale and Servicing
          Agreement has been duly executed and delivered to the Trust by the
          Seller, the purchase price therefor has been paid to the Seller by the
          Trust in the manner specified in the Sale and Servicing Agreement, and
          the Notes and the Certificates have been duly executed and duly
          authenticated and delivered by the Owner Trustee or the Indenture
          Trustee, as applicable, to or upon the order of the Seller in
          accordance with the Sale and Servicing Agreement, the Indenture and
          the Trust Agreement, all of the Seller's right, title and interest in
          and to the Contracts and any security interests securing the Contracts
          will have been conveyed to the Trust and the Trust will be the holder
          of a valid and binding security interest in the Contracts.

          (g) The Representative shall have received a written opinion of
     in-house General Counsel to CIT GP, dated the Closing Date, in
     substantially the form set forth below, with such changes therein as
     counsel for the Underwriters shall reasonably agree:

               (i) CIT GP is duly qualified and licensed and in good standing in
          each jurisdiction where its business requires such qualification or
          licensing.

               (ii) The performance by CIT GP of its obligations under the Trust
          Agreement will not, to the best of such counsel's knowledge, conflict
          with or constitute a breach of, or default under, or result in the
          creation or imposition of any lien, charge or encumbrance upon any
          property or asset of CIT GP pursuant to, any material contract,
          indenture, mortgage, loan agreement, note, lease or other instrument
          to which CIT GP is a party or by which it may be bound or to which the
                                                             

                                      -19-

<PAGE>

          property or assets of CIT GP are subject (which material contracts,
          indentures, mortgages, loan agreements, notes, leases and other such
          instruments have been identified by CIT GP to such counsel), nor will
          such action result in any violation of the provisions of the
          certificate of incorporation or by-laws of CIT GP or, to the best of
          such counsel's knowledge, any law, administrative regulation or
          administrative or court decree of any state or federal courts,
          regulatory bodies, other body, governmental entity or arbitrator
          having jurisdiction over CIT GP.

               (iii) To the best of such counsel's knowledge, no filing or
          registration with or notice to or consent, approval, authorization or
          order of any Illinois or federal court or governmental authority or
          agency is required for the consummation by CIT GP of the transactions
          contemplated by the Trust Agreement, except such as may be required
          under the Act or the Rules and Regulations, or state securities or
          Blue Sky laws.

               (iv) There are no legal or governmental proceedings pending to
          which CIT GP is a party or of which any property of CIT GP is the
          subject, and no such proceedings are known by such counsel to be
          threatened or contemplated by governmental authorities or threatened
          by others, (A) that are required to be disclosed in the Registration
          Statement or (B)(1) asserting the invalidity of all or part of the
          Trust Agreement, (2) that could materially and adversely affect CIT
          GP's obligations under the Trust Agreement or (3) seeking to affect
          adversely the federal or state income tax attributes of the
          Securities.

          Such opinion may contain such assumptions, qualifications and
     limitations as are customary in opinions of this type and are reasonably
     acceptable to counsel to the Underwriters.

          (h) The Representative shall have received a written opinion of
     Schwartz, Cooper, Greenberger & Krauss, special Illinois Counsel to CIT GP,
     dated the Closing Date, in form and substance satisfactory to the
     Representative and counsel for the Underwriters, to the effect that:

               (i) CIT GP has been duly organized and is validly existing as a
          corporation in good standing under the laws of the State of Illinois,
          with the corporate power and corporate authority to perform its
          obligations under the Trust Agreement.


                                      -20-
<PAGE>

               (ii) The Trust Agreement has been duly authorized, executed and
          delivered by CIT GP.

          Such opinion may contain such assumptions, qualifications and
     limitations as are customary in opinions of this type and are reasonably
     acceptable to counsel to the Underwriters.

          (i) The Representative shall have received a written opinion of
     Lowenstein, Sandler, Kohl, Fisher and Boylan, special local New Jersey
     counsel for the Seller and CITSF, dated the Closing Date, in form and
     substance satisfactory to the Representative and counsel for the
     Underwriters, to the effect that:

               (i)(A) If the transfer of the Contracts is deemed to be the grant
          of a security interest, and not a true sale, (1) to the extent that
          the Uniform Commercial Code as in effect in the State of New Jersey
          (the "New Jersey UCC") applies to the perfection of the Seller's
          security interests in the Contracts and the proceeds thereof under
          Section 9-103 of the New Jersey UCC, when the financing statements
          executed by CITSF as debtor (the "First Step Financing Statements")
          have been duly executed and delivered and filed or recorded, as
          appropriate, in the office of the Secretary of State of New Jersey,
          such security interests will be perfected and (2) to the extent that
          the New Jersey UCC applies to the perfection of the Trust's security
          interests in the Contracts and the proceeds thereof under Section
          9-103 of the New Jersey UCC, when the First Step Financing Statements
          and the financing statements executed by the Seller as "debtor"
          ("Second Step Financing Statements") have been duly executed and
          delivered and filed or recorded, as appropriate, in the office of the
          Secretary of State of New Jersey, such security interests will be
          perfected and (B) based solely on such counsel's review of those
          Financing Statements, officer certificates and specified New Jersey
          UCC search reports, the security interests of the Trust in the
          Contracts are subject to no equal or prior security interest under the
          New Jersey UCC; provided, however that (1) for purposes of its
          opinions in this paragraph, such counsel may assume that: (a) the
          Seller is the holder of valid, binding and enforceable security
          interests in the Contracts and the Trust is the holder of valid,
          binding and enforceable security interests in the Contracts; (b) the
          Contracts constitute "chattel paper," as such term is defined in
          Section 9-105 of the New Jersey UCC; (c) the New Jersey UCC governs
          the perfection of the security interest in

