-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 VPjuhBfbxKQe/d4nAVAPSjGJh7nffo5UCmMfcPRFA54i5bboMrnFPJTJxJHgK0xv
 kO89kTHidzTgOryQ3SHB2w==

<SEC-DOCUMENT>0001049108-01-000002.txt : 20010314
<SEC-HEADER>0001049108-01-000002.hdr.sgml : 20010314
ACCESSION NUMBER:		0001049108-01-000002
CONFORMED SUBMISSION TYPE:	10-K
PUBLIC DOCUMENT COUNT:		8
CONFORMED PERIOD OF REPORT:	20001231
FILED AS OF DATE:		20010313

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			DOLLAR THRIFTY AUTOMOTIVE GROUP INC
		CENTRAL INDEX KEY:			0001049108
		STANDARD INDUSTRIAL CLASSIFICATION:	SERVICES-AUTO RENTAL & LEASING (NO DRIVERS) [7510]
		IRS NUMBER:				731356520
		STATE OF INCORPORATION:			DE
		FISCAL YEAR END:			1231

	FILING VALUES:
		FORM TYPE:		10-K
		SEC ACT:		
		SEC FILE NUMBER:	001-13647
		FILM NUMBER:		1567123

	BUSINESS ADDRESS:	
		STREET 1:		5330 EAST 31ST STREET
		CITY:			TULSA
		STATE:			OK
		ZIP:			74135
		BUSINESS PHONE:		9186607700

	MAIL ADDRESS:	
		STREET 1:		5330 EAST 31ST STREET
		CITY:			TULSA
		STATE:			OK
		ZIP:			74135
</SEC-HEADER>
<DOCUMENT>
<TYPE>10-K
<SEQUENCE>1
<FILENAME>0001.txt
<DESCRIPTION>FORM 10-K FOR YEAR ENDED DECEMBER 31, 2000
<TEXT>



<PAGE>

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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                              --------------------

                                    FORM 10-K

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)OF THE SECURITIES EXCHANGE ACT
     OF 1934

For the fiscal year ended December 31, 2000
                                       OR

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from ___________ to ________________

                         Commission file number 1-13647
                              --------------------

                      DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.
             (Exact name of registrant as specified in its charter)

           Delaware                                           73-1356520
(State or other jurisdiction of                           (I.R.S. Employer
 incorporation or organization)                          Identification No.)

                  5330 East 31st Street, Tulsa, Oklahoma 74135
              (Address of principal executive offices and zip code)

       Registrant's telephone number, including area code: (918) 660-7700

           Securities registered pursuant to Section 12(b) of the Act:


 Title of each class:                Name of each exchange on which registered:
 -------------------                 -----------------------------------------
Common Stock, $.01 par value                  New York Stock Exchange

        Securities registered pursuant to Section 12(g) of the Act: None

     Indicate by check mark whether the registrant    (1) has filed all  reports
required to be  filed by Section 13 or  15(d) of the  Securities Exchange Act of
1934  during  the  preceding  12 months (or  for such  shorter  period that  the
registrant was required to file such reports),  and (2) has been subject to such
filing  requirements  for the past 90 days:     Yes   X       No____


     Indicate by  check mark  if disclosure of  delinquent  filers  pursuant  to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K: [X]

     The  aggregate  market value of  the voting  and  non-voting  common equity
held  by   non-affiliates  of  the  registrant  as  of  February  28,  2001  was
$237,337,030.

     The number  of shares  outstanding of  the registrant's Common  Stock as of
February 28, 2001 was 24,205,422.

                       DOCUMENTS INCORPORATED BY REFERENCE

         Portions of the  definitive  Proxy  Statement for the Annual Meeting of
Stockholders  to be held on May 24, 2001 are  incorporated  by reference in Part
III.

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

<PAGE>



                      DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.
                                    FORM 10-K


                                    CONTENTS

PART I
         ITEM 1.       BUSINESS..............................................  4

         ITEM 2.       PROPERTIES............................................ 23

         ITEM 3.       LEGAL PROCEEDINGS..................................... 23

         ITEM 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS... 23

PART II

         ITEM 5.       MARKET FOR REGISTRANT'S COMMON EQUITY
                       AND RELATED STOCKHOLDER MATTERS....................... 24

         ITEM 6.       SELECTED FINANCIAL DATA............................... 25

         ITEM 7.       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS................... 27

         ITEM 7A.      QUANTITATIVE AND QUALITATIVE DISCLOSURES
                       ABOUT MARKET RISK..................................... 36

         ITEM 8.       FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA........... 37

         ITEM 9.       CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                       ON ACCOUNTING AND FINANCIAL DISCLOSURE................ 65

PART III

         ITEM 10.      DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.... 65

         ITEM 11.      EXECUTIVE COMPENSATION................................ 65

         ITEM 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                       OWNERS AND MANAGEMENT................................. 65

         ITEM 13.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS........ 65



                                       2
<PAGE>


PART IV

         ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND
                  REPORTS ON FORM 8-K........................................ 66

SIGNATURES................................................................... 74

INDEX TO EXHIBITS............................................................ 75




                  FACTORS AFFECTING FORWARD-LOOKING STATEMENTS

         Some  of  the  statements   contained   herein  under   "Business"  and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" may constitute  forward-looking statements within the meaning of the
Private  Securities  Litigation  Reform  Act of 1995.  Although  Dollar  Thrifty
Automotive  Group, Inc.  believes such  forward-looking  statements are based on
reasonable assumptions, such statements are not guarantees of future performance
and  certain  factors  could cause  results to differ  materially  from  current
expectations. These factors include: price and product competition, economic and
competitive  conditions in markets and countries where our customers  reside and
where  our  companies  and  their  franchisees   operate;   changes  in  capital
availability  or cost;  costs and other  terms  related to the  acquisition  and
disposition of automobiles and conducting  business;  and certain regulatory and
environmental matters. Should one or more of these risks or uncertainties, among
others, materialize,  actual results could vary materially from those estimated,
anticipated or projected.  Dollar Thrifty  Automotive Group, Inc.  undertakes no
obligation to update or revise  forward-looking  statements  to reflect  changed
assumptions,  the  occurrence  of  unanticipated  events  or  changes  to future
operating results over time.


                                       3
<PAGE>


                                     PART I
                                     ------

ITEM 1.         BUSINESS

COMPANY OVERVIEW

         Dollar Thrifty  Automotive  Group,  Inc., a Delaware  corporation  (the
"Company"),  owns two vehicle rental companies,  Dollar Rent A Car Systems, Inc.
("Dollar"),  and Thrifty Rent-A-Car System, Inc. Thrifty Rent-A-Car System, Inc.
is an indirect  subsidiary of the Company as it is a wholly owned  subsidiary of
Thrifty,  Inc. (Thrifty,  Inc.,  Thrifty  Rent-A-Car System,  Inc. and all their
respective  subsidiaries  are  individually  or  collectively,  as  the  context
requires,  referred to  hereafter  as  "Thrifty").  Dollar and Thrifty and their
respective independent franchisees operate the Dollar and Thrifty vehicle rental
systems as  separate  businesses.  The Dollar and  Thrifty  brands  represent  a
value-priced rental vehicle generally appealing to leisure customers,  including
foreign tourists, and to small businesses and independent business travelers. As
of December 31, 2000,  Dollar and Thrifty had 947 locations in the United States
and  Canada  of  which  182 were  company-owned  stores  and 765 were  locations
operated by franchisees.  While Dollar and Thrifty have franchisees in countries
outside the United States and Canada,  revenues from these  franchisees have not
been  material to results of  operations  of the  Company  and its  consolidated
subsidiaries (collectively,  the "Group"). For the year ended December 31, 2000,
Dollar's gross revenues comprised approximately 76% of the Group's revenues with
Thrifty contributing the remaining 24% of revenues.

         The  businesses  of Dollar and  Thrifty  have  separate  and  different
approaches to the vehicle  rental market.  In the United  States,  Dollar's main
focus is  operating  company-owned  stores  located  in major  airports,  and it
derives  substantial  revenues from leisure and tour rentals.  Thrifty  operates
almost  exclusively  through  franchisees  serving  both the  airport  and local
markets.  Dollar derives a majority of its U.S.  revenues from providing  rental
vehicles and services  directly to rental  customers,  while Thrifty derives its
revenues primarily from franchising fees and services including vehicle leasing.
Thrifty's U.S. franchisees provide vehicles and services to the rental customer.
Dollar incurs the costs of operating its  company-owned  stores and its revenues
are directly affected by changes in rental demand. As Thrifty operates primarily
through  franchisees,  it does not incur the costs of operating  the  franchised
locations and does not generally deal directly with rental customers. Therefore,
changes in levels of  customer  demand  tend to affect  Thrifty's  results  less
quickly  than those of Dollar.  See Note 15 of Notes to  Consolidated  Financial
Statements for business segment information.

         The Company was incorporated on November 4, 1997.  It is the  successor
to Pentastar Transportation Group, Inc., which was formed in 1989 to acquire and
operate  the rental  car  subsidiaries  of  Chrysler  Corporation,  now known as
DaimlerChrysler Corporation ("DaimlerChrysler"). Dollar was incorporated in 1965
and  Thrifty  was  incorporated  in 1950.  Thrifty,  Inc.,  which was  formed in
December 1998,  directly owns Thrifty  Rent-A-Car  System,  Inc. and Thrifty Car
Sales, Inc.  ("Thrifty Car Sales"),  which operates a franchised retail used car
sales network.

         On December 23, 1997, the Company completed its initial public offering
of Common Stock (the  "Offering")  after  registration  with the  Securities and
Exchange  Commission  ("SEC")  on  Form  S-1.  Upon  closing  of  the  Offering,
24,123,105  shares of Common  Stock were sold at an initial  price of $20.50 per
share.  Of the  shares  sold in the  Offering,  20,000,000  shares  were sold by
DaimlerChrysler,  which prior to the Offering was the parent of the Company, and
4,123,105 shares were sold by the Company.

         In connection  with the Offering,  the Company  completed new financing
arrangements.  On December 23,  1997,  the Company  closed a $900 million  asset
backed  medium term note  program,  together  with a Revolving  Credit  Facility
(hereinafter  defined). In addition, on March 4, 1998, the Company established a
Commercial Paper Program  (hereinafter  defined) backed by a Liquidity  Facility
(hereinafter  defined).  Proceeds of the medium term notes,  including issues in
1999 and 2001,  a variable  funding note issue in 2000,  and  proceeds  from the
Commercial  Paper  Program are each used to finance  vehicles used by Dollar and
Thrifty for their  operations.  The Revolving Credit Facility was established to
provide  letters of credit for financing and  operational  needs and to meet the
Group's  borrowing needs for its other business  operations.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital Resources."


                                       4
<PAGE>


INDUSTRY OVERVIEW

         The U.S. daily vehicle rental industry has two principal  markets:  the
airport market and the local market.  Vehicle rental companies that focus on the
airport market rent primarily to business and leisure travelers. Vehicle rentals
from airport locations account for the largest portion of vehicle rentals in the
United States.  Companies focusing on the local market rent primarily to persons
who need a vehicle  periodically  for  personal or business use or who require a
temporary  replacement  vehicle.  Rental  companies  also sell used vehicles and
ancillary products such as refueling services and loss damage waivers.

         Vehicle rental  companies  typically incur  substantial debt to finance
the ongoing  turnover of their  rental  fleets.  They also  typically  acquire a
majority  of their  fleets  under  manufacturer  residual  value  programs  that
repurchase  or  guarantee  the  resale  value of Program  Vehicles  (hereinafter
defined)  at  particular  times in the future.  This allows a rental  company to
predict this important  element of its cost structure.  The Program Vehicles and
the related  obligations of the  manufacturers  are used as collateral for fleet
financing.

         The  rental  car  industry  has  experienced   significant  changes  in
ownership in the past several  years.  In the  mid-1990s,  most major rental car
companies were owned by domestic  automobile  manufacturers.  Ford Motor Company
("Ford") owned both Hertz and Budget,  General Motors Corporation owned National
and DaimlerChrysler owned both Dollar and Thrifty. Since that time many of these
companies  have  become  publicly  owned.  ANC Rental  Corporation  (spun out of
AutoNation, Inc. in 2000), which owns both Alamo and National, and Budget Group,
Inc. are both publicly owned. Cendant Corporation (formerly HFS, Inc.) purchased
Avis in 1996 and  subsequently  sold 80% to the public in 1997.  In March  2001,
Cendant  re-acquired  all  public  ownership  of  Avis  and  operates  it  as  a
subsidiary. Ford sold a minority interest in Hertz to the public in 1997 and has
recently reached an agreement to buy back the public ownership.

         The  potential  for a slow  down in the  economy  also  exists in 2001,
possibly  reducing the overall demand for rental cars and could compress  rental
rates,  which could materially  affect the operating  results of the Company and
its franchisees.

SEASONALITY

         The  Company's  business is subject to seasonal  variations in customer
demand, with the summer vacation period representing the peak season for vehicle
rentals.  This general seasonal  variation in demand,  along with more localized
changes  in  demand,  caused the Group to vary its fleet size over the course of
the year. In 2000, the Group's  average  monthly fleet size ranged from a low of
approximately  80,000  vehicles in the first quarter to a high of  approximately
118,000 vehicles in the third quarter.

DOLLAR

         GENERAL

         Dollar's focus is serving the airport  vehicle rental market,  which is
composed of business and leisure travelers. The majority of its locations are on
or near airport  facilities.  Dollar operates  primarily  through  company-owned
stores in the United States,  and also licenses to independent  franchisees  the
right to operate as a part of the Dollar system in the United States and abroad.
All of its Canadian and international operations are franchised.


                                       5
<PAGE>


     Dollar's  services  and  products  include  fleet  leasing,  marketing,
centralized  reservations,   counter  automation,  insurance,  central  billing,
supplies and training and operational support. Dollar's company-owned stores and
franchisees  rent vehicles on a daily,  weekend,  weekly and monthly  basis,  at
varying rates depending on cost and other competitive factors in each location's
market.  In  addition  to  vehicle  rentals,  Dollar  and its  franchisees  sell
ancillary products and rent supplemental  equipment.  To meet seasonal and other
demand changes,  Dollar shifts vehicles among its company-owned  stores and U.S.
franchisees.  Revenues from Dollar's  franchisees  outside the United States and
Canada have not been material to its results of operations.

         As of December 31, 2000,  Dollar's  vehicle rental system  included 282
locations  in the United  States and  Canada,  consisting  of 130  company-owned
stores and 152 that were  operated by  franchisees.  Dollar's  total revenue was
$824 million in 2000, of which $775 million (94%) was generated by company-owned
stores and $49 million  (6%) was revenue  from  Dollar  franchisees  for vehicle
leasing fees and other service and product fees and other revenue.

         Dollar operates  primarily through  company-owned  stores,  and through
franchisees in key U.S. leisure destinations and in other U.S. locations. Dollar
has company-owned  stores in over 80% of the 50 largest U.S. airport markets and
franchisees  in the remaining  markets.  When  opportunities  arise,  Dollar may
acquire  operations from franchisees and convert them to  company-owned  stores.
Dollar converted four franchised operations to company-owned operations in 1996,
three in 1997, two in 1998 and three in 2000. In March 2000, Dollar acquired the
franchised  operations of its largest Texas licensee,  which included operations
in San Antonio,  Corpus Christi,  Midland/Odessa,  and other smaller markets. In
September  2000,  Dollar also acquired the franchised  operations of its Atlanta
and Memphis licensees.  Dollar generally has rights of first refusal on the sale
of a  franchised  operation.  Consistent  with  Dollar's  strategy of  operating
corporately in the top 50 airports and other key markets,  company-owned  stores
located in the  smaller  markets  may be  franchised  in order to grow  Dollar's
franchisee system.