                                      -21-
<PAGE>

          the Contracts, the priority of those security interests and the
          classification of the Contracts; (d) the chief executive office of
          each of the Company and the Seller is, and during the past four months
          has been, in the State of New Jersey; (e) neither CITSF, the Seller
          nor the Trust has assigned, nor will assign, any Contract to a buyer
          who takes possession of it in the ordinary course of its business and
          who acts without knowledge that such Contract is subject to a security
          interest; (f) the Contracts exist and each of CITSF and the Seller,
          respectively, has rights in the Contracts; (g) (i) no lien creditor
          has executed on or attached to the Contracts prior to the perfection
          of the security interests of the Seller or the Trust in the Contracts
          and the proceeds thereof; and (ii) the Contracts are not subject to
          the rights of the holder of a perfected "purchase money security
          interest" (as such term is defined in Section 9-107 of the New Jersey
          UCC); (h) no Contract, or the proceeds thereof, constitutes proceeds
          of any property subject to the security interest of a third party; (i)
          none of the proceeds of the Contracts which constitute "securities"
          under Article 8 of the New Jersey UCC are transferred to a bona fide
          purchaser (other than the Indenture Trustee) under Section 8-302 of
          the New Jersey UCC; (j) the Seller, the Indenture Trustee and the
          Owner Trustee have and will maintain a list describing the Contracts
          for inspection during normal business hours by interested parties; (k)
          the underlying facts in the officer certificates to be received by
          such counsel are correct; (l) all financing statements or other notice
          of liens, other than the financing statements, in which CITSF, the
          Seller or the Trust is named as debtor were properly filed and
          indexed, that the New Jersey UCC search reports have revealed all
          recorded liens against CITSF and the Seller and that no filings or
          notices covering CITSF or the Seller were made between the dates last
          searched and reported on in the New Jersey UCC search reports and the
          time of such financing statements, and (m) from and after the date
          hereof CITSF, acting in a capacity as servicer and custodian for the
          Trustee, will have taken, and will maintain, exclusive possession of
          the Contracts; and (2) such counsel need express no opinion: (a)
          regarding perfection as to any government or governmental agency
          (including without limitation the United States of America or any
          State thereof or any agency or department of the United States of
          America or any State thereof) of any security interest in any
          Contracts with respect to which such government or agency is
          obligated; (b) on the perfection of any security interests in the
          collateral described in the
               
          

                                      -22-
<PAGE>

          Contracts; (c) as to the priority of any perfected security interests
          under the New Jersey UCC of any liens, claims or other interests that
          do not require filing or similar action to attach or that arise by
          operation of law against any claim or lien in favor of the United
          States or any State or any agency or instrumentality of the United
          States or any State (including, without limitation, liens arising
          under the federal tax laws or the Employment Retirement Income
          Security Act of 1974, as amended) or against the rights of a "lien
          creditor" (as defined in the New Jersey UCC); and (d) as to the effect
          of the laws of any other state that may govern the perfection or
          priority of the security interest in the Contracts by possession or
          other than by filing a financing statement under the UCC; (3) such
          opinions may be subject to the effect of (i) the limitations on the
          existence and perfection of security interests in proceeds resulting
          from the operation of Section 9-306 of the New Jersey UCC; (ii) the
          limitations with respect to documents and instruments imposed by
          Section 9-309 of the New Jersey UCC; (iii) bankers' liens, rights of
          set-off and other rights of persons in possession of money,
          instruments and proceeds constituting certificated or uncertificated
          securities; and (iv) Section 552 of the Bankruptcy Code with respect
          to any Contracts acquired by the Seller or the Trust subsequent to the
          commencement of a case by or against CITSF, the Seller or the Trust
          under the Bankruptcy Code; (4) such counsel's opinions may be
          inapplicable to any Subsequent Contracts unless, upon the proper
          filing of New Jersey UCC financing statements describing the
          Subsequent Contracts, (i) the assumptions, qualifications and
          limitations in this letter shall be true as to conditions then
          existing and as to the Subsequent Contracts, (ii) there are no changes
          in law, and (iii) all searches have been updated and reveal no liens
          against any of the Subsequent Contracts; and (5) such counsel's
          opinion may be further subject to the effect of general principles of
          equity, regardless of whether such principles are considered in a
          proceeding in equity or at law, as the same may be applied in a
          proceeding seeking to enforce any obligation.

               (ii) Solely insofar as the present laws of the State of New
          Jersey and the Federal law of the United States of America are
          concerned, in a properly presented and decided case, a court would
          conclude that the transfer of the Contracts and the proceeds thereof
          by CITSF to the Seller constitute true sales of such Contracts and,
          assuming a court reached that conclusion, in such a case a court would
          conclude that the Contracts and the proceeds would not be considered

                              
                                      -23-
<PAGE>

          property of the estate of CITSF pursuant to Section 541 of the
          Bankruptcy Code, and the Contracts and the proceeds thereof would not
          be subject to the automatic stay pursuant to Section 362 of the
          Bankruptcy Code; provided, however, such counsel need express no
          opinion (A) with respect to how long the Seller could be denied
          possession of the Contracts before the issues discussed in this
          paragraph are finally decided on appeal or other review, (B) with
          respect to the availability of a preliminary injunction or temporary
          restraining order pursuant to the broad equitable powers granted to a
          bankruptcy court and (C) as to the conveyance of any Subsequent
          Contracts unless, upon the proper filing of UCC financing statements
          describing the Subsequent Contracts, (1) the assumptions,
          qualifications and limitations in such opinion shall be true as to
          conditions then existing and (2) all searches have been updated and
          reveal no liens against any of the Subsequent Contracts.

               (iii) Solely insofar as the present laws of the State of New
          Jersey and the Federal law of the United States of America are
          concerned, in a properly presented and decided case, a court would
          conclude that the transfer of the Contracts and the proceeds thereof
          by the Seller to the Trust constitute true sales of such Contracts
          and, assuming a court reached that conclusion, in such a case a court
          would conclude that the Contracts and the proceeds would not be
          considered property of the estate of the Seller pursuant to Section
          541 of the Bankruptcy Code, and the Contracts and the proceeds thereof
          would not be subject to the automatic stay pursuant to Section 362 of
          the Bankruptcy Code; provided, however, such counsel need express no
          opinion (A) with respect to how long the Trust could be denied
          possession of the Contracts before the issues discussed in this
          paragraph are finally decided on appeal or other review, (B) with
          respect to the availability of a preliminary injunction or temporary
          restraining order pursuant to the broad equitable powers granted to a
          bankruptcy court and (C) as to the conveyance of any Subsequent
          Contracts unless, upon the proper filing of UCC financing statements
          describing the Subsequent Contracts, (1) the assumptions,
          qualifications and limitations in such opinion shall be true as to
          conditions then existing and (2) all searches have been updated and
          reveal no liens against any of the Subsequent Contracts.

          Such opinion may contain such assumptions, qualifications and
     limitations as are customary in opinions of this type and are reasonably
     acceptable to

                                      -24-
<PAGE>

     counsel to the Underwriters. In rendering such opinion, such counsel may
     state that they express no opinion as to the laws of any jurisdiction other
     than the Federal law of the United States of America and the laws of the
     State of New Jersey.

          (j) The Representative shall have received a written opinion of
     Schulte Roth & Zabel, special counsel to the Seller, CITSF and CITCF-NY,
     dated the Closing Date, in substantially the form set forth below, with
     such changes therein as the Representative and counsel for the Underwriters
     shall reasonably agree:

               (i) When the Notes have been duly executed, delivered and
          authenticated in accordance with the Indenture and delivered and paid
          for pursuant to this Agreement, the Notes will be validly issued,
          outstanding and entitled to the benefits of the Indenture, except that
          (A) enforcement may be subject to bankruptcy, insolvency,
          reorganization, moratorium or other similar laws now or hereafter in
          effect relating to creditors' rights generally and (B) enforcement may
          be limited by general principles of equity (regardless of whether
          enforcement is sought in a proceeding in equity or at law).

               (ii) The Registration Statement became effective under the Act as
          of August 23, 1995 and, to the best of such counsel's knowledge, no
          stop order suspending the effectiveness of the Registration Statement
          or any part thereof or any amendment thereto has been issued under the
          Act and no proceeding for that purpose has been instituted or
          threatened by the Commission.

               (iii) The form of the Indenture has been qualified under the
          Trust Indenture Act.

               (iv) Neither the Trust Agreement nor the Sale and Servicing
          Agreement need to be qualified under the Trust Indenture Act. The
          Trust is not, and will not as a result of the offer and sale of the
          Securities as contemplated in the Prospectus and in this Agreement
          become, required to register as an "investment company" under the
          Investment Company Act.

               (v) The statements in the Prospectus under the caption "The
          Notes," "The Certificates" and "The Purchase Agreements and The Trust
          Documents" insofar as such statements purport to summarize certain
          terms of the Notes, the Certificates and the Basic Documents, present
          a fair summary of such documents.


                                      -25-
<PAGE>

               (vi) To the best of such counsel's knowledge, there are no
          contracts or documents of the Seller which are required to be filed as
          exhibits to the Registration Statement pursuant to the Act or the
          Rules or Regulations which have not been so filed.

               (vii) The statements in the Prospectus under the headings
          "Certain Federal Income Tax Consequences" and "ERISA Considerations,"
          to the extent that they constitute matters of law or legal conclusions
          with respect thereto are correct in all material respects.

               (viii) The registration statement on Form S-1 (No. 33-94856)
          relating to the Securities as of the Effective Date, the Registration
          Statement and the Prospectus as of the date of this Agreement, and any
          amendment or supplement thereto, as of its date, complied as to form
          in all material respects with the requirements of the Act and the
          applicable Rules and Regulations. Such counsel need express no opinion
          with respect to the financial statements, the exhibits, annexes and
          other financial, statistical, numerical or portfolio data, economic
          conditions or financial condition of the portfolio information
          included in the registration statement on Form S-1 (No. 33-94856)
          relating to the Securities, the Registration Statement, the Prospectus
          or any amendment or supplement thereto.