         COMPANY-OWNED STORES

         Dollar believes that having  company-owned stores in most of the top 50
airport markets and other key markets enhances its ability to manage its vehicle
rental system and fleet.  Dollar can implement  marketing and pricing strategies
to  focus  on  leisure  and  business  travelers,   reduce  costs  through  bulk
purchasing, apply performance benchmarks and develop and implement best practice
management  techniques  nationwide.  Its company-owned store network also allows
Dollar to offer customers one-way rentals in certain markets.

         Vehicle  rentals  by  customers  of  foreign  and U.S.  tour  operators
generated  approximately  26% of Dollar's rental revenues in 2000. These rentals
are  usually  part of tour  packages  that also  include  air  travel  and hotel
accommodations.   Rentals  to  tour  customers  have  certain  advantages.  Tour
customers tend to reserve vehicles  earlier than other customers,  rent them for
longer periods and cancel  reservations less frequently.  Dollar has significant
relationships  with foreign and domestic tour  operators that resulted in rental
revenue of $200 million in 2000.

         Dollar is the exclusive  U.S.  vehicle  rental  company for four of its
five  largest  tour  operator  accounts.  Its  arrangement  with the other  tour
operator account is non-exclusive. The agreements for these five accounts expire
from  December 15, 2001 to December 31, 2009.  No single tour  operator  account
generated in excess of 5% of the Group's 2000 revenues.

         As of December  31, 2000,  Dollar had vehicle  rental  concessions  for
company-owned stores at 68 airports in the United States. Its payments for these
concessions are usually based upon a specified  percentage of  airport-generated
revenue,  subject to a minimum annual fee, and sometimes  include fixed rent for
terminal counters or other leased properties and facilities.


                                       6
<PAGE>


        SERVICES AND PRODUCTS PROVIDED TO RENTAL CUSTOMERS

         WORLDWIDE   RESERVATIONS   SYSTEM.   Dollar  has  continuously  staffed
reservation  facilities  at  its  headquarters  in  Tulsa,  Oklahoma  and at its
facility in Tahlequah,  Oklahoma.  Dollar's reservation facilities are linked to
all major  airline  reservation  systems  and  through  such  systems  to travel
agencies in the United States, Canada and abroad. Dollar's total reservations in
2000  grew by 18%  with  most  of the  growth  originating  from  the  Internet.
Reservations through Dollar's Internet web site, (dollar.com), increased 158% in
2000, representing 16% of Dollar's non-tour reservations booked for the year. An
additional  13% of Dollar's  reservations  were booked  through  other  Internet
travel sites.

         SUPPLEMENTAL  EQUIPMENT AND OPTIONAL PRODUCTS.  Dollar rents ski racks,
mobile telephones,  baby seats and other supplemental  equipment and, subject to
availability  and applicable  local law, makes available loss damage waivers and
insurance products related to the vehicle rental.

         INSTANT  RETURN.   Dollar offers customers  instant return  service  at
most of its U.S. airport company-owned stores. When a customer returns a vehicle
at one of these locations,  a  representative  meets the customer and provides a
receipt from a hand-held computer terminal.

         INFORMATION SYSTEMS

         Dollar depends upon a number of core information systems to operate its
business,  primarily its counter automation and revenue management systems.  The
counter automation system in Dollar's  company-owned stores facilitates the sale
of  additional  products and services and allows Dollar to monitor its fleet and
financial  assets.  Dollar  introduced  its rental  counter  automation  system,
FASTLANE(R),  and began installing it in 1998 in its  company-owned  stores.  In
1998,  Dollar  developed  a revenue  management  system  with  Talus,  a leading
supplier of such  systems,  which is  utilized in all of Dollar's  company-owned
stores.  The system is  designed  to enable  Dollar to better  determine  rental
demand  based on  historical  reservation  patterns  and adjust its rental rates
accordingly.

         In 1997,  Dollar entered into an agreement  with The SABRE Group,  Inc.
("SABRE"), a leader in electronic  distribution systems for the travel industry,
to  manage  and  monitor  its data  center  network  and its  daily  information
processing. All of Dollar's key systems are housed in a secure underground SABRE
facility in Oklahoma designed to withstand disasters.

         CUSTOMER SERVICE AND EMPLOYEE TRAINING

         Dollar has programs at its headquarters and in company-owned  stores to
improve customer service. Customer First!, Dollar's quality improvement program,
involves establishing a team at each vehicle rental location that is accountable
for customer  satisfaction.  Dollar's  customer service center measures customer
satisfaction,  tracks service quality trends, responds to customer inquiries and
provides  recommendations  to Dollar's  senior  management  and  vehicle  rental
location   supervisors.   Dollar  conducts  initial  and  ongoing  training  for
company-owned  store and franchisee  employees  through education centers in San
Francisco,  Tulsa,  Newark,  Denver,  Los Angeles and Cleveland with  additional
training centers in Honolulu and Dallas scheduled to open in 2001.

         ORLANDO OPERATIONS

         Central  Florida,  with  its  many  tourist  attractions,  is the  most
important  leisure  destination  for  Dollar.  Dollar's  company-owned  store at
Orlando International Airport has a mix of tour and retail business. Dollar also
operates a facility at the Orlando Sanford International Airport, 25 miles north
of Orlando, which mainly serves charter flights by foreign tour operators.


                                       7
<PAGE>


         FRANCHISING

         UNITED STATES AND CANADA

         Approximately  6% of Dollar's  2000  revenues in the United  States and
Canada  consisted  of leasing  revenue and fees from its  franchisees  and other
revenues.  Dollar sells its U.S.  franchises on an exclusive  basis for specific
geographic areas. Most franchisees are located at or near airports that generate
a lower  volume  of  vehicle  rentals  than  the  airports  served  by  Dollar's
company-owned stores. Dollar also makes a fleet leasing program available to its
U.S. franchisees, which in 2000 accounted for approximately 3% of Dollar's total
revenue. As of December 31, 2000, Dollar had franchised operations located in 28
countries.   In  Canada,   Dollar's  master  franchisee   directly  operates  or
subfranchises  23 airport and suburban  locations.  See "Fleet  Acquisition  and
Management -- Fleet Leasing Programs."

         Dollar  licenses its  franchisees to use Dollar's  service marks in the
vehicle rental and leasing,  parking and used car sales businesses.  Franchisees
pay Dollar an initial franchise fee generally based on the population, number of
airline  passengers,  total airport vehicle rental revenues and the level of any
other vehicle  rental  activity in the  franchised  territory,  as well as other
factors.

         SYSTEM FEES. In addition to an initial franchise fee, in 2000 each U.S.
franchisee was generally required to pay Dollar a system fee on their rental car
revenue  equal to 8% of gross  rental  revenue  on a monthly  basis for  airport
operations (8% in 1999 and 7% in 1998) and 6% for suburban operations.

         FRANCHISEE  SERVICES  AND  PRODUCTS.  Dollar makes  insurance  coverage
available to its  franchisees  and provides them with  training and  operational
assistance,   site  selection  guidance,  vehicle  damage  recovery  and  claims
management  advice,  sales assistance and image and standards  guidance.  Dollar
also provides them with fleet  planning and customer  satisfaction  programs and
sells them  certain  Dollar-branded  supplies.  In addition,  Dollar  offers its
franchisees rental rate management analysis,  centralized  corporate account and
tour billing and travel agent commission payments. Dollar franchisees pay Dollar
a fee for each reservation made through Dollar's worldwide reservation system.

         INTERNATIONAL

         Master  franchisees,  direct  franchisees  and  subfranchisees  operate
Dollar's vehicle rental locations outside the United States.  Master franchisees
are authorized to use Dollar's service marks and business methods in territories
in which they operate  directly or through  subfranchisees,  and are responsible
for  promoting  the Dollar  brand name and its  services  and  products  and for
developing and supporting their direct operations and  subfranchisees.  Dollar's
revenues from international franchise operations were less than 1% of 2000 total
revenue.

         Effective February 29, 2000, Dollar terminated its reservation transfer
agreement with Europcar  International,  S.A., a  European-based  vehicle rental
company ("Europcar") and thereafter began exchanging reservations with Sixt, AG,
a major European  rental car company,  which operates over 1,500 rental outlets.
Through its alliance with Sixt,  Dollar offers service in more than 25 countries
covering Europe, the Middle East and Africa.

         The  number  of  foreign  locations  or  Dollar  system-wide  locations
disclosed in this report does not include the Sixt locations.


                                       8
<PAGE>


       MARKETING

         Dollar's  marketing strategy is to position Dollar as the value-priced,
on-airport car rental company to cost conscious leisure and business  travelers.
Dollar  utilizes  a mix  of  national  and  local  advertising,  promotions  and
strategic marketing efforts to promote this strategy.

         NATIONAL ADVERTISING, LOCAL ADVERTISING AND PROMOTION

         Dollar's  national  advertising  programs  utilize  a media mix of both
print and television  with an emphasis on the popular  leisure  destinations  of
Florida,  California,  Hawaii,  Nevada  and  Arizona.  Dollar  communicates  its
value-priced  message to consumers via frequent  advertisements in USA TODAY and
other  major  U.S.  metropolitan  newspapers.  Dollar  also  advertises  on U.S.
broadcast and cable television networks,  promoting its low rates and on-airport
convenience. Dollar spends approximately 4% of its annual total U.S. system-wide
revenues on marketing, advertising, public relations and sales promotions.

         Dollar  encourages   franchisees,   as  well  as  local  management  of
company-owned  stores,  to develop local market  relationships  and retail sales
initiatives that coordinate with Dollar's national advertising programs.  Dollar
makes available print and broadcast advertising materials to franchisees for use
in local markets,  and pays a promotional  allowance for qualifying  advertising
expenditures to the franchisees that participate in Dollar's fleet program.

         Dollar  has  made  filings  under  the  intellectual  property  laws of
jurisdictions in which it or its franchisees operate,  including the U.S. Patent
and Trademark  Office, to protect the names,  logos and designs  identified with
Dollar. These marks are important for customer awareness and selection of Dollar
for vehicle rental.

         STRATEGIC MARKETING EFFORTS

         Strategic marketing  partnerships and frequent flier programs have been
established with many airline partners and travel agencies. Approximately 31% of
Dollar's non-tour  reservations are booked through travel agencies utilizing the
major  airline  global  distribution  systems.  Major travel  agency  chains and
consortia  operate  under  preferred  supplier  agreements  with  Dollar and are
supported  by  Dollar's   sales   department.   Under  its  preferred   supplier
arrangements,  Dollar provides these travel agency groups additional commissions
or lower prices in return for their  featuring  Dollar in their  advertising  or
giving  Dollar a  priority  in their  reservation  systems.  In  general,  these
arrangements  are not  exclusive to Dollar,  and many travel  agency groups have
similar arrangements with other vehicle rental companies.

         During 2000,  Dollar  received  approximately  29% of its  reservations
through  its  dollar.com  web site  and  other  Internet  travel  sites.  Dollar
continues to invest in its dollar.com web site and plans to continually  enhance
the site to best meet its customers' travel needs. Gomez Advisors,  a recognized
resource in providing consumer and business-based  e-commerce research tools and
analysis,  rated  dollar.com as the No. 1 car rental site on the Gomez  Advisors
Internet  Car  Rentals  Scorecard  four  consecutive  times  in 1999  and  2000.
Additionally,  in  recognition  of the  shift in travel  distribution  patterns,
Dollar has placed significant emphasis on developing relationships with Internet
travel sites. Dollar maintains  preferred supplier  arrangements with two of the
leading Internet travel sites, Expedia and Travelocity.

         In January 2000, Dollar launched the first full-service travel web site
sponsored  by a car rental  company.  DollarTravel.com  is powered by  TRIP.com,
which offers  consumers  online access to more than 500 airlines,  40,000 hotels
and 45 car rental companies.


                                       9
<PAGE>


SUMMARY OPERATING DATA OF DOLLAR


                                                 YEARS ENDED DECEMBER 31,
                                            ------------------------------------
                                               2000         1999         1998
                                            ----------   ----------   ----------
                                                       (in thousands)

Revenues:
      U.S. Company-owned stores              $ 774,530    $ 682,769    $ 605,187
      U.S. and Canada franchisees               45,158       47,848       50,011
      International franchisees                  1,624        2,547        3,100
      Other                                      2,542        1,847        1,824
                                            ----------   ----------   ----------
         Total revenues                      $ 823,854    $ 735,011    $ 660,122
                                            ==========   ==========   ==========


                                                     AS OF DECEMBER 31,
                                            ------------------------------------
                                               2000         1999         1998
                                            ----------   ----------   ----------
Rental Locations:
      U.S. Company-owned stores                    130          116          114
      U.S. and Canada franchisee locations         152          173          154

Franchisees:
      U.S. and Canada                               66           77           73
      International                                 38           40           50





                                       10
<PAGE>


THRIFTY

         GENERAL

         Thrifty's  focus is on  franchising  and  franchise  support  services.
Thrifty  operated  company-owned  stores in nine cities in the United States and
Canada as of December  31, 2000.  Thrifty's  U.S.  company-owned  stores and its
franchisees derive  approximately 60% of their combined rental revenues from the
airport market and approximately 40% from the local market.  Thrifty's  approach
of serving both the airport and local markets within each territory  allows many
of its  franchisees  and  company-owned  stores to have  multiple  locations  to
improve fleet  utilization and profit margins by moving vehicles among locations
to better address  differences in demand between their markets. As airports have
begun to institute  fees for vehicle  rental  companies  located  outside  their
properties,  or limited these companies'  access to airport  travelers,  Thrifty
franchisees  have been moving to  in-terminal  locations.  During 2000,  Thrifty
moved to in-terminal  locations at thirteen  airports  including  Phoenix,  Fort
Lauderdale  and  Dallas-Fort   Worth.  These  additions  bring  Thrifty's  total
in-terminal  locations  to 87,  which is over half of the  airports  serviced by
Thrifty in the U.S.

         As of December 31, 2000,  Thrifty's  vehicle rental system included 665
rental locations in the United States and Canada, divided between 613 franchisee
locations  and 52  company-owned  stores.  The Thrifty  system also included 629
locations  abroad,  all of which  were  franchisee  locations.  Thrifty's  total
corporate  revenue was $259  million in 2000,  of which $218  million  (84%) was
revenue from  franchisees  in the form of fleet  leasing  fees,  system fees and
other  service and product fees and $41 million  (16%) of which was generated by
company-owned  stores.  Revenues from Thrifty's  franchisees  outside the United
States and Canada have not been material to its results of operations.

         FRANCHISING

         UNITED STATES

         Thrifty's  U.S.  franchisees  are the  core of its  operations  and are
essential  to  its  long-term  profitability  and  growth.  Thrifty  offers  its
franchisees a full line of services and products not easily or  cost-effectively
available from other sources.  Thrifty actively  promotes  franchisee  financial
stability  and growth and seeks  opportunities  to enhance  its  vehicle  rental
system by improving its services to franchisees,  particularly its fleet leasing
programs,  and by  developing  new  franchisee  revenue  opportunities,  such as
airport  parking and truck  rental.  Thrifty  also works  closely  with its U.S.
franchisees in formulating and implementing marketing and operating strategies.

         Thrifty  licenses  its U.S.  franchisees  to use its service  marks and
participate  in its various  services  and systems.  Franchisees  pay Thrifty an
initial  franchise  fee based on such factors as the  population,  the number of
airline  passengers,  and total airport vehicle rental revenues and the level of
any other vehicle rental  activity in the franchised  territory.  Franchises are
sold on an exclusive basis for a specific geographical territory, usually a city
or metropolitan area. Over the past five years,  Thrifty's  franchisee  turnover
has averaged  approximately  7% per year, with an average of 13 terminations and
21 additions (including new territories added to existing franchise  agreements)
per year.