          Such counsel shall state that it has participated in conferences with
     officers and representatives of the Seller, CITSF, Counsel to CITSF and
     officers and representatives of the Underwriters, at which conferences
     certain of the contents of the Registration Statement and the Prospectus
     were discussed and, although such counsel is not passing upon and does not
     assume any responsibility whatsoever for, the factual accuracy,
     completeness or fairness of the statements contained in the registration
     statement on Form S-1 (No. 33-94856) relating to the Securities, the
     Registration Statement or Prospectus (except as stated in Sections 6(j)(v)
     and 6(j)(vii) above) and has made no independent check or verification
     thereof for the purpose of rendering this opinion, on the basis of the
     foregoing (relying as to materiality to a large extent upon the
     certificates of officers and other representatives of the Seller, CITSF and
     CIT GP), no facts have come to their attention that leads such counsel to
     believe that the registration statement on Form S-1 (No. 33-94856) relating
     to the Securities, as of the Effective Date, the Registration Statement,
     when it became effective, contained any untrue statement of a material fact
     or omitted to state a material fact required to be stated therein or
     necessary to make the statements therein not misleading or that the
     Prospectus on its date contained or on the Closing


                                      -26-

<PAGE>

     Date contains, any untrue statement of a material fact necessary in order
     to make the statements therein, in the light of the circumstances under
     which they were made, not misleading, except that such counsel need express
     no view with respect to the financial statements, tables, schedules,
     exhibits, annexes and other financial, statistical, numerical or portfolio
     data, economic conditions or financial condition of the portfolio included
     in or incorporated by reference into, the Registration Statement or
     Prospectus.

          Said counsel may state that they are admitted to practice only in the
     State of New York, that they are not admitted to the Bar in any other State
     and are not experts in the law of any other State and to the extent that
     the foregoing opinions concern the laws of any other State such counsel may
     rely upon the opinion of counsel satisfactory to the Underwriters and
     admitted to practice in such jurisdiction. Any opinions relied upon by such
     counsel as aforesaid shall be addressed to the Underwriters and shall be
     delivered together with the opinion of such counsel, which shall state that
     such counsel believes that their reliance thereon is justified.

          (k) The Representative shall have received, in form and substance
     satisfactory to the Representative and counsel for the Underwriters an
     opinion of Schulte Roth & Zabel, special counsel to the Trust, dated the
     Closing Date, regarding the creation of a security interest in the
     Collateral in favor of the Indenture Trustee on behalf of the Noteholders
     to the extent that a security interest in such Collateral can be created
     under Article 9 of the UCC as currently in effect in the State of New York.
     Such opinion may contain such assumptions, qualifications and limitations
     as are customary in opinions of this type and as are reasonably acceptable
     to counsel to the Underwriters. In rendering such opinion, such counsel may
     state that they express no opinion as to the laws of any jurisdiction other
     than the Federal law of the United States of America and the laws of the
     State of New York.

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

          (m) The Representative shall have received an opinion of counsel to
     the Cash Collateral Depositor, dated the Closing Date, in form and
     substance satisfactory to the Representative and counsel for the
     Underwriters, to the effect that:


                                      -27-
<PAGE>

               (i) The Cash Collateral Depositor is licensed to maintain a
          branch in the State of New York and has full power and authority to
          enter into, and to take all action required of it, under the Cash
          Collateral Agreement.

               (ii) The Cash Collateral Agreement has been duly authorized,
          executed and delivered by the Cash Collateral Depositor.

               (iii) The Cash Collateral Agreement constitutes a legal, valid
          and binding agreement of the Cash Collateral Depositor, enforceable
          against the Cash Collateral Depositor in accordance with its terms,
          except as enforceability thereof may be limited by bankruptcy,
          insolvency, liquidation, reorganization, moratorium or other similar
          laws affecting the enforcement of rights of creditors against the Cash
          Collateral Depositor generally, as such laws would apply in the event
          of bankruptcy, insolvency, liquidation, receivership, or
          reorganization or any moratorium or similar occurrence affecting the
          Cash Collateral Depositor, and the application of general principles
          of equity (regardless of whether such enforceability is considered in
          a proceeding in equity or law).

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

               (i) The Indenture constitutes a legal, valid and binding
          agreement of the Indenture Trustee, enforceable against the Indenture
          Trustee in accordance with its terms, except as enforceability thereof
          may be limited by bankruptcy, insolvency, liquidation, reorganization,
          moratorium or other similar laws affecting the enforcement of rights
          of creditors against the Indenture Trustee generally, as such laws
          would apply in the event of bankruptcy, insolvency, liquidation,
          receivership, or reorganization or any moratorium or similar
          occurrence affecting the Indenture Trustee, and the application of
          general principles of equity (regardless of whether such
          enforceability is considered in a proceeding in equity or law).

               (ii) The Notes have been duly authenticated and delivered by the
          Indenture Trustee in accordance with the terms of the Indenture.


                                      -28-
<PAGE>

               (iii) The Indenture Trustee is a banking corporation validly
          existing under the laws of the state of             and has full power
          and authority to enter into, and to take all action required of it,
          under the Indenture.

               (iv) The Indenture has been duly authorized, executed and
          delivered by the Indenture Trustee.

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

               (i) The Owner Trustee is a banking corporation duly incorporated
          and validly existing under the laws of the State of .

               (ii) The Owner Trustee has the full power and authority to accept
          the office of owner trustee under the Trust Agreement and to enter
          into and perform its obligations under the Trust Agreement and the
          transactions contemplated thereby.

               (iii) The execution and delivery of the Trust Agreement by the
          Owner Trustee and the performance by the Owner Trustee of its
          obligations under the Trust Agreement have been duly authorized by all
          necessary action of the Owner Trustee and the Trust Agreement has been
          duly executed and delivered by the Owner Trustee.

               (iv) The Trust Agreement constitutes valid and binding
          obligations of the Owner Trustee enforceable against the Owner Trustee
          in accordance with its terms, except as the enforceability thereof may
          be (a) limited by bankruptcy, insolvency, reorganization, moratorium,
          liquidation or other similar laws affecting the rights of creditors
          generally, and (b) subject to general principals of equity (regardless
          of whether such enforceability is considered in a proceeding in equity
          or at law).

               (v) The execution and delivery by the Owner Trustee of the Trust
          Agreement and the transactions contemplated thereby do not require any
          consent, approval or authorization of, or any registration or filing
          with, any applicable governmental authority of the State of Delaware
          which has not been obtained or done.

                                      -29-
<PAGE>

               (vi) Neither the consummation by the Owner Trustee of the
          transactions contemplated in the Trust Agreement, nor the fulfillment
          of the terms thereof by the Owner Trustee will conflict with, result
          in a breach or violation of, or constitute a default under the Article
          of Association, By-Laws or other organizational documents of the Owner
          Trustee

          (p) The Representative shall have received an opinion of Richards,
     Layton & Finger, special Delaware counsel for the Trust, dated the Closing
     Date, in form and substance satisfactory to the Representative and counsel
     for the Underwriters, to the effect that:

               (i) The Trust Agreement is the legal, valid and binding agreement
          of the Owner Trustee, CIT GP and the Seller, enforceable against the
          Owner Trustee, CIT GP and the Seller in accordance with its terms
          subject to (i) applicable bankruptcy, insolvency, moratorium,
          receivership, reorganization, fraudulent conveyance and similar laws
          relating to and affecting the rights and remedies of creditors
          generally, (ii) principles of equity (regardless of whether considered
          and applied in a proceeding in equity or at law), and (iii) the effect
          of applicable public policy on the enforceability of provisions
          relating to indemnification or contribution.

               (ii) The Certificate of Trust has been duly filed with the
          Secretary of State of the State of Delaware. The Trust has been duly
          formed and is validly existing as a business trust under the Delaware
          Business Trust Act.

               (iii) The Trust has the power and authority under the Trust
          Agreement and the Delaware Business Trust Act to execute, deliver and
          perform its obligations under the Trust Agreement, the Indenture, the
          Cash Collateral Agreement, the Sale and Servicing Agreement, the Notes
          and the Certificates, and to issue the Notes and the Certificates.

               (iv) The Trust has duly authorized and executed the Trust
          Agreement, the Indenture, the Cash Collateral Agreement, the Sale and
          Servicing Agreement, the Notes and the Certificates.

               (v) The Trust has the power under the Trust Agreement and the
          Delaware Business Trust Act to pledge the Trust Estate to the
          Indenture Trustee as security for the Notes.


                                      -30-
<PAGE>

               (vi) The Certificates have been executed, authenticated and
          delivered by the Owner Trustee upon the order of the Seller in
          accordance with the Trust Agreement and when delivered to and paid for
          pursuant to this Agreement, the Certificates will be validly issued
          and outstanding, and the holder of record of any such Certificates
          will be entitled to the benefits accorded by the Trust Agreement
          subject to (i) applicable bankruptcy, insolvency, moratorium,
          receivership, reorganization, fraudulent conveyance and similar laws
          relating to and affecting the rights and remedies of creditors
          generally, (ii) principles of equity (regardless of whether considered
          and applied in a proceeding in equity or at law), and (iii) the effect
          of applicable public policy on the enforceability of provisions
          relating to indemnification or contribution.

               (vii) The Notes have been executed, authorized and delivered by
          the Owner Trustee upon the order of the Seller in accordance with the
          Trust Agreement and the Indenture.

               (viii) To the extent that Article 9 of the Uniform Commercial
          Code as in effect in the State of Delaware (the "Delaware UCC") is
          applicable (without regard to conflicts of laws principles), and
          assuming that the security interest created by the Indenture in the
          Collateral has been duly created and has attached, upon the filing of
          a UCC-1 financing statement with the Secretary of State of the State
          of Delaware, the Indenture Trustee will have a perfected security
          interest in such Collateral and the proceeds thereof; and such
          security interest will be prior to any other security interest granted
          by the Trust that is perfected solely by the filing of financing
          statements under the Delaware UCC, excluding purchase money security
          interests under ss. 9-312 of the Delaware UCC and temporarily
          perfected security interests in proceeds under ss. 9-306 of the
          Delaware UCC.

               (ix) No re-filing or other action is necessary under the Delaware
          UCC in the State of Delaware in order to maintain the perfection of
          the security interest referenced above except for the filing of
          continuation statements at five-year intervals.

               (x) Under ss. 3805(b) of the Delaware Business Trust Act, no
          creditor of any Certificateholder shall have any right to obtain
          possession of, or otherwise exercise legal or equitable remedies with
          respect to, the property of the Trust except in accordance with the
          terms of the Trust Agreement subject to (i) applicable bankruptcy,
          insolvency, moratorium,


                                      -31-
<PAGE>

          receivership, reorganization, fraudulent conveyance and similar laws
          relating to and affecting the rights and remedies of creditors
          generally, (ii) principles of equity (regardless of whether considered
          and applied in a proceeding in equity or at law), and (iii) the effect
          of applicable public policy on the enforceability of provisions
          relating to indemnification or contribution.

               (xi) Under ss. 3805(c) of the Delaware Business Trust Act, and
          assuming that the Sale and Servicing Agreement conveys good title to
          the Contracts to the Trust as a true sale and not as a security
          arrangement, the Trust, rather than the Certificateholders, is the
          owner of the Contracts subject to (i) applicable bankruptcy,
          insolvency, moratorium, receivership, reorganization, fraudulent
          conveyance and similar laws relating to and affecting the rights and
          remedies of creditors generally, (ii) principles of equity (regardless
          of whether considered and applied in a proceeding in equity or at
          law), and (iii) the effect of applicable public policy on the
          enforceability of provisions relating to indemnification or
          contribution.