         INITIAL  FRANCHISE FEES,  SYSTEM FEES AND ADVERTISING  FEES.  Thrifty's
initial  franchise  fees are  negotiated  on a  case-by-case  basis,  and may be
structured to promote  expansion of an existing  franchisee's  operations into a
contiguous area. In addition to the initial franchise fee, its U.S.  franchisees
pay Thrifty an administrative fee, which is generally 3% of base rental revenue,
excluding ancillary products.

         U.S. franchisees also pay an advertising fee ranging from 2.5% to 5% of
base  rental  revenue  to  a  separate   advertising  fund  managed  jointly  by
franchisees and Thrifty management.  Thrifty has implemented,  and may implement
in the future,  special short-term  reductions in system and advertising fees to
encourage growth.


                                       11
<PAGE>


         For  2000,   Thrifty's   five   largest  U.S.   franchisees   generated
approximately  19% of Thrifty's total  corporate  revenue in the form of system,
fleet leasing, reservation and other fees.

         MARKETING TO PROSPECTIVE FRANCHISEES. Thrifty has developed programs to
attract additional franchisees in the vehicle rental industry.  Programs include
attracting   independent  vehicle  rental  companies  with  phased-in  fees  and
competitive fleet leasing terms,  assisting  individuals  experienced in vehicle
rental operations to operate their own franchises through financial  assistance,
start-up  fleet  supply and other  support.  Thrifty  also  encourages  existing
franchisees to acquire and expand into neighboring territories by offering fleet
incentives,  reduced  administrative  and  advertising  fees and  lower  initial
franchise fees for additional territories.

         FLEET  LEASING  PROGRAM.  Thrifty  has  a  fleet  leasing  program  for
franchisees  that it believes  provides  them with a  competitive  and  flexible
source of fleet vehicles. In 2000, fleet leasing accounted for approximately 67%
of Thrifty's total revenue. Thrifty's 2001 strategy is to offer attractive lease
rates  that  Thrifty  believes  will  improve   franchisee  health  and  support
additional  growth in the fleet  leasing  program.  See "Fleet  Acquisition  and
Management -- Fleet Leasing Programs."

         TRAINING  AND  SUPPORT.  Thrifty's  franchisees  are required to attend
initial  orientation  and  receive  ongoing  training  in areas such as customer
service and hiring.  In early 1997,  Thrifty began  implementing  its "True Blue
Pride Initiative" to identify areas requiring customer service  improvements and
to  implement  new  standards to deliver  faster and  friendlier  service.  This
initiative emphasizes the role that franchisee customer service employees should
have in identifying and resolving  customer  complaints.  New programs that have
been  developed  as part of the  initiative  include  Thrifty's  express  rental
program, Blue Chip, which provides for preprinted rental contracts and expedited
service.

         Thrifty also publishes a comprehensive operating manual for franchisees
and provides operational support in areas such as cost control,  fleet planning,
revenue  management and local  advertising  and marketing.  Thrifty also assists
franchisees  on real  estate  matters,  including  site  selection  and  airport
facility issues.

         WORLDWIDE RESERVATIONS CENTER AND OTHER INFORMATION SYSTEMS.  Thrifty's
franchisees benefit from Thrifty's  continuously  staffed worldwide  reservation
centers at its headquarters in Tulsa,  Oklahoma and its reservation  facility in
Okmulgee,  Oklahoma.  Thrifty's reservation  facilities are linked to all of the
major airline reservation systems and through such systems to travel agencies in
the  United  States,   Canada  and  abroad.   Thrifty  franchisee  payments  for
reservations  made through  these  centers  accounted  for  approximately  5% of
Thrifty's 2000 total revenues.  Thrifty's total  reservations in 2000 grew by 9%
with most of the growth  originating  from the  Internet.  Reservations  through
Thrifty's Internet web site (thrifty.com) increased in 2000 by 151% representing
8% of Thrifty's reservations booked for the year. An additional 10% of Thrifty's
reservations were booked through other Internet travel sites.

         U.S.  franchisees  receiving  a  certain  volume  of  reservations  are
required  to use an  approved  automated  counter  system,  usually  leasing  or
subleasing  the related  hardware  and software  from  Thrifty or a  third-party
leasing agent.  In addition to providing an electronic  data link with Thrifty's
worldwide  reservation  centers,  the  automated  counter  system  prints rental
agreements and provides  Thrifty and its  franchisees  with customer and vehicle
inventory information and financial and operating reports.

         Thrifty  supports its  information  systems  through a  combination  of
internal resources and external technology providers.  Thrifty has engaged SABRE
to  manage  and  monitor  its data  center  network  and its  daily  information
processing.  Reservation  applications  systems continue to be serviced by Perot
Systems  Corporation under a five-year agreement through 2002. Other information
systems are  supported by Thrifty  employees.  Thrifty's  fleet and  reservation
processing systems are housed in a secure underground SABRE facility in Oklahoma
designed to withstand disasters.


                                       12
<PAGE>


         INSURANCE,  SUPPLIES  AND  NATIONAL  ACCOUNT  PROGRAMS.  Thrifty  makes
available to its  franchisees  for a fee  insurance for death or injury to third
parties, property damage and damage to or theft of franchisee vehicles.

         Thrifty makes bulk purchases of items used by its franchisees, which it
sells to  franchisees  at prices that are often lower than they could  obtain on
their own.  Thrifty  also  negotiates  national  account  programs  to allow its
franchisees to take advantage of volume discounts for many materials or services
used for operations such as tires,  glass  replacement,  long distance telephone
service and overnight mail.

         PARKING SERVICES.  Airport parking  operations are a natural complement
to vehicle  rental  operations.  Thrifty  encourages its  franchisees  that have
near-airport  locations  to add this  ancillary  business.  Thrifty  assists its
franchisees in obtaining  additional  property and in planning and  implementing
parking  operations.  Franchisees  benefit  since the Thrifty  service marks are
already on the premises,  shuttle  buses are already  being  operated for rental
customers and parking operations  increase service levels and recognition at the
airports.  Franchisees with parking operations may also offer ancillary services
such as car washes and oil changes to create additional opportunities to service
the vehicle while the traveler is away. Thrifty receives a royalty fee generally
equal to 3% of the total revenue generated from these services.

         SERVICES  AND  PRODUCTS   PROVIDED  TO  RENTAL   CUSTOMERS.   Thrifty's
franchisees  provide their  customers  with products and services  substantially
similar to those provided to customers by Dollar's company-owned stores.

         INTERNATIONAL (EXCEPT CANADA)

         As of December  31,  2000,  Thrifty  master  franchisees  operated  629
vehicle  rental  locations in 57 countries  and  territories  outside the United
States and Canada.  Regions  with Thrifty  franchisees  include  Latin  America,
Europe,  the Middle East, Africa and the Asia-Pacific  region.  Thrifty seeks to
attract international  franchisees by emphasizing Thrifty's uniform image, brand
marketing  efforts,  worldwide  reservation system and consistent vehicle rental
system practices and procedures. Thrifty's corporate revenues from international
franchisees were approximately 1% of 2000 total revenues.

         Thrifty grants master  franchises on a countrywide  basis.  Each master
franchisee is permitted to use directly and subfranchise others to use Thrifty's
service marks, systems and technologies within its country or territory.

         COMPANY-OWNED STORES

         Thrifty  typically  establishes  company-owned  stores  only  upon  the
financial failure of a franchisee. Thrifty uses company-owned stores to preserve
its  presence in key  markets.  As  opportunities  arise,  these  locations  are
re-franchised.  During  2000,  Thrifty  commenced  operating its  South  Florida
locations,  which were previously operated by an independent  franchisee.  As of
December 31, 2000,  including Tulsa,  Oklahoma,  Thrifty operated  company-owned
stores  in  four  cities  in  the  United  States.  In  February  2001,  Thrifty
re-franchised the three South Florida cities; however, it intends to continue to
operate its Tulsa, Oklahoma locations.  Thrifty also began operating its Oakland
and Dallas-Fort Worth locations,  and believes additional  franchisee  financial
failures could result during 2001. The services and products Thrifty provides to
company-owned  stores  and those  provided  by  company-owned  stores to vehicle
rental customers are substantially similar to those provided to and by Thrifty's
U.S. franchisees.

         THRIFTY CAR SALES

         Thrifty Car Sales,  Inc.,  was formed in December  1998,  to  franchise
retail used car dealerships under the Thrifty Car Sales brand name.  Thrifty Car
Sales provides an opportunity for both independent and  manufacturer  franchised
dealers to enhance or expand their used car operations  under a  well-recognized
national  brand  name.  In addition  to the use of the brand name  dealers  have
access to a variety of products and services offered by Thrifty Car Sales. These
products and services include operational and marketing support,  vehicle supply
services, customized retail and wholesale financing programs as well as national
accounts and supplies programs.


                                       13
<PAGE>


         At December 31, 2000,  Thrifty Car Sales had 35 franchise  locations in
operation  with  an  additional  17  that  have  signed  dealer  agreements.  An
additional 21 dealers have been approved and are pending final documentation. By
the end of 2001,  Thrifty  expects  to double  the  number of  locations  in its
Thrifty Car Sales network.

         CANADIAN OPERATIONS

         Thrifty operates in Canada through its wholly owned subsidiary, Thrifty
Canada,  Ltd. ("TCL").  TCL operates  company-owned  stores in five of the eight
largest airport  vehicle rental markets in Canada and encourages  franchisees to
operate in the  remaining  markets.  As of  December  31,  2000,  the TCL system
included 136 vehicle rental locations,  of which 93 were operated by franchisees
and 43 were operated as company-owned stores.

         COMPANY-OWNED STORES

         TCL's  company-owned  store operations include five strategic airports:
Toronto,  Montreal,  Vancouver,  Winnipeg  and  Calgary.  These  operations  are
important to maintaining a national  airport  presence in Canada,  where TCL has
significant  airport  concession  and  lease  commitments.  Historically,  TCL's
operating   results  have  been  adversely   affected  by  losses   incurred  by
company-owned stores.

         FRANCHISING

         TCL  provides  services  and  products  to  its  franchisees  that  are
substantially  similar  to  those  Thrifty  provides  to its  U.S.  franchisees,
including fleet leasing,  insurance services,  advertising and marketing support
and supplies.  Due to the structure of the Canadian vehicle rental market, which
has a greater  proportion of vehicle rental activity from  on-airport  locations
than off-airport locations as compared to the United States,  Thrifty has sought
to  strengthen  its  airport  presence  in Canada by  encouraging  existing  and
prospective  franchisees to locate  on-airport.  Canadian  franchisees pay TCL a
combined monthly administrative and advertising fee fixed in most cases at 8% of
rental revenues.

         MARKETING

         Thrifty's  marketing  objective is to position the Thrifty  brand as an
industry  leader in  delivering  value  for  vehicle  rental to  value-conscious
consumers.  In the United States it implements this strategy  primarily  through
national   advertising,   strategic   marketing   partnerships   and   enhancing
distribution  channels.  In addition,  marketing  assistance is provided to U.S.
franchisees in local advertising, promotion and sales.

         ADVERTISING, PROMOTION AND SALES

         Thrifty  employs  national  advertising  on U.S.  broadcast  and  cable
television networks and in newspapers and travel industry and airline magazines.
Thrifty also sponsors sports and other events to increase  national exposure and
promote local  Thrifty  operations.  In the United  States,  Thrifty's  national
advertising and marketing  expenses are paid out of an advertising  fund managed
by a national  advertising  committee  consisting of  representatives of Thrifty
franchisees  and certain  members of Thrifty  management.  U.S.  franchisees and
company-owned  stores  contribute  5% of their base rental  revenue from airport
operations  and 2.5% of their base rental  revenue from local  operations to the
advertising fund.  Thrifty has national  marketing  partnerships with major U.S.
airlines  frequent flier  programs.  Its newest  partners  include  Delta,  U.S.
Airways and Air Canada.


                                       14
<PAGE>


         U.S. franchisees and company-owned stores are also required to spend an
additional 3% of their base rental revenue on local  advertising  and promotion.
Thrifty has a local sales  department  that assists  franchisees  in  developing
their local  markets.  Thrifty also provides an allowance for  qualifying  local
advertising,   promotion  and  sales  expenditures  to  U.S.   franchisees  that
participate  in  Thrifty's  fleet  leasing  program.  In the  2000  model  year,
franchisees  and   company-owned   stores  earned  an  aggregate   allowance  of
approximately $5.9 million.

         Thrifty  has made  filings  under  the  intellectual  property  laws of
jurisdictions in which it or its franchisees operate,  including the U.S. Patent
and Trademark  Office, to protect the names,  logos and designs  identified with
Thrifty.  These marks are  important  for customer  awareness  and  selection of
Thrifty for vehicle rental.

         STRATEGIC MARKETING EFFORTS

         During  2000,  the  volume  of   reservations   received   through  its
thrifty.com  web site and other Internet travel sites continued to grow rapidly.
Thrifty continues to invest in its thrifty.com web site and recently  contracted
with Mapquest to provide mapping and direction services on thrifty.com.

         Thrifty enjoys a strong  relationship with the travel agency community,
which is highlighted by its  longstanding  support of ASTA (American  Society of
Travel  Agents) and  through  its  preferred  supplier  arrangements.  Under its
preferred  supplier  arrangements,  Thrifty  provides these travel agency groups
additional  commissions or lower prices in return for their featuring Thrifty in
their advertising or giving Thrifty a priority in their reservation  systems. In
general, these arrangements are not exclusive to Thrifty, and many travel agency
groups have similar arrangements with other vehicle rental companies.

         In January 2001,  Thrifty  became the  exclusive car rental  partner in
Carlson  Wagonlit's Gold Points Rewards  Program,  a customer loyalty program in
the U.S.  and Canada  with more than 6 million  cardholders  and  partners  that
include  Radisson  Hotels &  Resorts,  MCI  WorldCom,  Country  Inns & Suites by
Carlson,  T.G.I.Friday's,  Carlson  Wagonlit  Travel  (Canada),  Famous  Players
Theatres  and  nearly  150  on-line  partners  like  the  Disney  Store  Online,
Hallmark.com and SharperImage.com.


                                       15
<PAGE>


SUMMARY OPERATING DATA OF THRIFTY


                                                   YEARS ENDED DECEMBER 31,
                                            ------------------------------------
                                               2000         1999         1998
                                            ----------   ----------   ----------
                                                       (in thousands)

Revenues:
      U.S. and Canada franchisees            $ 215,340    $ 225,934    $ 200,505
      U.S. and Canada company-owned stores      40,858       33,981       34,526
      International franchisees                  2,885        3,063        2,888
                                            ----------   ----------   ----------
         Total revenues                      $ 259,083    $ 262,978    $ 237,919
                                            ==========   ==========   ==========


                                                     AS OF DECEMBER 31,
                                            ------------------------------------
                                               2000         1999         1998
                                            ----------   ----------   ----------

Rental Locations:
      U.S. and Canada franchisee locations         613          651          609
      U.S. and Canada company-owned stores          52           33           25

Franchisees:
      U.S. and Canada                              226          245          232
      International                                 57           63           67





                                       16
<PAGE>


FLEET ACQUISITION AND MANAGEMENT

         U.S. VEHICLE SUPPLY

         For  the  2000  model  year,   DaimlerChrysler   vehicles   represented
approximately  86% of the Group's total U.S. fleet.  The Group also purchases or
leases vehicles of other automotive  manufacturers,  permitting it to adjust the
composition and overall cost of its fleet. The Company expects that for the 2001
model year, DaimlerChrysler vehicles will represent over 85% of the Group's U.S.
fleet.

         Automotive  manufacturers'  residual  value  programs limit the Group's
residual value risk. Under these programs,  the manufacturer  either  guarantees
the aggregate depreciated value upon resale of covered vehicles of a given model
year, as is generally  the case under  DaimlerChrysler's  program,  or agrees to
repurchase  vehicles at specified prices during established  repurchase periods.
In either case, the  manufacturer's  obligation is subject to certain conditions
relating  to  the  vehicle's  age,  physical  condition  and  mileage.  Vehicles
purchased  by vehicle  rental  companies  under these  programs  are referred to
herein as "Program  Vehicles." Vehicles for which rental companies bear residual
value  risk are  referred  to  herein as  "Non-Program  Vehicles."  The  Company
believes  that a  majority  of  vehicles  owned by  other  U.S.  vehicle  rental
companies, except for Enterprise, are Program Vehicles.