               (xii) The execution and delivery by the Owner Trustee of the
          Trust Agreement and, on behalf of the Trust, of the Indenture and the
          Sale and Servicing Agreement do not require any consent, approval or
          authorization of, or any registration or filing with, any governmental
          authority of the State of Delaware, except for the filing of the
          Certificate of Trust with the Secretary of State.

               (xiii) Neither the consummation by the Owner Trustee of the
          transactions contemplated by the Trust Agreement or, on behalf of the
          Trust, the transactions contemplated by the Trust Agreement, Indenture
          and the Sale and Servicing Agreement nor the fulfillment of the terms
          thereof by the Owner Trustee will conflict with or result in a breach
          or violation of any law of the State of Delaware.

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


                                      -32-
<PAGE>

          (q) The Notes shall have been rated "Aaa" by Moody's and "AAA" by S&P,
     and the Certificates shall have been rated at least "A2" by Moody's and "A"
     by S&P.

          (r) The Representative shall have received copies of each opinion of
     counsel delivered to either Rating Agency or the Cash Collateral Depositor,
     together with a letter addressed to the Representative, dated the Closing
     Date, to the effect that each Underwriter may rely on each such opinion to
     the same extent as though such opinion was addressed to each as of its
     date.

          (s) The Representative shall have received evidence satisfactory to it
     and counsel for the Underwriters that, on or before the Closing Date, UCC-1
     financing statements shall have been submitted to the Trustee for filing in
     the appropriate filing offices reflecting (1) the transfer of the interest
     in the Contracts and the proceeds thereof (A) from CITCF-NY to CITSF, to
     the extent such Contracts have been transferred to CITSF from CITCF-NY, (B)
     from CITSF to the Seller, (C) from the Seller to the Owner Trustee, on
     behalf of the Trust, or the Trust, as the case may be, and (2) the grant of
     the security interest by the Trust in the Contracts and the proceeds
     thereof to the Indenture Trustee.

          (t) On the Closing Date, counsel for the Underwriters shall have been
     furnished with such documents and opinions as they reasonably may require
     for the purpose of enabling them to pass upon the issuance and sale of the
     Securities as herein contemplated and related proceedings or in order to
     evidence the accuracy and completeness of any of the representations and
     warranties, or the fulfillment of any of the conditions, herein contained;
     and all proceedings taken by the Seller in connection with the issuance and
     sale of the Securities as herein contemplated shall be in form and
     substance satisfactory to the Representative and counsel for the
     Underwriters.

     7. Indemnification and Contribution. (a) CITSF will indemnify and hold each
Underwriter harmless against any losses, claims, damages or liabilities, joint
or several, to which such Underwriter may become subject, under the Act or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect thereof) arise out of or are based upon any untrue statement or alleged
untrue statement of any material fact contained in the Registration Statement,
the Prospectus, or any amendment or supplement thereto, or any related
preliminary prospectus or arise out of or are based upon the omission or alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein not misleading, and will reimburse each
Underwriter for any legal or other expenses reasonably incurred by such
Underwriter in connection with investigating or defending any such loss, claim,


                                                   
                                      -33-
<PAGE>

damage, liability or action as such expenses are incurred; provided, however,
that (i) CITSF will not be liable in any such case to the extent that any such
loss, claim, damage or liability arises out of or is based upon an untrue
statement or alleged untrue statement in or omission or alleged omission from
any of such documents in reliance upon and in conformity with written
information furnished to the Seller or CITSF by any Underwriter through the
Representative specifically for use therein it being understood and agreed that
the only such information furnished by any Underwriter consists of the
Underwriters' Information and (ii) CITSF shall not, in connection with any one
such action or separate but substantially similar or related transactions in the
same jurisdiction arising out of the same general allegations or circumstances,
be liable for the reasonable fees and expenses of more than one separate firm of
attorneys for all such Underwriters, which firm shall be designated in
accordance with Section 7(c) hereof.

     (b) Each Underwriter, severally and not jointly, will indemnify and hold
harmless the Seller and CITSF against any losses, claims, damages or liabilities
to which the Seller or CITSF may become subject, under the Act or otherwise,
insofar as such losses, claims, damages or liabilities (or actions in respect
thereof) arise out of or are based upon any untrue statement or alleged untrue
statement of any material fact contained in the Registration Statement, the
Prospectus or any amendment or supplement thereto, or any related preliminary
prospectus or arise out of or are based upon the omission or the alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein not misleading, in each case to the
extent, but only to the extent, that such untrue statement or alleged untrue
statement or omission or alleged omission was made in reliance upon and in
conformity with written information furnished to the Seller or CITSF by such
Underwriter through the Representative specifically for use therein, and will
reimburse any legal or other expenses reasonably incurred by the Seller or CITSF
in connection with investigating or defending any such action or claim as such
expenses are incurred, it being understood and agreed that (i) the only such
information furnished by any Underwriter consists of the following information
contained in the Prospectus: (a) the last paragraph at the bottom of the cover
page concerning the terms of the offering by the Underwriters, (b) the legend
concerning over-allotments and (c) the information contained under the caption
"Underwriting" (the "Underwriters' Information") and (ii) the Underwriters shall
not, in connection with any one such action or separate but substantially
similar or related actions in the same jurisdiction arising out of the same
general allegations or circumstances, be liable for the reasonable fees and
expenses of more than one separate firm of attorneys for each of the Seller and
CITSF, which firm shall be designated in accordance with Section 7(c) hereof.

                                                
                                      -34-
<PAGE>

(c) Promptly after receipt by an indemnified party under this Section of written
notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against the indemnifying party under
subsection (a) or (b) above, notify the indemnifying party of the commencement
thereof; but the omission so to notify the indemnifying party will not relieve
it from any liability which it may have to any indemnified party otherwise than
under such subsection. In case any such action is brought against any
indemnified party and it notifies the indemnifying party of the commencement
thereof, the indemnifying party will be entitled to participate therein and, to
the extent that it may wish, jointly with any other indemnifying party similarly
notified, to assume the defense thereof, with counsel satisfactory to such
indemnified party (who shall not, except with the consent of the indemnified
party, be counsel to the indemnifying party), and after notice from the
indemnifying party to such indemnified party of its election so to assume the
defense thereof and after acceptance by the indemnified party of counsel, the
indemnifying party will not be liable to such indemnified party under this
Section for any legal or other expenses subsequently incurred by such
indemnified party in connection with the defense thereof other than reasonable
costs of investigation. No indemnifying party shall, without the prior written
consent of the indemnified party, effect any settlement of any pending or
threatened action in respect of which any indemnified party is or could have
been a party and indemnity could have been sought hereunder by such indemnified
party unless such settlement includes an unconditional release of such
indemnified party from all liability on any claims that are the subject matter
of such action.

(d) If the indemnification provided for in this Section is unavailable or
insufficient to hold harmless an indemnified party under subsection (a) or (b)
above, then each indemnifying party shall contribute to the amount paid or
payable by such indemnified party as a result of the losses, claims, damages or
liabilities referred to in subsection (a) or (b) above in such proportion as is
appropriate to reflect not only the relative benefits received by the Seller and
CITSF on the one hand and the Underwriters on the other from the offering of the
Securities but also the relative fault of the Seller and CITSF on the one hand
and the Underwriters on the other in connection with the statements or omissions
which resulted in such losses, claims, damages or liabilities as well as any
other relevant equitable considerations. The relative benefits received by the
Seller and CITSF on the one hand and the Underwriters on the other shall be
deemed to be in the same proportion as the total net proceeds from the offering
of the Securities (before deducting expenses) received by the Seller and CITSF
bear to the total underwriting discounts and commissions received by the
Underwriters. The relative fault shall be determined by
     

                                      -35-

<PAGE>

reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged omission to state a material fact
relates to information supplied by the Seller, CITSF or by the Underwriters and
the parties' relative intent, knowledge, access to information and opportunity
to correct or prevent such untrue statement or omission. The amount paid by an
indemnified party as a result of the losses, claims, damages or liabilities
referred to above in this subsection (d) shall be deemed to include any legal or
other expenses reasonably incurred by such indemnified party in connection with
investigating or defending any action or claim which is the subject of this
subsection (d). Notwithstanding the provisions of this subsection (d), no
Underwriter shall be required to contribute any amount in excess of the amount
by which the total price at which the Securities underwritten by it and
distributed to the public were offered to the public exceeds the amount of any
damages which such Underwriter has otherwise been required to pay by reason of
such untrue or alleged untrue statement or omission or alleged omission. No
person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the Act) shall be entitled to contribution from any person who was not
guilty of such fraudulent misrepresentation. The Underwriters' obligations in
this subsection (d) to contribute are several in proportion to their respective
underwriting obligations and not joint.

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

     8. Survival of Certain Representations and Obligations. The respective
indemnities, agreements, representations, warranties and other statements of the
Seller and CITSF or their respective officers and of the Underwriters set forth
in or made pursuant to this Agreement will remain in full force and effect,
regardless of any investigation or statement as to the results thereof, made by
or on behalf of any Underwriter, the Seller, CITSF or any of their respective
representatives, officers or directors or any controlling person, and will
survive delivery of and payment for the Securities. If this Agreement is
terminated pursuant to Section 9 or if for any reason the purchase of the
Securities by the Underwriters is not consummated, the Seller, CITSF and
CITCF-NY shall remain responsible for the expenses to be paid or

                                                   
                                      -36-
<PAGE>

reimbursed by it pursuant to Section 5 hereof and the respective obligations of
the Seller, CITSF and the Underwriters pursuant to Section 7 hereof shall remain
in effect. If the purchase of the Securities by the Underwriters is not
consummated for any reason other than solely because of the termination of this
Agreement pursuant to Section 9 or the occurrence of any event specified in
clauses (iii), (iv) or (v) of Section 6(e) hereof, the Seller and CITSF will
reimburse the Underwriters for all out-of-pocket expenses (including fees and
disbursements of counsel) reasonably incurred by them in connection with the
offering of the Securities.

     9. Failure to Purchase the Securities. If any Underwriter or Underwriters
default in their obligations to purchase the principal amount of the Notes
and/or the Certificates opposite such Underwriter's name on Schedule I hereto
and the aggregate principal amount of the Securities that such defaulting
Underwriter or Underwriters agreed but failed to purchase does not exceed 10% of
the total principal amount of the Securities, the Representative may make
arrangements satisfactory to the Seller and CITSF for the purchase of such Notes
or Certificates by other persons, including any of the Underwriters, but if no
such arrangements are made by the Closing Date, the non-defaulting Underwriters
shall be obligated severally, in proportion to their respective commitments
hereunder, to purchase the Notes and/or the Certificates that such defaulting
Underwriters agreed but failed to purchase. If any Underwriter or Underwriters
so default and the aggregate principal amount of the Notes and/or the
Certificates with respect to such default or defaults exceeds 10% of the total
principal amount of the Securities and arrangements satisfactory to the
Representative, the Seller and CITSF for the purchase of such Notes and/or
Certificates by other persons are not made within 36 hours after such default,
this Agreement will terminate without liability on the part of any
non-defaulting Underwriter, the Seller or CITSF, except as provided in Section
8. As used in this Agreement, the term "Underwriter" includes any person
substituted for an Underwriter under this Section. Nothing herein will relieve a
defaulting Underwriter or Underwriters from liability for its default.