         The Group's primary  supplier,  DaimlerChrysler,  sets the terms of its
residual  value program  before the start of each model year.  The terms include
monthly  depreciation  rates,  minimum and maximum  holding periods and mileage,
model mix requirements and vehicle condition and other return requirements.  The
residual  value program  enables the Group to limit its residual value risk with
respect to Program Vehicles because  DaimlerChrysler  agrees to reimburse Dollar
and Thrifty for any difference between the aggregate gross auction sale price of
the Program Vehicles for the particular  model year and the vehicles'  aggregate
predetermined  residual value.  Under the program,  Dollar and Thrifty must sell
the Program Vehicles in closed auctions to DaimlerChrysler  dealers.  Dollar and
Thrifty  are  reimbursed  under  the  program  for  certain  transportation  and
auction-related costs.

         The  Group  also  purchases  Non-Program  Vehicles,  when  required  by
manufacturers  in  connection  with the purchase of Program  Vehicles,  or if it
believes  there is an  opportunity to lower its fleet costs or to fill model and
class niches not available  through  residual value  programs.  DaimlerChrysler,
which is the main provider of  Non-Program  Vehicles to the Group,  does not set
any  terms or  conditions  on the  resale of  Non-Program  Vehicles  other  than
required minimum holding periods. For the 2000 model year,  approximately 27% of
the vehicles acquired by the Group were Non-Program Vehicles.

         The  Group's   operating   results  are  materially   affected  by  the
depreciation  rates and other purchase  terms  provided under  DaimlerChrysler's
residual value program, as well as by other purchase incentives  DaimlerChrysler
provides. The percentage of vehicles acquired under  DaimlerChrysler's and other
manufacturers'  residual  value programs in the future will depend upon a number
of factors,  including the  availability  and cost of these  programs.  Residual
value programs enable Dollar and Thrifty to determine their depreciation expense
on Program Vehicles in advance.  Vehicle depreciation is the largest single cost
element in the Group's operations.  The percentage of the Group's vehicle rental
fleets  benefiting from residual value programs could decrease if the automotive
manufacturers  changed the size or terms of these programs.  In that event,  the
Group  would have  increased  residual  value risk that could be material to its
results of  operations  and could  adversely  affect its  ability to finance its
vehicles.  Second,  because it is difficult  to predict  future  vehicle  resale
values,  the Group may not be able to manage effectively the residual value risk
on its  Non-Program  Vehicles.  As recently as 1997,  results for the Group were
adversely affected by lower than anticipated residual values. The residual value
of Non-Program  Vehicles depends on such factors as the general level of pricing
in the  automotive  industry  for both new and used  vehicles.  Prices  for used
vehicles generally decrease if the automotive  manufacturers increase the retail
sales  incentives  they offer on new vehicles.  The Company  cannot  predict the
level  of  retail  sales  incentives  DaimlerChrysler  or the  other  automotive
manufacturers  will  offer in the  future.  The Group has  received  substantial
payments under  residual value programs over the past several years.  See Note 5
of Notes to Consolidated Financial Statements.


                                       17
<PAGE>


         DaimlerChrysler has been the Group's principal supplier of vehicles. In
1996,   DaimlerChrysler   began  operating   under   five-year   vehicle  supply
arrangements  that were  formalized  in 1996 and 1997 in separate  U.S.  vehicle
supply agreements  ("VSAs") with Dollar and Thrifty.  DaimlerChrysler has agreed
to make specified volumes of  DaimlerChrysler  vehicles  available to Dollar and
Thrifty through July 2001. In June 2000, the Company entered into a new VSA with
DaimlerChrysler,  which will enable the Group to acquire vehicles beginning with
the 2002 model year through the 2006 model year. Dollar and Thrifty may purchase
vehicles for use by  company-owned  stores or for their fleet leasing  programs.
Dollar and Thrifty have agreed to promote  DaimlerChrysler  vehicles exclusively
in their advertising and other promotional materials. DaimlerChrysler has agreed
to make various promotional  payments to Dollar and Thrifty,  some of which vary
based on the volume of vehicles  purchased.  These  payments are material to the
Group's  results of operations.  See Note 5 of Notes to  Consolidated  Financial
Statements.

         The VSAs provide  that Dollar and Thrifty  will each  purchase at least
80% of their respective  vehicles from  DaimlerChrysler  until a certain minimum
level is reached.  Also,  certain  minimum  numbers of vehicles  must be Program
Vehicles.  While  DaimlerChrysler  has the sole  discretion  to set the specific
terms and  conditions  of its residual  value  program for a model year,  it has
agreed in the VSAs to offer  programs  to Dollar and  Thrifty  that,  taken as a
whole,  are  competitive  with a residual  value program Ford or General  Motors
makes generally available to domestic vehicle rental companies.

         If purchases of  DaimlerChrysler  vehicles by Dollar or Thrifty  during
any model year exceed certain  targets,  DaimlerChrysler  will make available to
Dollar or  Thrifty  additional  Program  Vehicles  up to a maximum of 15% of the
target number of DaimlerChrysler Program Vehicles.

         VEHICLE DISPOSITION

         Dollar and Thrifty generally hold vehicles in rental service from eight
months to 10 months.  The length of service is determined by taking into account
seasonal  rental  demand and the  average  monthly  mileage  accumulation.  Most
vehicles  must be removed from  service  before they reach 30,000 miles to avoid
significant  penalties  under  DaimlerChrysler's  residual value program.  As of
December  31,  2000,  the  average  age of  vehicles  in the  Group's  fleet was
approximately five months. The Group's  flexibility to adjust the holding period
for vehicles, particularly for Program Vehicles, enables the Group to adjust its
fleet  size up or  down  relatively  quickly  in  response  to  changing  market
conditions.  Dollar  or  Thrifty  must bear the risk on the  resale  of  Program
Vehicles that cannot be returned.

         Dollar and Thrifty dispose of Non-Program Vehicles through auctions and
directly to used car dealers, wholesalers,  retail and franchisees. During 2000,
Dollar and Thrifty disposed of 51% of their Non-Program  Vehicles through direct
channels and 49% through auctions.  Utilizing sales channels other than auctions
avoids  transportation  costs,  interest  costs and auction fees and may provide
higher net residual amounts from disposal.

         MAINTENANCE

         Dollar and certain Dollar and Thrifty  franchisees  may have automotive
maintenance  centers at airports and in urban and suburban areas.  Many of these
facilities are accepted by automotive  manufacturers  as eligible to perform and
receive  reimbursement for warranty work. Collision damage and major repairs are
generally performed by independent  contractors.  Dollar and Thrifty franchisees
are responsible for the maintenance of their fleet vehicles.


                                       18
<PAGE>


         FLEET LEASING PROGRAMS

         Dollar and Thrifty make fleet leasing programs  available to their U.S.
franchisees  for each new model year. The terms of their fleet leasing  programs
generally  mirror the  requirements  of various  manufacturers'  residual  value
programs with respect to model mix, order and delivery,  vehicle maintenance and
returns, but also include Non-Program  Vehicles.  Dollar and Thrifty monitor the
creditworthiness and operating performance of franchisees participating in their
fleet leasing programs and periodically audit franchisees' leased fleets. Dollar
and Thrifty  design their fleet leasing  programs to offer their  franchisees an
attractive means of obtaining fleet vehicles.  For 2000,  approximately  26% and
64% of the  vehicles in the fleets of Dollar's  and  Thrifty's  respective  U.S.
franchisees  had been provided  through their fleet leasing  programs.  In 2000,
approximately  3% of Dollar's  and 67% of  Thrifty's  (including  Canada)  total
revenue was derived from vehicle leasing programs. During 2000, a limited number
of larger franchisees acquired their vehicles directly from manufacturers.

         Dollar  and  Thrifty  each  set  their  respective  lease  rates  after
considering Program Vehicle  depreciation rates,  estimated  Non-Program Vehicle
depreciation,  interest  costs,  model  mix,  administrative  costs  and  market
conditions. Average monthly lease rates vary depending on vehicle model, and the
average  lease  period is  between  eight and ten  months.  Although  Dollar and
Thrifty  lease  Non-Program  Vehicles  as  well as  Program  Vehicles  to  their
franchisees,  their fleet leasing programs eliminate the residual value risk for
their  franchisees.  Thrifty  franchisees  may,  however,  elect to assume  some
residual value risk on certain Non-Program Vehicles they lease in exchange for a
lower lease rate.


U.S. FLEET DATA

<TABLE>
<CAPTION>
                                                                   YEARS ENDED DECEMBER 31,
                                                           -------------------------------------
                                                              2000          1999         1998
                                                           ----------    ----------   ----------

THRIFTY:
      <S>                                                      <C>           <C>          <C>
      Average number of vehicles leased to franchisees         31,267        31,856       29,595
                                                           ----------    ----------   ----------
      Average number of vehicles in combined fleets of
        franchisees                                            49,210        45,613       39,434
      Average number of vehicles in combined fleets of
        company-owned stores                                      720           483          865
                                                           ----------    ----------   ----------

           Total                                               49,930        46,096       40,299
                                                           ==========    ==========   ==========


DOLLAR:
      Average number of vehicles leased to franchisees          4,080         4,960        6,151
                                                           ----------    ----------   ----------
      Average number of vehicles in combined fleets of
        franchisees                                            15,470        14,252       13,513
      Average number of vehicles in combined fleets of
        company-owned stores                                   61,858        56,065       50,673
                                                           ----------    ----------   ----------

           Total                                               77,328        70,317       64,186
                                                           ==========    ==========   ==========

</TABLE>


                                       19
<PAGE>


COMPETITION

         There is intense  competition  in the  vehicle  rental  industry on the
basis of price,  service  levels,  vehicle  quality,  vehicle  availability  and
convenience and condition of rental  locations.  Dollar and Thrifty's  principal
competitors may have larger market shares and rental volumes,  greater financial
resources and more sophisticated  information systems. Dollar operates mainly in
the U.S.  airport  market,  although  compared to its competitors it relies more
heavily on leisure,  tour and business  customers.  Dollar's  franchisees have a
similar  customer  profile.  In any given  location,  Dollar  may  compete  with
national,  regional  and local  vehicle  rental  companies,  some of which  have
greater financial resources than the Group.  Dollar's principal  competitors for
business  and  leisure  travelers  are Alamo,  Avis,  Budget,  Hertz,  National,
Enterprise  and  Thrifty.  Dollar  competes  primarily on the basis of price and
customer service.

         Thrifty's  U.S.   franchisees   generally  compete  for  cost-conscious
consumers with Alamo,  Avis,  Budget,  Dollar,  Hertz,  National and Enterprise.
Hertz, Enterprise, Avis and Alamo as well as local and regional rental companies
are major  competitors in the local market.  They compete on the basis of price,
location,  service and  well-established  customer  relationships.  Most Thrifty
franchisees  compete in the local market for retail general use business  rather
than  insurance  replacement  rentals.  Thrifty's  company-owned  stores  have a
similar customer profile.

         The Canadian vehicle rental markets are also intensely competitive. The
vast  majority of the  Canadian  market is operated  either  directly or through
franchisees of the major U.S. vehicle rental companies,  including Budget, Avis,
Hertz and National, as well as Dollar and Thrifty.

INSURANCE

         The  Group is  subject  to  third-party  bodily  injury  liability  and
property damage liability claims resulting from accidents involving their rental
customers.  For 2000 and most of 1999, the majority of the Company's  operations
had first dollar  coverage from  insurance  carriers,  subject to certain policy
limits, for public liability and property damage claims. Prior to this insurance
coverage,  the  Group  retained  the risk of loss in  various  amounts  up to $2
million on a per occurrence basis. The Group maintains  additional  insurance at
certain amounts in excess of its respective underlying coverages.

         The Group  retains the risk of loss for  general  and garage  liability
insurance  coverage up to $1 million and maintains  insurance at certain amounts
in excess of $1  million.  They also  maintain  catastrophic  and  comprehensive
coverage  for damage to vehicles  owned by them up to $3 million per  occurrence
with a deductible  amount of $250,000.  In addition,  the Group carries workers'
compensation  coverage with  retentions  up to $100,000.  The Group also carries
excess liability and directors' and officers' liability insurance coverage.

         Provisions for bodily injury liability and property damage liability on
self-insured  claims  are  made  by  charges  to  expense  based  upon  periodic
evaluations  by an  independent  actuary of estimated  ultimate  liabilities  on
reported and unreported claims. As of December 31, 2000, the Group's reserve for
public liability and property damage claims was approximately  $35 million.  The
Group's obligations to pay these losses and indemnify the insurance carriers are
collateralized  by surety  bonds.  As of December 31,  2000,  these surety bonds
totaled approximately $46.1 million.

         The Group also  maintains  various  surety bonds to secure  performance
under airport concession  agreements and other  obligations.  As of December 31,
2000, the total amount of these bonds was approximately $28.7 million.


                                       20
<PAGE>


REGULATION

         LOSS DAMAGE WAIVERS AND SUPPLEMENTAL LIABILITY INSURANCE

         Loss damage waivers relieve customers from financial responsibility for
vehicle damage.  Legislation  affecting the sale of loss damage waivers has been
adopted in 26 states.  These laws either  require  disclosure to customers  that
loss damage waivers may not be necessary,  limit customer liability to specified
amounts,  limit the  ability of vehicle  rental  companies  to offer loss damage
waivers for sale or cap the amounts that may be charged for loss damage waivers.
Adoption of national or additional state  legislation  affecting or limiting the
sale, or capping the rates,  of loss damage  waivers could result in the loss of
this revenue and additional  limitations on potential  customer  liability could
increase costs to Dollar, Thrifty and their franchisees.

         Dollar,  Thrifty and other vehicle  rental  companies  offer  customers
supplemental  liability insurance ("SLI") in connection with vehicle rentals. In
1997, the State of Texas  determined that car rental  companies  cannot sell SLI
without  licensing and product  approval.  Some other states  concluded that the
selling of SLI required an insurance  license while other states were unclear on
the issue. During the fourth quarter of 1999, the Financial Services Reform Bill
was passed by Congress to address this issue. The legislation  created a federal
presumption for a three-year  period that car rental  companies are not required
to have a state insurance  license to sell certain  insurance  products,  unless
state law  specifically  requires such a license.  In states where  existing law
does not require such insurance  licensing,  car rental companies are working to
enact  legislation  which  either  specifically   exempts  them  from  licensing
requirements or which grants them a limited  license to sell insurance  products
related to car rental, such as SLI.

         FRANCHISING REGULATION

         As  franchisors,  Dollar and Thrifty are subject to federal,  state and
foreign laws regulating various aspects of franchise operations and sales. These
laws impose registration and disclosure requirements on franchisors in the offer
and sale of franchises and, in certain states, also apply substantive  standards
to the relationship  between the franchisor and the franchisee,  including those
pertaining to default, termination and nonrenewal of franchises.

         OTHER MATTERS

         Certain states currently make vehicle owners (including  vehicle rental
companies)  vicariously liable for the actions of any person lawfully driving an
owned vehicle, regardless of fault. Some of these states, primarily New York, do
not limit this liability.  Vehicle rental  companies are also subject to various
federal,  state and local consumer  protection  laws and  regulations  including
those relating to advertising and disclosure of charges to customers.

         Dollar and Thrifty  are  subject to  federal,  state and local laws and
regulations  relating to taxing and  licensing  of  vehicles,  franchise  sales,
franchise  relationships,  vehicle  liability,  used vehicle  sales,  insurance,
telecommunications,  vehicle rental transactions and labor matters.  The Company
believes that Dollar and Thrifty  practices and  procedures  are in  substantial
compliance  with federal,  state and local laws and is not aware of any material
expenditures necessary to meet legal or regulatory  requirements.  Nevertheless,
considering  the nature and scope of Dollar's and  Thrifty's  businesses,  it is
possible that regulatory compliance problems could be encountered in the future.


                                       21
<PAGE>


ENVIRONMENTAL MATTERS

         The  principal  environmental  regulatory  requirements  applicable  to
Dollar  and  Thrifty  operations  relate  to the  ownership,  storage  or use of
petroleum products such as gasoline, diesel fuel and new and used motor oil; the
treatment or discharge of waste waters;  the operation of automotive body shops;
and the generation,  storage,  transportation and off-site treatment or disposal
of waste  materials.  Dollar and  Thrifty  own 11 and lease 98  locations  where
petroleum  products are stored in underground or above-ground  tanks.  For owned
and leased  properties,  Dollar and Thrifty have  programs  designed to maintain
compliance with applicable  technical and  operational  requirements,  including
leak detection  testing of underground  storage tanks, and to provide  financial
assurance for remediation of spills or releases.

         The  historical  and current uses of the Dollar and Thrifty  facilities
may have resulted in spills or releases of various hazardous materials or wastes
or petroleum products ("Hazardous Substances") that now, or in the future, could
require  remediation.  The Group also may be subject to requirements  related to
remediation of Hazardous Substances that have been released into the environment
at  properties  they own or operate,  or owned or  operated  in the past,  or at
properties to which they send, or have sent,  Hazardous Substances for treatment
or disposal. Such remediation  requirements generally are imposed without regard
to fault,  and  liability  for any  required  environmental  remediation  can be
substantial.

         Dollar and  Thrifty  may be eligible  for  reimbursement  or payment of
remediation costs associated with releases from registered  underground  storage
tanks in U.S.  states  that have  established  funds to assist in the payment of
such  remediation  costs.  Subject to certain  deductibles,  the availability of
funds, the compliance  status of the tanks and the nature of the release,  these
tank  funds  may be  available  to Dollar  and  Thrifty  for use in  remediating
releases from their tank systems.

         At certain  facilities,  Dollar and Thrifty presently are investigating
or remediating soil or groundwater  contamination.  Based on currently available
information,  the  Company  does not  believe  that the  costs  associated  with
environmental investigation or remediation will be material. However, additional
contamination could be identified or occur in the future.

         The use of  automobiles  and  other  vehicles  is  subject  to  various
governmental requirements designed to limit environmental damage, including that
caused by emissions  and noise.  Generally,  these  requirements  are met by the
manufacturer  except,  on occasion,  equipment  failure  requiring repair by the
Group.

         Environmental  legislation and  regulations and related  administrative
policies have changed rapidly in recent years. There is a risk that governmental
environmental requirements, or enforcement thereof, may become more stringent in
the future and that the Group may be  subject  to legal  proceedings  brought by
government agencies or private parties with respect to environmental matters. In
addition,  with  respect to cleanup of  contamination,  additional  locations at
which wastes  generated by the Group may have been released or disposed,  and of
which the Group is currently  unaware,  may in the future  become the subject of
cleanup for which the Group may be liable, in whole or part. Accordingly,  while
the  Group  believes  that  it  is in  substantial  compliance  with  applicable
requirements of  environmental  laws, there can be no assurance that the Group's
future   environmental   liabilities   will  not  be  material  to  the  Group's
consolidated financial position or results of operations or cash flows.

EMPLOYEES

         As of December 31, 2000,  the Group  employed a total of  approximately
6,200  full-time  and  part-time  employees  of whom  approximately  4,900  were
employed  by  Dollar  and 1,300 by  Thrifty.  Approximately  270 of the  Group's
employees  were subject to collective  bargaining  agreements as of December 31,
2000. The Company believes the Group's relationship with its employees is good.


                                       22
<PAGE>


ITEM 2.         PROPERTIES

         The Company  owns its  headquarters  located at 5330 East 31st  Street,
Tulsa,  Oklahoma.  This location is a three building  office complex that houses
the headquarters  and Tulsa  reservation  centers for Dollar and Thrifty.  These
buildings and the related  improvements were mortgaged in December 1997 pursuant
to a mortgage in favor of Credit Suisse First Boston ("CSFB"), as administrative
agent for a syndicate of banks. The mortgage was executed in connection with the
Revolving Credit Facility, as described in "Management's Discussion and Analysis
of  Financial  Condition  and  Results of  Operations  -  Liquidity  and Capital
Resources".

         Dollar  and  Thrifty  each  own  or  lease  real   property   used  for
company-owned stores and office facilities,  and in some cases own real property
that is leased to franchisees  or other third parties.  As of December 31, 2000,
the Group's  company-owned  operations  were carried on at 182  locations in the
U.S.  and Canada,  the  majority of which are  leased.  Dollar and Thrifty  each
operate   company-owned   stores  under   concession   agreements  with  various
governmental  authorities  charged with the  operation  of airports.  Concession
agreements for airport  locations,  which are sometimes  competitively  bid, are
important for securing air traveler business.

         In  connection  with the Revolving  Credit  Facility,  Dollar  executed
mortgages in favor of CSFB  encumbering its real property  located in San Diego,
Tampa  and  Las  Vegas.  Thrifty  also  executed  mortgages  in  favor  of  CSFB
encumbering  its real  property  located in Phoenix,  Ft.  Lauderdale,  Orlando,
Dallas, Houston, and Salt Lake City.

ITEM 3.         LEGAL PROCEEDINGS

         On November 2, 1994, the City of San Jose,  California  filed an action
in the Superior Court of California, against Chevron, Dollar and others, seeking
unspecified compensatory and punitive damages and injunctive relief. The City of
San Jose has not served  process on Dollar.  The suit  relates to pollution at a
site currently  occupied by Dollar and formerly occupied by Chevron.  Dollar has
partially  remediated the affected soil, but not the allegedly  affected  ground
water.  Dollar  believes  that prior uses of the site  resulted in any remaining
contamination at the site.

         In  addition  to the  foregoing,  various  legal  actions,  claims  and
governmental  inquiries  and  proceedings  are pending or may be  instituted  or
asserted in the future against the Company and its  subsidiaries.  Litigation is
subject  to many  uncertainties,  and the  outcome of the  individual  litigated
matters is not predictable  with  assurance.  It is possible that certain of the
actions,  claims,  inquiries or proceedings,  including the one discussed above,
could be  decided  unfavorably  to the  Company  or the  subsidiaries  involved.
Although  the  amount of  liability  with  respect  to these  matters  cannot be
ascertained,  potential  liability  is not  expected  to  materially  affect the
consolidated financial position or results of operations of the Company.

ITEM 4.         SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No matters  were  submitted  to a vote of security  holders  during the
fourth quarter ended December 31, 2000.


                                       23
<PAGE>


                                     PART II
                                     -------

ITEM 5.         MARKET FOR REGISTRANT'S COMMON EQUITY
                AND RELATED STOCKHOLDER MATTERS

         The  Company's  Common  Stock is listed on the New York Stock  Exchange
("NYSE")  under the trading  symbol "DTG." The high and low sales prices for the
Common Stock for each quarterly period during 2000 and 1999, were as follows:


                  FIRST              SECOND           THIRD          FOURTH
                 QUARTER            QUARTER          QUARTER         QUARTER
                ---------          ---------        ---------       ---------

        2000
        ----
        High     $ 23.75            $ 21.00          $ 22.81         $ 20.81
        Low      $ 11.38            $ 14.88          $ 18.25         $ 14.25


        1999
        ----
        High     $ 17.31            $ 23.94          $ 25.44         $ 24.06
        Low      $ 11.31            $ 16.56          $ 18.31         $ 16.88




         The 24,205,422  shares of Common Stock outstanding at February 28, 2001
were  held  by  approximately  3,100  registered and  beneficial stockholders of
record.

         The  Company  intends to reinvest  its  earnings  in its  business  and
therefore  does not  anticipate  paying any cash  dividends  in the  foreseeable
future.  The  Company  has not  paid  cash  dividends  since  completion  of the
Offering.

         Under the terms of the Revolving  Credit  Facility,  restrictions  were
imposed by the lender on the payment of cash dividends to  stockholders.  During
the term of such agreement,  which was extended in August 2000 through August 2,
2005,  dividends  are  permitted at the lesser of specified  monetary  levels or
percentages of cash flow.


                                       24
<PAGE>


ITEM 6.         SELECTED FINANCIAL DATA

                SELECTED CONSOLIDATED FINANCIAL DATA OF THE GROUP

         The selected  consolidated  statements of operations  and balance sheet
data were  derived from the audited  consolidated  financial  statements  of the
Group. References to system-wide vehicle rental revenue include revenue received
from the  Group's  company-owned  stores and by  franchisees  from the rental of
vehicles.


<TABLE>
<CAPTION>

                                                                      YEARS ENDED DECEMBER 31,
                                            --------------------------------------------------------------------------
                                               2000             1999           1998             1997           1996
                                            -----------     -----------     -----------     -----------    -----------

<S>                                          <C>             <C>             <C>             <C>            <C>
STATEMENTS OF OPERATIONS:
    (in thousands except per share amounts)
REVENUES:
    Vehicle rentals                         $   813,741     $   714,407     $   635,600     $   620,045    $   497,239
    Vehicle leasing                             198,686         218,614         202,371         164,701        149,713
    Fees and services                            61,166          57,046          51,770          49,143         47,597
    Other                                         9,850           8,685           9,225           9,899          9,342
                                            -----------     -----------     -----------     -----------    -----------

        Total revenues                        1,083,443         998,752         898,966         843,788        703,891
                                            -----------     -----------     -----------     -----------    -----------


COSTS AND EXPENSES:
    Direct vehicle and operating                315,164         289,129         267,504         263,850        225,558
    Vehicle depreciation and lease
      charges, net                              340,448         311,113         305,169         294,911        230,051
    Selling, general and
      administrative                            187,711         190,994         163,256         149,697        140,089
    Interest expense, net                        97,703          95,114          88,726          87,852         72,868
    Amortization of cost in excess
      of net assets acquired                      5,941           5,842           5,417           6,010          8,169
    Intangible asset impairment losses                -               -               -               -        157,758
                                            -----------     -----------     -----------     -----------    -----------

        Total costs and expenses                946,967         892,192         830,072         802,320        834,493
                                            -----------     -----------     -----------     -----------    -----------

Income (loss) before income taxes               136,476         106,560          68,894          41,468       (130,602)

Income tax expense                               58,467          46,974          31,229          23,427         16,682
                                            -----------     -----------     -----------     -----------    -----------

Net income (loss) (a)                       $    78,009     $    59,586     $    37,665     $    18,041    $  (147,284)
                                            ===========     ===========     ===========     ===========    ===========

Earnings (loss) per share (a):
    Basic                                   $      3.23     $      2.47     $      1.56     $      0.90    $     (7.36)
    Diluted                                 $      3.18     $      2.43     $      1.56     $      0.90    $     (7.36)


BALANCE SHEET DATA:
    (in thousands)

Revenue-earning vehicles, net               $ 1,522,388     $ 1,507,692     $ 1,342,066     $ 1,319,490    $ 1,120,346
Total assets                                $ 2,100,374     $ 2,171,653     $ 1,865,300     $ 1,942,210    $ 1,647,951
Total debt                                  $ 1,424,021     $ 1,555,609     $ 1,313,799     $ 1,418,687    $ 1,241,558
Stockholders' equity                        $   458,139     $   379,127     $   315,914     $   268,426    $   183,883


</TABLE>


                                       25
<PAGE>


<TABLE>
<CAPTION>


U.S. AND CANADA


                                                                           YEARS ENDED DECEMBER 31,
                                            --------------------------------------------------------------------------
                                                2000            1999            1998            1997          1996
                                            -----------     -----------     -----------     -----------    -----------

<S>                                         <C>             <C>             <C>             <C>            <C>
System-wide Data:
VEHICLE RENTAL REVENUE:
   (in thousands)

    Company-owned stores                    $   814,000     $   714,000     $   636,000     $   620,000    $   497,000
    Franchisee locations                        737,000         699,000         620,000         516,000        502,000
                                            -----------     -----------     -----------     -----------    -----------

       Total vehicle rental revenue         $ 1,551,000     $ 1,413,000     $ 1,256,000     $ 1,136,000    $   999,000
                                            ===========     ===========     ===========     ===========    ===========

RENTAL LOCATIONS:

    Company-owned stores                            182             149             139             139            156
    Franchisee locations                            765             824             763             752            729
                                            -----------     -----------     -----------     -----------    -----------

       Total rental locations                       947             973             902             891            885
                                            ===========     ===========     ===========     ===========    ===========

Average number of vehicles operated
  during the period by company-owned
  stores and franchisees                        134,475         123,814         111,652         103,417         94,992

Peak number of vehicles operated
  during the period by company-owned
  stores and franchisees                        162,515         148,832         134,407         122,286        110,771


COMPANY-OWNED STORES DATA:

VEHICLE RENTAL DATA:

Average number of vehicles operated              65,702          59,218          53,983          53,719         45,037

Number of rental days                        20,347,296      18,155,768      16,374,491      16,320,568     13,740,649

Average revenue per day                     $     40.00     $     39.35     $     38.82     $     37.98    $     36.19

Monthly average revenue per vehicle         $     1,032     $     1,005     $       980     $       959    $       917


VEHICLE LEASING DATA:

Average number of vehicles leased                35,520          38,690          37,709          32,814         30,583

Average monthly lease revenue per unit      $       466     $       471     $       447     $       420    $       409


</TABLE>


(a)      Management  believes it is important to note that net loss and loss per
         share for the year ended  December  31, 1996 include  intangible  asset
         impairment  losses of  $157,758,000, which includes an impairment  loss
         related  to DaimlerChrysler's decision in 1996 to dispose of Thrifty as
         a non-core asset in the amount of  $155,000,000  and an impairment loss
         related to TCL in the amount of $2,758,000.


                                       26
<PAGE>


ITEM 7.         MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                RESULTS OF OPERATIONS

GENERAL

         The Group  owns two  separate  vehicle  rental  companies,  Dollar  and
Thrifty.  They engage in the business of renting vehicles directly to retail and
tour customers and providing  vehicle  leasing and other services to franchisees
that rent to customers. The majority of Dollar's revenue is derived from renting
vehicles to customers from company-owned stores, while the majority of Thrifty's
revenue  is  generated   from  leasing   vehicles  and  providing   services  to
franchisees.

The Group's revenues consist of:

         o   Vehicle  rentals -- revenue  generated  from  renting  vehicles  to
             customers,  including all related  charges,  through  company-owned
             stores,

         o   Vehicle leasing -- revenue  generated  from   leasing  vehicles  to
             franchisees,

         o   Fees and  services -- revenue  generated  from  franchise  fees and
             providing reservations,  insurance, supplies and other products and
             services to franchisees, and

         o   Other -- revenue  generated from franchise  sales,  parking income,
             non-vehicle   lease  income  and  interest   income   derived  from
             franchisees.

The Group's expenses consist of:

         o   Direct  vehicle  and  operating  -- costs  related to the rental of
             revenue-earning  vehicles  to  customers  and  to  the  leasing  of
             vehicles to franchisees, such as field personnel expenses, facility
             expenses,  concessions and commissions paid to airport authorities,
             travel agencies and others, insurance and lease promotion expenses,
             net of certain incentives received from vehicle manufacturers,

         o   Vehicle depreciation and lease charges, net -- depreciation expense
             relating to  revenue-earning  vehicles,  net of gains and losses on
             the  disposal of such  vehicles,  and lease  charges  for  vehicles
             leased from third parties,

         o   Selling,   general   and   administrative    expenses,    including
             headquarters personnel expenses, advertising and marketing expenses
             and reservation expenses,

         o   Interest expense,  net -- interest expense,  net of interest earned
             on restricted cash, cash and cash equivalents,  relating  primarily
             to revenue-earning vehicle financing, and

         o   Amortization of cost in excess of net assets acquired.