     10. Notices. All communications hereunder will be in writing and, if sent
to the Representative or the Underwriters, will be mailed, delivered or sent by
facsimile transmission and confirmed to the Representative at Seven World Trade
Center, New York, NY 10048, Attention: Legal Department (facsimile number (212)
783-4009); if sent to the Seller, will be mailed, delivered or sent by facsimile
transmission and confirmed to it at The CIT Group Securitization Corporation II,
650 CIT Drive, Livingston, New Jersey 07039, Attention: James J. Egan, Jr.,
President (facsimile number (201) 740-5410); if sent to CIT, will be mailed,
delivered or sent by facsimile transmission and confirmed to it by The CIT Group
Holdings, Inc., 1211 Avenue of the Americas, New York, New York 10036,


                                                   
                                      -37-
<PAGE>

Attention: Joseph J. Carrol, Executive Vice President and Chief Financial
Officer (facsimile number (212) 536-1971); and if sent to CITSF, will be mailed,
delivered or sent by facsimile transmission and confirmed to it at The CIT
Group/Sales Financing, Inc., 650 CIT Drive, Livingston, New Jersey 07039,
Attention: James J. Egan, Jr., President (facsimile number (201) 740-5410).

     11. No Bankruptcy Petition. Each Underwriter agrees that, prior to the date
which is one year and one day after the payment in full of all securities issued
by the Seller or by a trust for which the Seller was the depositor or by the
Trust, which securities were rated by any nationally recognized statistical
rating organization, it will not institute against, or join any other person in
instituting against, the Seller, the Trust or CIT GP any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other
proceedings under any Federal or state bankruptcy or similar law.

     12. Successors. This Agreement will inure to the benefit of and be binding
upon the Underwriters, the Seller, CIT and CITSF and their respective successors
and the officers and directors and controlling persons referred to in Section 7,
and no other person will have any right or obligations hereunder.

     13. Representation of Underwriters. The Representative will act for the
several Underwriters in connection with the transactions described in this
Agreement, and any action taken by Representative under this Agreement will be
binding upon all the Underwriters.

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

     15. Applicable Law. This Agreement shall be governed by, and construed in
accordance with, the laws of the State of New York, without regard to principles
of conflicts of laws.

                                      -38-
<PAGE>

     If the foregoing is in accordance with the Representative's understanding
of our agreement, kindly sign and return to us a counterpart hereof, whereupon
it will become a binding agreement among the Seller, CITSF and the several
Underwriters in accordance with its terms.

                                     Very truly yours,

                                     THE CIT GROUP SECURITIZATION CORPORATION II


                                     By:________________________________________
                                        Name:
                                        Title:


                                     THE CIT GROUP/SALES FINANCING, INC.


                                     By:_______________________________________
                                        Name:
                                        Title:


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

SALOMON BROTHERS INC


By:____________________________
   Name:
   Title:

   Acting on behalf of itself  and as the  
         Representative  of the  several
         Underwriters.


                                      -39-

<PAGE>

                                   SCHEDULE I



                                                Initial Principal
                                                    Amount of
         Underwriter                                 Notes
         -----------                            -----------------

Salomon Brothers Inc . . . . . . . . . . .          $

                     . . . . . . .                  ------------


         Total                                      $
                                                    ============

                                                 Initial Principal
                                                    Balance of
         Underwriter                               Certificates
         -----------                             -----------------

Salomon Brothers Inc . . . . . . . . . . .          $
                                                                 
                             . . . . . . .          ------------


         Total                                      $
                                                    ============


<PAGE>

                                  SCHEDULE II

     Locations of Chief Executive Offices and Principal Places of Business
     
The CIT Group Securitization                     
  Corporation II                                 650 CIT Drive
                                                 Livingston, NJ 07039-0491

The CIT Group/Sales Financing, Inc.              650 CIT Drive
                                                 Livingston, NJ 07039-0491

The CIT Group/Consumer Finance,
  Inc. (NY)                                      650 CIT Drive
                                                 Livingston, NJ 07039-0491



                              Locations of Records
                              
The CIT Group Securitization                      
  Corporation II                                  715 South Metropolitan Avenue
                                                  Suite 150
                                                  Oklahoma City, OK 73124-0610

The CIT Group/Sales Financing, Inc.               715 South Metropolitan Avenue
                                                  Suite 150
                                                  Oklahoma City, OK 73124-0610

The CIT Group/Consumer Finance,
  Inc. (NY)                                       715 South Metropolitan Avenue
                                                  Suite 150
                                                  Oklahoma City, OK 73124-0610

<PAGE>



                                  SCHEDULE III

                           
                Original
                Principal                                               Class A
Security         Amount $           Price %             Price $          Rate%
- --------        ---------           -------             -------         -------
                  
Notes














Total Price to Public:   $
Total Price to Seller:   -------------
Underwriting Discounts
 and Commissions:        $                   





<PAGE>


                                   SCHEDULE IV

                   Original                                              Pass-
                  Principal                                             Through
Security           Balance $         Price %          Price $            Rate%
- --------          ----------         -------          -------           --------

Certificates















Total Price to Public:   $
Total Price to Seller:   -------------
Underwriting Discounts
 and Commissions:        $






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