         The  Group's  profitability  is  primarily a function of the volume and
pricing of rental  transactions,  utilization  of the vehicles and the number of
vehicles leased to franchisees.  Significant changes in the purchase or disposal
price of vehicles or interest  rates can also have a  significant  effect on the
Group's profitability,  depending on the ability of the Group to adjust the size
of the fleet as well as pricing and lease rates for these  changes.  The Group's
business  requires  significant  expenditures  for  vehicles  and  consequently,
requires substantial liquidity to finance such expenditures.


                                       27
<PAGE>


         The  following   discussion  and  analysis  provides  information  that
management  believes to be relevant to understanding the Company's  consolidated
financial condition and results of operations. This discussion should be read in
conjunction with the Group's  consolidated  financial statements and the related
notes thereto included in this report.

RESULTS OF OPERATIONS

         The following  table sets forth the percentage of total revenues in the
Group's consolidated statements of income:

                                                       YEARS ENDED DECEMBER 31,
                                                   -----------------------------

                                                     2000       1999       1998
                                                   -------    -------    -------

REVENUES:
      Vehicle rentals                                75.1%      71.5%      70.7%
      Vehicle leasing                                18.3       21.9       22.5
      Fees and services                               5.7        5.7        5.8
      Other                                           0.9        0.9        1.0
                                                   -------    -------    -------

          Total revenues                            100.0      100.0      100.0
                                                   -------    -------    -------



COSTS AND EXPENSES:
      Direct and vehicle operating                   29.1       28.9       29.8
      Vehicle depreciation and lease charges, net    31.4       31.2       33.9
      Selling, general and administrative            17.3       19.1       18.1
      Interest expense, net                           9.0        9.5        9.9
      Amortization of cost in excess of net
        assets acquired                               0.6        0.6        0.6
                                                   -------    -------    -------

          Total costs and expenses                   87.4       89.3       92.3
                                                   -------    -------    -------

INCOME BEFORE INCOME TAXES                           12.6       10.7        7.7

INCOME TAX EXPENSE                                    5.4        4.7        3.5
                                                   -------    -------    -------

NET INCOME                                            7.2%       6.0%       4.2%
                                                   =======    =======    =======


                                       28
<PAGE>


The  following  table sets forth a breakdown of the Group's two major sources of
revenue:


                                             YEARS ENDED DECEMBER 31,
                                 -----------------------------------------------

                                     2000              1999             1998
                                 -----------       -----------       -----------
                                                  (in thousands)
VEHICLE RENTAL REVENUE:
       Dollar                     $  773,328        $  681,240        $  603,331
       Thrifty                        40,413            33,167            32,269
                                 -----------       -----------       -----------

         Total                    $  813,741        $  714,407        $  635,600
                                 ===========       ===========       ===========


LEASING REVENUE:
       Dollar                     $   25,014        $   28,762        $   33,224
       Thrifty                       173,672           189,852           169,147
                                 -----------       -----------       -----------

         Total                    $  198,686        $  218,614        $  202,371
                                 ===========       ===========       ===========






YEAR ENDED DECEMBER 31, 2000 COMPARED WITH YEAR ENDED DECEMBER 31, 1999

         REVENUES

         Total  revenues for the year ended  December 31, 2000  increased  $84.7
million,  or 8.5%,  to $1.083  billion  compared to 1999.  The increase in total
revenues  was due to an increase in rental  revenue of 13.9% over 1999 which was
partially  offset by a 9.1%  decrease  in  leasing  revenue.  Fees and  services
revenue  increased $4.1 million due to the growth in franchisee  rental revenue.
Vehicle  rental revenue and vehicle  leasing  revenue were impacted by franchise
acquisitions at Dollar and conversions of franchisee operations to company-owned
stores at Thrifty.

         The Group's vehicle rental revenue for 2000 was $813.7 million, a 13.9%
increase from 1999. This increase was due primarily to a $92.1 million  increase
at Dollar and a $7.2 million  increase at Thrifty.  The growth in vehicle rental
revenue at Dollar was the result of an 11.5%  increase in rental  days  combined
with a 1.8%  increase in revenue per day.  The rental  revenue  growth at Dollar
related to the acquisition of franchisees was $16.2 million,  which  represented
approximately 18% of Dollar's total rental revenue growth during 2000.

         Vehicle leasing  revenue for 2000 was $198.7  million,  a $19.9 million
decrease from 1999. This decrease in vehicle leasing revenue reflects a decrease
of $16.2 million,  or 8.5%, in Thrifty's leasing revenue.  This decrease was due
to a decline in the average  number of  vehicles  leased to  franchisees  and to
modifications of the lease program to eliminate  certain  incentives  previously
made  available to licensees with a  corresponding  reduction in the lease rate.
While  these lease  program  modifications  resulted  in a reduction  of vehicle
leasing revenue,  they had no impact on operating income.  In addition,  Thrifty
made some vehicles  available under direct financing leases  (reflected as other
revenue) as opposed to operating leases.  Dollar's leasing revenue declined $3.7
million,  or 13%, due to a decrease in the average number of vehicles  leased to
franchisees as a result of the acquisition of franchised  locations  during 2000
which was partially offset by an increase in lease rates.


                                       29
<PAGE>


         EXPENSES

         Total  expenses  increased  6.1% from $892.2  million in 1999 to $947.0
million in 2000.  This  increase was due primarily to a $64.8  million,  or 9.9%
increase  for Dollar and a $9.8  million,  or 4.2%  decrease at  Thrifty.  Total
expenses  as a  percentage  of revenue  declined  to 87.4% in 2000 from 89.3% in
1999.

         Direct vehicle and operating expenses for 2000 increased $26.0 million,
or 9.0%, primarily related to a 12.1% increase in the number of rental days over
1999.  These  expenses  increased  $31.7  million at Dollar and  decreased  $5.7
million at  Thrifty.  The overall  increase at Dollar was due to higher  airport
concession  rents,  personnel and other vehicle operating costs partially offset
by a $5.1 million  favorable  adjustment to insurance  reserves  recorded during
2000.  This favorable  adjustment was due to improved  claims  experience in the
settlement of existing claims as reflected in an independent  actuary's  reserve
estimate.  The  decrease  at  Thrifty  was  primarily  due to the lease  program
modifications  discussed  earlier.  Direct  vehicle and operating  expenses were
29.1% of revenue for 2000, compared to 28.9% of revenue for 1999.

         Net vehicle  depreciation  expense and lease charges for 2000 increased
$29.3  million,  or 9.4%, due to both an increase in the average number of owned
and leased  vehicles  and to higher  costs per vehicle  compared to 1999.  Lease
charges, for vehicles leased from third parties,  increased $20.7 million due to
more vehicles  leased during 2000. Net vehicle  depreciation  expense  increased
$9.5 million,  or 2.9%, due to a 4.7% increase in the average  depreciation rate
(6.0% at Dollar  and a 1.9%  increase  at  Thrifty)  partially  offset by a 1.7%
decrease in depreciable fleet. The disposition of Non-Program  Vehicles resulted
in a net vehicle gain of $26.1  million in 2000 and $25.2  million in 1999.  Net
vehicle  depreciation and lease charges increased by $30.2 million at Dollar and
decreased by $0.9 million at Thrifty.

         Selling, general and administrative expenses of $187.7 million for 2000
decreased  from $190.9  million in 1999,  comprised  primarily of a $0.2 million
decrease at Dollar and a $3.5 million decrease at Thrifty.  The lower costs were
due primarily to lower personnel related costs during 2000.

         Net interest expense increased $2.6 million,  or 2.7% to $97.7 million.
Net interest  expense  decreased as a percentage of revenue from 9.5% in 1999 to
9.0% in 2000, partially due to more vehicles under operating leases in 2000. The
increase  in  expense  for the  Group was due to the  effect  of higher  average
vehicle debt levels and vehicle  interest rates partially  offset by an increase
in the interest earned on invested restricted cash and other interest income.

         The tax provision for 2000 was $58.5 million. The effective tax rate of
42.8% for 2000 was down from 44.1% in 1999.  The decrease in the  effective  tax
rate was due  primarily  to the  change in the  relationship  between  permanent
differences and Canadian operations to income before income taxes. The effective
tax  rate  differs  from  the  U.S.   statutory   tax  rate  due   primarily  to
non-deductible amortization of costs in excess of net assets acquired  and state
and local taxes.

         OPERATING RESULTS

         The Group had income before income taxes of $136.5  million for 2000 as
compared to $106.6 million in 1999, a 28.1%  increase.  This growth was due to a
$24.0 million increase at Dollar and a $5.9 million increase at Thrifty.


                                       30
<PAGE>


YEAR ENDED DECEMBER 31, 1999 COMPARED WITH YEAR ENDED DECEMBER 31, 1998

          REVENUES

         Total  revenues for the year ended  December 31, 1999  increased  $99.8
million,  or 11.1%,  to $998.8  million  compared to 1998. The increase in total
revenues was due to an increase in rental  revenue of 12.4% over 1998 and a 8.0%
growth in leasing revenue.  Fees and services revenue increased $5.3 million due
to higher franchise fees and other revenue fees from franchisees. Vehicle rental
revenue and vehicle leasing  revenue were impacted by franchise  acquisitions at
Dollar and re-franchising of company-owned stores at Thrifty.

         The Group's vehicle rental revenue for 1999 was $714.4 million, a 12.4%
increase from 1998. This increase was due primarily to a $77.9 million  increase
for Dollar and a $0.9 million increase at Thrifty.  The growth in vehicle rental
revenue at Dollar was the result of an increase of 11.7% in rental days combined
with a 1.1%  increase in revenue per day.  The rental  revenue  growth at Dollar
related to the  acquisition of franchisees  was $15 million,  which  represented
19.2% of Dollar's total rental revenue growth during 1999.

         Vehicle leasing  revenue for 1999 was $218.6  million,  a $16.2 million
increase  from 1998.  This  increase  in vehicle  leasing  revenue  reflects  an
increase of $20.7 million,  or 12.2%, in Thrifty's leasing revenue due to a 6.9%
increase in the average number of vehicles  leased to  franchisees  along with a
4.9% increase in the vehicle  leasing rates partially due to a change in vehicle
mix. Dollar's leasing revenue declined $4.5 million,  or 13.4% due to a decrease
in the  average  number of  vehicles  leased to  franchisees  as a result of the
acquisition of franchised locations during 1999, partially offset by an increase
in lease rates.

         EXPENSES

         Total  expenses  increased  7.5% from $830.1  million in 1998 to $892.2
million in 1999.  This  increase was due primarily to a $45.9  million,  or 7.5%
increase  for Dollar and a $16.3  million,  or 7.5%  increase at Thrifty.  Total
expenses  as a  percentage  of revenue  declined  to 89.3% in 1999 from 92.3% in
1998.

         Direct vehicle and operating expenses for 1999 increased $21.6 million,
or 8.1%, over 1998, primarily due to an increase at Dollar. The overall increase
was  due to  higher  airport  concession  rents,  personnel  and  other  vehicle
operating costs partially offset by lower insurance  costs.  These expenses were
28.9% of revenue for 1999, compared to 29.8% of revenue for 1998.

         Net vehicle  depreciation  expense  and lease  charges  increased  $5.9
million,  or 1.9%,  for 1999 as compared to 1998,  consisting  of a $5.6 million
increase  at  Dollar  and a  $0.3  million  increase  at  Thrifty.  Net  vehicle
depreciation  expense increased $14.8 million,  or 5.2%, due to a 10.4% increase
in depreciable fleet (11.2% at Dollar and 9.0% at Thrifty) partially offset by a
decline of 4.8% in the average  depreciation rate (4.3% decrease at Dollar and a
5.3% decrease at Thrifty).  The decline in the depreciation  rate includes $25.2
million net vehicle gains on the disposal of Non-Program  Vehicles. In 1998, the
disposition  of  Non-Program  Vehicles  resulted in a net  vehicle  gain of $5.5
million.  Lease charges,  for vehicles leased from third parties,  declined $8.9
million due to fewer vehicles leased during 1999.

         Selling, general and administrative expenses of $190.9 million for 1999
increased  from $163.3 million in 1998,  comprised  primarily of a $13.9 million
increase at Dollar and a $13.8  million  increase at Thrifty.  The higher  costs
were due primarily to higher information  technology system costs including Year
2000  remediation,  costs  incurred  with the  start-up of Thrifty Car Sales and
other personnel related costs.


                                       31
<PAGE>


         Net interest expense increased $6.4 million,  or 7.2% to $95.1 million.
Net interest  expense  decreased as a percentage of revenue from 9.9% in 1998 to
9.5% in 1999.  The  increase  in expense  for the Group was due to the effect of
higher  average  vehicle debt levels  partially  offset by a decrease in vehicle
interest rates.

         The tax provision  for 1999 was $46.9  million.  The effective  rate of
44.1% for 1999 was down from 45.3% in 1998.  The decrease in the effective  rate
was  due  primarily  to  the  change  in  the  relationship   between  permanent
differences and Canadian operations to income before income taxes. The effective
tax rate differs from the U.S.  statutory  rate due primarily to  non-deductible
amortization  of costs in excess of net assets  acquired,  state and local taxes
and losses  relating to Thrifty's  Canadian  subsidiary for which no benefit was
recorded.

         OPERATING RESULTS

         The Group had income before income taxes of $106.6  million for 1999 as
compared to $68.9  million in 1998, a 54.7%  increase.  This growth was due to a
$29.0 million increase at Dollar and a $8.7 million increase at Thrifty.

LIQUIDITY AND CAPITAL RESOURCES

         The  Group's  primary  cash  requirements  are for the  acquisition  of
revenue-earning  vehicles and to fund its U.S. and Canadian  operations.  During
2000,  cash  provided by operating  activities  was $386.0  million.  Net income
adjusted  for  depreciation,  net of vehicle  gains,  primarily  generated  cash
provided by operating activities.

         Cash used in investing activities was $291.4 million. The principal use
of cash in investing  activities was the purchase of  revenue-earning  vehicles,
which  totaled $2.5 billion ($1.5 billion at Dollar and $1.0 billion at Thrifty)
which was  partially  offset by $2.2  billion  ($1.3  billion at Dollar and $0.9
billion at Thrifty) in proceeds from the sale of used revenue-earning  vehicles.
The Group's need for cash to finance  vehicles is highly  seasonal and typically
peaks in the second and third  quarters of the year when fleet  levels  build to
meet seasonal  rental demand.  Fleet levels are the lowest in the fourth quarter
when rental demand is at a seasonal low. The Company expects to continue to fund
its  revenue-earning  vehicles with cash provided from  operations and increased
secured vehicle  financing.  Restricted cash and  investments  decreased  $113.9
million  for the year ended  December  31,  2000 due  principally  to  acquiring
vehicles  and  reducing  vehicle  debt.  Restricted  cash  and  investments  are
restricted for the acquisition of  revenue-earning  vehicles and other specified
uses under the asset backed notes discussed  below. The Group also used cash for
non-vehicle capital  expenditures of $33.7 million.  These expenditures  consist
primarily of airport facility  improvements for the Group's rental locations and
investments in information technology equipment and systems. The Group estimates
non-vehicle  capital  expenditures to be  approximately  $40 million in 2001. In
addition,  Dollar will pursue the acquisition of certain franchisee  operations,
if  available.  Franchisee  acquisitions  of Dollar  funded with  internal  cash
totaled $10.1 million in 2000.  Future franchisee  acquisition  expenditures are
expected to be financed with cash provided from operations.

         Cash used in financing  activities was $133.6 million  primarily due to
the maturity of $264.2  million in asset  backed  notes  during 2000,  partially
offset by a net increase in the issuance of  commercial  paper  totaling  $129.3
million.

         ASSET BACKED NOTES

         The asset backed note  program is  comprised of $1.08  billion in asset
backed notes with  maturities  ranging from 2001 to 2005.  Borrowings  under the
asset backed notes are secured by eligible vehicle  collateral and bear interest
at fixed rates on $1.04 billion  ranging from 5.90% to 7.10% and floating  rates
on $37.4 million ranging from LIBOR plus .95% to LIBOR plus 1.25%. Proceeds from
the asset backed notes that are  temporarily  unutilized for financing  vehicles
and certain related receivables are maintained in restricted cash and investment
accounts, which were approximately $29.5 million at December 31, 2000.


                                       32
<PAGE>


         In December 2000,  the Company  established a $150 million asset backed
Variable Funding Note Purchase Facility (the "Conduit  Facility") as part of the
existing  asset backed note program.  Proceeds are used for financing of vehicle
purchases  and for  periodic  refinancing  of asset  backed  notes.  The Conduit
Facility generally bears interest at market-dictated  commercial paper rates.

         In March 2001,  Rental Car Finance  Corp.  issued $350 million of asset
backed notes (the "2001 Series  Notes") to replace  existing  asset backed notes
which mature over the next five years.  The 2001 Series Notes are floating  rate
notes that have a term of five years.  In  conjunction  with the issuance of the
2001 Series Notes, the Company also entered into an interest rate swap agreement
to convert this floating rate debt to a fixed rate.

         COMMERCIAL PAPER PROGRAM AND LIQUIDITY FACILITY

         At December 31,  2000,  the  Company's  commercial  paper  program (the
"Commercial  Paper  Program") had a maximum size of $780 million  supported by a
$700 million, 364-day liquidity facility (the "Liquidity Facility").  Borrowings
under the Commercial  Paper Program are secured by eligible  vehicle  collateral
and bear interest based on  market-dictated  commercial paper rates. At December
31, 2000, the Group had $209.7 million in commercial paper outstanding under the
Commercial  Paper  Program.  The  Commercial  Paper  Program  and the  Liquidity
Facility are renewable  annually.  The  Commercial  Paper Program peaked in size
during the third quarter of 2000 when it reached  $501.4  million to support the
seasonal increase in vehicle fleet.

         The  Commercial  Paper Program was renewed for another  364-day  period
effective  February 28, 2001,  at a maximum  size of $800  million,  backed by a
renewal of the Liquidity Facility which increased to $715 million.

         OTHER OBLIGATIONS AND VEHICLE DEBT

          Thrifty has financed its Canadian  vehicle  fleet  through a five-year
fleet  securitization  program which began in February 1999. Under this program,
Thrifty can obtain vehicle financing up to CND$150 million funded through a bank
commercial  paper  conduit.  At December  31,  2000,  Thrifty had  approximately
CND$68.5 million funded under this program.

         On  October  20,  2000,  a vehicle  manufacturer's  finance  subsidiary
extended  a $115  million  revolving  line of credit  to the  Group to  purchase
revenue-earning vehicles. The line of credit is secured by the vehicles financed
under this facility.  This credit facility  expires in one year and is renewable
annually.  At December 31, 2000, the Company had $82.5 million outstanding under
the line of credit.

         REVOLVING CREDIT FACILITY

         The  Company  has a  $215  million  senior  secured,  revolving  credit
facility (the "Revolving  Credit  Facility") which is used to provide letters of
credit with a sublimit of $190 million and cash for operating  activities with a
sublimit of $70 million. During 2000, the Revolving Credit Facility was extended
for a five-year  term which expires August 2, 2005.  The  availability  of funds
under the  Revolving  Credit  Facility  is  subject to the  Company's  continued
compliance  with certain  covenants,  including a covenant that sets the maximum
amount the Company can spend  annually  on the  acquisition  of fixed or capital
assets,  and certain financial  covenants  including a maximum leverage ratio, a
minimum fixed charge ratio and a minimum  interest  expense  coverage ratio. The
Group is in compliance  with all covenants.  At December 31, 2000, the Group had
letters  of  credit   outstanding   under  the  Revolving   Credit  Facility  of
approximately $29.3 million and no working capital borrowings.


                                       33
<PAGE>


         DAIMLERCHRYSLER CREDIT SUPPORT

         DaimlerChrysler  currently provides $17.1 million of credit support for
the Group's vehicle fleet financing in the form of a letter of credit  facility,
related to DaimlerChrysler's sale of the Company in December 1997. The letter of
credit declines annually over five years, which began September 30, 1999, by the
greater of $5.7 million or 50% of the Group's excess cash flow, as defined.  The
Company  may need to replace  reductions  in the letter of credit with cash from
operations or with  borrowings  or letters of credit under the Revolving  Credit
Facility. To secure reimbursement  obligations under the DaimlerChrysler  credit
support agreement,  DaimlerChrysler  has liens and security interests on certain
assets of the Group.

         DEBT SERVICING REQUIREMENTS

         The Group  will  continue  to have  substantial  debt and debt  service
requirements  under its  financing  arrangements.  As of December 31, 2000,  the
Group's total  consolidated debt and other  obligations was  approximately  $1.4
billion,  substantially  all of  which  was  secured  debt for the  purchase  of
vehicles.  The Group has scheduled  annual  principal  payments of approximately
$575 million in 2001,  $172 million in 2002,  $273 million in 2003, $269 million
in 2004 and $137 million in 2005.

         The Group intends to use cash  generated  from  operations and from the
sale of vehicles for debt service and,  subject to  restrictions  under its debt
instruments,  to make capital  investments.  The Company has historically repaid
its debt and funded its  capital  investments  (aside  from growth in its rental
fleet) with cash provided  from  operations  and from the sale of vehicles.  The
Company has funded growth in its vehicle fleet by incurring  additional  secured
vehicle debt and cash  generated  from  operations.  The Group  expects to incur
additional debt from time to time to the extent permitted under the terms of its
debt instruments.

         The  Group  has  significant  requirements  for  bonds to  support  its
insurance  programs and airport  concession  obligations.  At December 31, 2000,
various insurance  companies had issued  approximately $74.8 million in bonds to
secure these obligations.

         INTEREST RATE RISK

         The Group's results of operations  depend  significantly  on prevailing
levels  of  interest  rates  because  of the  large  amount of debt it incurs to
purchase  vehicles.  In addition,  the Group is exposed to increases in interest
rates  because a portion of its debt  bears  interest  at  floating  rates.  The
Company estimates that, in 2001, approximately 33% of its average debt will bear
interest at floating  rates.  The amount of the Group's  financing costs affects
the amount Dollar,  Thrifty and their franchisees must charge their customers to
be profitable. See Note 8 of Notes to Consolidated Financial Statements.

INFLATION

         The increased  acquisition cost of vehicles is the primary inflationary
factor  affecting the Group.  Many of the Group's other  operating  expenses are
also expected to increase with  inflation.  Management  does not expect that the
effect of inflation on the Group's  overall  operating costs will be greater for
the Group than for its competitors.


                                       34
<PAGE>


NEW ACCOUNTING STANDARDS

         Effective  January 1, 2001, the Company adopted  Statement of Financial
Accounting Standard ("SFAS") No. 133, "Accounting for Derivative Instruments and
Hedging  Activities," which establishes  accounting and reporting  standards for
derivative  instruments  and  for  hedging  activities.  It  requires  that  all
derivatives  be recognized as either assets or  liabilities  in the statement of
financial  position  and be  measured  at fair  value.  At January 1, 2001,  the
Company  had  no  identified  derivative   instruments  or  hedging  activities.
Accordingly,  this standard had no material effect on the Company's consolidated
financial statements upon adoption.  However, during March 2001, the Company has
entered into an interest rate swap agreement (the "Swap") in connection with the
issuance of $350 million of asset backed notes.  Management  believes it has met
the criteria for hedge accounting for the Swap.

         In December 1999, the Securities and Exchange Commission ("SEC") issued
Staff  Accounting  Bulletin ("SAB") No. 101,  "Revenue  Recognition in Financial
Statements." SAB 101 provides guidance on applying generally accepted accounting
principles to revenue recognition issues in financial statements.  In June 2000,
the SEC issued SAB 101B,  "Second  Amendment:  Revenue  Recognition in Financial
Statements." SAB 101B delayed the  implementation  date of SAB 101 to the fourth
quarter of 2000. The Company adopted SAB 101 pursuant to SAB 101B as required in
the  fourth  quarter  of 2000.  The  adoption  of SAB 101 had no  impact  on its
consolidated results of operations and financial position.


                                       35
<PAGE>


ITEM 7A.        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The table below provides information about the Group's market sensitive
financial instruments and constitutes a "forward-looking statement." The Group's
primary market risk exposure is changing interest rates, primarily in the United
States.  The  Group's  policy  is to  manage  interest  rates  through  use of a
combination of fixed and floating rate debt. At December 31, 2000, the Group had
entered into no hedging or  derivative  transactions.  All items  described  are
non-trading  and are stated in U.S.  Dollars.  Because a portion of the  Group's
debt is  denominated  in Canadian  dollars,  its  carrying  value is impacted by
exchange rate fluctuations.


<TABLE>
<CAPTION>


                                                                                                        Fair Value
Expected Maturity Dates                                                                                December 31,
as of December 31, 2000            2001         2002        2003        2004       2005       Total        2000
- --------------------------       ---------   ---------   ---------   ---------  ---------  ----------  ------------
(in thousands)

<S>                              <C>         <C>         <C>         <C>        <C>        <C>          <C>
DEBT

Vehicle obligations and other-
   floating rates                $ 300,750   $   1,400   $  22,374   $      56  $  11,135  $   335,715  $   333,833

Weighted Average interest rates      7.15%       8.20%       7.61%       8.20%      7.71%

Vehicle obligations and other-
  fixed rates                    $ 225,819   $ 170,386   $ 251,095   $ 269,036  $ 126,079  $ 1,042,415  $ 1,036,688

Weighted Average interest rates      6.47%       6.45%       6.40%       6.22%      6.67%

Vehicle obligations and other-
  Canadian dollar denominated    $  48,223   $    -      $    -      $    -     $    -     $    48,223  $    48,223

Weighted Average interest rates      6.11%        -           -           -          -


</TABLE>





<TABLE>
<CAPTION>

                                                                                                                      Fair Value
Expected Maturity Dates                                                                                              December 31,
as of December 31, 1999            2000        2001        2002        2003        2004    Thereafter      Total         1999
- --------------------------       ---------   ---------   ---------   ---------  ---------  -----------   ----------  ------------
(in thousands)

<S>                              <C>         <C>         <C>         <C>        <C>        <C>          <C>          <C>
DEBT

Vehicle obligations and other-
   floating rates                $ 162,997   $   5,026   $   1,343   $  22,417  $     108  $    11,135  $   203,026  $   201,809

Weighted Average interest rates      6.86%       7.84%       8.30%       7.43%      8.30%        7.52%

Vehicle obligations and other-
  fixed rates                    $ 264,181   $ 225,819   $ 170,386   $ 251,095  $ 269,036  $   126,079  $ 1,306,596  $ 1,270,960

Weighted Average interest rates      6.40%       6.47%       6.45%       6.40%      6.22%        6.67%

Vehicle obligations and other-
  Canadian dollar denominated    $  47,784   $    -      $    -      $    -     $    -     $     -      $    47,784  $    47,784

Weighted Average interest rates      5.47%        -           -           -          -           -


</TABLE>


                                       36
<PAGE>


ITEM 8.         FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA





INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
   Dollar Thrifty Automotive Group, Inc.:

We have audited the accompanying  consolidated  balance sheets of Dollar Thrifty
Automotive  Group,  Inc. and  subsidiaries as of December 31, 2000 and 1999, and
the related  consolidated  statements of income,  stockholders'  equity and cash
flows for each of the three years in the period ended  December  31,  2000.  Our
audits also included the  financial  statement  schedule  listed in the Index at
Item 14. These  financial  statements and financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial  statements and financial statement schedule based on
our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the financial  position of Dollar Thrifty Automotive Group,
Inc. and  subsidiaries  at December 31, 2000 and 1999,  and the results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 2000, in conformity with accounting  principles  generally accepted
in the United States of America.  Also, in our opinion, such financial statement
schedule,  when  considered  in  relation  to the basic  consolidated  financial
statements  taken as a whole,  presents  fairly  in all  material  respects  the
information set forth therein.



DELOITTE & TOUCHE LLP

Tulsa,  Oklahoma
January 31,  2001,  except for
Note 17 as to which the date is
February 28, 2001


                                       37
<PAGE>


<TABLE>
<CAPTION>


DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED  STATEMENTS OF INCOME
YEARS ENDED DECEMBER 31, 2000,  1999 AND 1998
(In Thousands Except Per Share Data)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                 2000            1999            1998

<S>                                                                          <C>             <C>             <C>
REVENUES:
   Vehicle rentals                                                           $   813,741     $   714,407     $   635,600
   Vehicle leasing                                                               198,686         218,614         202,371
   Fees and services                                                              61,166          57,046          51,770
   Other                                                                           9,850           8,685           9,225
                                                                             -----------     -----------     -----------

           Total revenues                                                      1,083,443         998,752         898,966
                                                                             -----------     -----------     -----------

COSTS AND EXPENSES:
   Direct vehicle and operating                                                  315,164         289,129         267,504
   Vehicle depreciation and lease charges, net                                   340,448         311,113         305,169
   Selling, general and administrative                                           187,711         190,994         163,256
   Interest expense, net of interest income of $9,288,
      $6,071 and $6,834                                                           97,703          95,114          88,726
   Amortization of cost in excess of net assets acquired                           5,941           5,842           5,417
                                                                             -----------     -----------     -----------

           Total costs and expenses                                              946,967         892,192         830,072
                                                                             -----------     -----------     -----------

INCOME BEFORE INCOME TAXES                                                       136,476         106,560          68,894

INCOME TAX EXPENSE                                                                58,467          46,974          31,229
                                                                             -----------     -----------     -----------

NET INCOME                                                                   $    78,009     $    59,586     $    37,665
                                                                             ===========     ===========     ===========

Earnings per share:
   Basic                                                                     $      3.23     $      2.47     $      1.56
                                                                             ===========     ===========     ===========

   Diluted                                                                   $      3.18     $      2.43     $      1.56
                                                                             ===========     ===========     ===========

</TABLE>


See notes to consolidated financial statements.


                                       38
<PAGE>


<TABLE>
<CAPTION>

DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2000 AND 1999
(In Thousands Except Share and Per Share Data)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                 2000            1999
ASSETS

<S>                                                                          <C>             <C>
Cash and cash equivalents                                                    $    38,493     $    77,500
Restricted cash and investments                                                   30,760         144,671
Receivables, net                                                                 182,689         140,156
Prepaid expenses and other assets                                                 54,994          43,493
Revenue-earning vehicles, net                                                  1,522,388       1,507,692
Property and equipment, net                                                       90,976          69,941
Income taxes receivable                                                                -          10,573
Intangible assets, net                                                           180,074         177,627
                                                                             -----------     -----------

                                                                             $ 2,100,374     $ 2,171,653
                                                                             ===========     ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:
   Accounts payable                                                          $    50,455     $    57,242
   Accrued liabilities                                                           118,562         115,232
   Deferred income tax liability                                                  13,828           5,660
   Public liability and property damage                                           35,369          58,783
   Debt and other obligations                                                  1,424,021       1,555,609
                                                                             -----------     -----------

          Total liabilities                                                    1,642,235       1,792,526

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
   Preferred stock, $.01 par value:
      Authorized 10,000,000 shares; none outstanding                                   -               -
   Common stock, $.01 par value:
      Authorized 50,000,000 shares; issued and outstanding 24,191,893
      and 24,158,429, respectively                                                   242             242
   Additional capital                                                            710,320         709,040
   Accumulated deficit                                                          (251,455)       (329,464)
   Foreign currency translation adjustment                                          (968)           (691)
                                                                             -----------     -----------

                                                                                 458,139         379,127
                                                                             -----------     -----------

                                                                             $ 2,100,374     $ 2,171,653
                                                                             ===========     ===========
</TABLE>


See notes to consolidated financial statements.


                                       39
<PAGE>


<TABLE>
<CAPTION>

DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED  STATEMENT OF  STOCKHOLDERS'  EQUITY
YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
(In Thousands Except Share and Per Share Data)
- ------------------------------------------------------------------------------------------------------------------------------------



                                             Common Stock                                         Foreign
                                            $.01 Par Value                                        Currency        Total
                                         ----------------------     Additional    Accumulated    Translation   Stockholders'
                                            Shares     Amount        Capital        Deficit       Adjustment      Equity

<S>                                       <C>            <C>        <C>            <C>              <C>          <C>
BALANCE, JANUARY 1, 1998                  23,625,000     $  236     $  695,716     $ (426,715)      $ (811)      $  268,426

   Issuance of common shares in
      public offering                        498,105          5          9,643              -            -            9,648

   Issuance of common shares for
      director compensation                    1,950          -             40              -            -               40

   Performance share incentive plan                -          -            481              -            -              481

   Comprehensive income:
      Net income                                   -          -              -         37,665            -           37,665
      Foreign currency translation                 -          -              -              -         (346)            (346)
                                         -----------     ------     ----------     ----------       ------       ----------

   Total comprehensive income                      -          -              -         37,665         (346)          37,319
                                         -----------     ------     ----------     ----------       ------       ----------

BALANCE, DECEMBER 31, 1998                24,125,055        241        705,880       (389,050)      (1,157)         315,914

   Issuance of common shares for
      director compensation                    2,798          -             52              -            -               52

   Stock option transactions                  30,576          1            866              -            -              867

   Performance share incentive plan                -          -          2,242              -            -            2,242

   Comprehensive income:
      Net income                                   -          -              -         59,586            -           59,586
      Foreign currency translation                 -          -              -              -          466              466
                                         -----------     ------     ----------     ----------       ------       ----------
   Total comprehensive income                      -          -              -         59,586          466           60,052
                                         -----------     ------     ----------     ----------       ------       ----------

BALANCE, DECEMBER 31, 1999                24,158,429        242        709,040       (329,464)        (691)         379,127

   Issuance of common shares for
      director compensation                    2,164          -             40              -            -               40

   Stock option transactions                  31,300          -            582              -            -              582

   Performance share incentive plan                -          -            658              -            -              658

   Comprehensive income:
      Net income                                   -          -              -         78,009            -           78,009
      Foreign currency translation                 -          -              -              -         (277)            (277)
                                         -----------     ------     ----------     ----------       ------       ----------
   Total comprehensive income                      -          -              -         78,009         (277)          77,732
                                         -----------     ------     ----------     ----------       ------       ----------

BALANCE, DECEMBER 31, 2000                24,191,893     $  242     $  710,320    $  (251,455)      $ (968)       $ 458,139
                                         ===========     ======     ==========     ==========       ======       ==========


</TABLE>


See notes to consolidated financial statements.


                                       40
<PAGE>

<TABLE>
<CAPTION>


DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
(In Thousands)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                     2000            1999            1998
<S>                                                                              <C>             <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                                    $    78,009     $    59,586     $    37,665
   Adjustments to reconcile net income to net cash provided
     by operating activities:
      Depreciation                                                                   349,697         338,702         303,888
      Amortization                                                                     9,450           8,927           7,708
      Common stock option transactions                                                   112             323               -
      Performance share incentive plan                                                   658           2,242             481
      Net gains from disposition of revenue-earning vehicles                         (26,084)        (25,248)         (5,538)
      Impairment losses                                                                    -               -           1,305
      Provision for losses on receivables                                             11,925           9,682           6,891
      Deferred income taxes                                                            8,168          14,214          (2,126)
      Change in assets and liabilities, net of acquisitions:
         Receivables                                                                 (17,011)        (19,045)         26,654
         Prepaid expenses, intangibles and other assets                              (11,917)         (2,304)        (10,147)
         Accounts payable, accrued liabilities and income taxes payable/receivable     6,427           3,748         (21,363)
         Public liability and property damage                                        (23,414)        (18,836)          1,932
         Other                                                                            30             548             311
                                                                                 -----------     -----------     -----------

           Net cash provided by operating activities                                 386,050         372,539         347,661

CASH FLOWS FROM INVESTING ACTIVITIES:
   Revenue-earning vehicles:
      Purchases                                                                   (2,533,661)     (2,410,739)     (2,093,581)
      Proceeds from sales                                                          2,169,222       1,927,007       1,782,562
   Restricted cash and investments, net                                              113,911         (82,416)         75,725
   Property and equipment:
      Purchases                                                                      (31,015)        (18,266)        (15,785)
      Proceeds from sales                                                                232           1,031             691
   Acquisition of businesses, net of cash acquired                                   (10,097)              -          (4,617)
                                                                                 -----------     -----------     -----------

           Net cash used in investing activities                                    (291,408)       (583,383)       (255,005)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Debt and other obligations:
      Proceeds                                                                     3,288,480       3,699,487       1,603,678
      Payments                                                                    (3,420,307)     (3,457,971)     (1,708,819)
   Issuance of common shares in public offering                                            -               -           9,648
   Issuance of common shares                                                             470             544               -
   Financing issue costs                                                              (2,292)         (3,221)         (3,732)
                                                                                 -----------     -----------     -----------

           Net cash provided by (used in) financing activities                      (133,649)        238,839         (99,225)
                                                                                 -----------     -----------     -----------

CHANGE IN CASH AND CASH EQUIVALENTS                                                  (39,007)         27,995          (6,569)

CASH AND CASH EQUIVALENTS:
   Beginning of year                                                                  77,500          49,505          56,074
                                                                                 -----------     -----------     -----------
   End of year                                                                   $    38,493     $    77,500     $    49,505
                                                                                 ===========     ===========     ===========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid for:
      Income taxes to taxing authorities                                         $    39,285     $    52,343     $    30,112
                                                                                 ===========     ===========     ===========
      Interest                                                                   $   102,027     $    95,038     $    92,288
                                                                                 ===========     ===========     ===========

SUPPLEMENTAL DISCLOSURES OF NONCASH ACTIVITIES:
   Issuance of common stock for director compensation                            $        40     $        52     $        40
                                                                                 ===========     ===========     ===========
   Direct financing and sales-type lease receivables                             $    38,472     $    14,780     $         -
                                                                                 ===========     ===========     ===========
   Deferred income on sales-type lease receivables                               $       409     $         -     $         -
                                                                                 ===========     ===========     ===========
   Notes receivable issued for franchise sales                                   $         -     $       590     $         -
                                                                                 ===========     ===========     ===========
   Acquisition of license held for operation                                     $       804     $         -     $         -
                                                                                 ===========     ===========     ===========
</TABLE>

See notes to consolidated financial statements.

                                       41
<PAGE>


DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
- --------------------------------------------------------------------------------

 1.   BASIS OF PRESENTATION

      Dollar  Thrifty  Automotive  Group,  Inc.  ("Dollar  Thrifty Group" or the
      "Company") is the successor to Pentastar  Transportation Group, Inc. Prior
      to  December  23,  1997,  the  Company was a wholly  owned  subsidiary  of
      Chrysler   Corporation,   now   known   as   DaimlerChrysler   Corporation
      ("DaimlerChrysler").  On  December  23,  1997,  the Company  completed  an
      initial  public  offering  of all its  outstanding  common  stock owned by
      DaimlerChrysler  together  with  additional  shares  issued by the Company
      (Note 9).

      The Company's  significant wholly owned subsidiaries include Dollar Rent A
      Car Systems,  Inc.  ("Dollar"),  Thrifty,  Inc.,  Rental Car Finance Corp.
      ("RCFC") and Dollar Thrifty Funding Corp. ("DTFC").  Thrifty,  Inc. is the
      parent  company to Thrifty  Rent-A-Car  System,  Inc.  which is the parent
      company to Thrifty  Canada Ltd.  ("TCL")  (individually  and  collectively
      referred to as  "Thrifty").  Dollar and Thrifty were  acquired in 1990 and
      1989, respectively. The acquisitions were accounted for using the purchase
      method of accounting and the purchase  prices were allocated to the assets
      acquired and  liabilities  assumed based on their  estimated  fair values,
      which are reflected in the accompanying consolidated financial statements.
      RCFC  and DTFC are  special  purpose  financing  entities  for the  Dollar
      Thrifty Group, which were formed in 1995 and 1998, respectively.  RCFC and
      DTFC are each separate  legal  entities  whose assets are not available to
      satisfy  any claims of  creditors  of Dollar  Thrifty  Group or any of its
      other  subsidiaries.  The term the  "Company"  is used to refer to  Dollar
      Thrifty  Group  and  subsidiaries,  collectively,  and to  the  individual
      subsidiaries   of  Dollar   Thrifty  Group.   Intercompany   accounts  and
      transactions have been eliminated in consolidation.

 2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Nature of Business - Dollar and Thrifty are engaged in the business of the
      daily  rental of  vehicles  to  business  and  leisure  customers  through
      company-owned  stores and in the  business  of leasing  vehicles  to their
      franchisees  for use in the daily vehicle rental  business  throughout the
      United States and Canada.  Dollar and Thrifty are also involved in selling
      vehicle  rental  franchises  worldwide and providing  sales and marketing,
      reservations,  data  processing  systems,  insurance and other services to
      their franchisees.  RCFC and DTFC provide financing services to Dollar and
      Thrifty.

      Estimates  - The  preparation  of  the  Company's  consolidated  financial
      statements in conformity with accounting  principles generally accepted in
      the United States of America  requires  management  to make  estimates and
      assumptions  that  affect the  reported  amounts  and  disclosures  in the
      consolidated financial statements.  Actual results could differ from those
      estimates.

      Cash and Cash Equivalents - Cash and cash equivalents include cash on hand
      and  on  deposit,   including  highly  liquid   investments  with  initial
      maturities of three months or less.

      Restricted  Cash and  Investments - Restricted  cash and  investments  are
      restricted for the  acquisition of vehicles and other specified uses under
      the rental car asset backed note indenture and other  agreements (Note 8).
      These funds are  primarily  held in a highly  rated money market fund with
      investments  primarily in  government  and  corporate  obligations  with a
      dollar-weighted  average  maturity not to exceed 60 days,  as permitted by
      the indenture.  Restricted cash and investments are excluded from cash and
      cash  equivalents.  Interest earned on restricted cash and investments was
      $3,624,000,   $2,379,000,   and  $4,706,000  for  2000,   1999  and  1998,
      respectively.


                                       42
<PAGE>


      Allowance for Doubtful  Accounts - An allowance  for doubtful  accounts is
      generally established during the period in which receivables are recorded.
      The allowance is maintained  at a level deemed  appropriate  based on loss
      experience and other factors affecting collectibility.

      Revenue-Earning Vehicles - Revenue-earning vehicles are stated at cost net
      of related  discounts and are depreciated  over their  estimated  economic
      lives, or at rates  corresponding to  manufacturers'  guaranteed  residual
      values, where applicable. Depreciation rates range from approximately 1.0%
      to 2.5% per  month.  Net gains and losses  from  sales of  revenue-earning
      vehicles are recorded as an adjustment to vehicle depreciation.

      Property and  Equipment - Property and  equipment are recorded at cost and
      are depreciated or amortized using  principally  the  straight-line  basis
      over the estimated  useful lives of the related assets.  Estimated  useful
      lives range from ten to thirty years for  buildings and  improvements  and
      three to seven years for furniture and equipment.  Leasehold  improvements
      are  amortized  over the  shorter of ten years or the lives of the related
      leases.

      Intangible   Assets  -   Intangible   assets  are   amortized   using  the
      straight-line  basis.  Cost in excess of net assets  acquired is amortized
      over forty and twenty-year periods.  Other intangible assets are amortized
      primarily  over  five  years.   The  Company   continually   assesses  the
      recoverability  of the cost in excess of net assets  acquired based on its
      estimates of the  expected  future cash flows of the  operations  to which
      such amounts relate.

      Long-Lived Assets - The Company reviews the value of long-lived assets and
      certain identifiable intangibles for impairment whenever events or changes
      in circumstances  indicate that the carrying amount of an asset may not be
      recoverable based upon estimated future cash flows.

      Accounts Payable - Disbursements in excess of bank balances of $33,844,000
      and $42,277,000 are included in accounts  payable at December 31, 2000 and
      1999, respectively.

      Public Liability and Property Damage - Provisions for public liability and
      property  damage on self-insured  claims are made by charges  primarily to
      direct vehicle and operating expense.  Accruals for such charges are based
      upon actuarially  determined evaluations of estimated ultimate liabilities
      on reported and unreported claims, prepared on at least an annual basis by
      an independent  actuary.  Historical data related to the amount and timing
      of  payments  for  self-insured  claims  are  utilized  in  preparing  the
      actuarial  evaluations.  The accrual  for public  liability  and  property
      damage  claims  is  discounted  based  upon  the  independently  prepared,
      actuarially  determined  estimated  timing of  payments  to be made in the
      future.  Management reviews the actual timing of payments as compared with
      the annual  actuarial  estimate of timing of payments  and has  determined
      that there have been no material differences in the timing of payments for
      each of the three years in the period ended December 31, 2000.

      Foreign  Currency   Translation  -  Foreign  assets  and  liabilities  are
      translated  using the exchange  rate in effect at the balance  sheet date,
      and results of  operations  are  translated  using an average rate for the
      period.   Translation  adjustments  are  accumulated  and  reported  as  a
      component of stockholders' equity and comprehensive income.


                                       43
<PAGE>


      Revenue  Recognition - The Company rents  revenue-earning  vehicles  under
      short-term rental  contracts.  Revenues are recognized as earned under the
      terms of the rental  contracts.  The Company  also leases  revenue-earning
      vehicles to franchisees  primarily  under operating  leases.  Revenues are
      recognized as earned over the lease term.

      Initial  franchise fees are recognized upon substantial  completion of all
      material  services and conditions of the franchise  sale,  which coincides
      with the date of sale and  commencement  of operations by the  franchisee.
      Continuing franchise fees are reported as revenue as the fees are earned.

      Advertising Costs - Advertising costs are primarily  expensed as incurred.
      The Company incurred advertising expense of $30,166,000,  $34,142,000, and
      $35,863,000 for 2000, 1999 and 1998, respectively.

      Thrifty's primary advertising is conducted by an unconsolidated affiliated
      entity,  Thrifty Rent-A-Car System,  Inc. National  Advertising  Committee
      ("Thrifty National Ad").  Thrifty made payments of $2,983,000,  $2,865,000
      and $3,073,000 in 2000, 1999 and 1998,  respectively,  to Thrifty National
      Ad to support  funding of  advertising  campaigns,  which are  included in
      advertising  costs.  Thrifty  also  received  reimbursement  from  Thrifty
      National  Ad  for   administrative   services   performed  of  $2,647,000,
      $2,392,000 and $1,790,000 during 2000, 1999 and 1998, respectively,  which
      are recorded as offsets to selling, general and administrative expense.

      Environmental  Costs - The  Company's  operations  include  the storage of
      gasoline in  underground  storage tanks at certain  company-owned  stores.
      Liabilities incurred in connection with the remediation of accidental fuel
      discharges  are recorded  when it is probable that  obligations  have been
      incurred and the amounts can be reasonably estimated.

      Income  Taxes - U.S.  operating  results  are  included  in the  Company's
      consolidated U.S. income tax returns.  The Company has provided for income
      taxes on its  separate  taxable  income or loss and other tax  attributes.
      Deferred income taxes are provided for the temporary  differences  between
      the financial  reporting  basis and the tax basis of the Company's  assets
      and liabilities. A valuation allowance is recorded for deferred income tax
      assets  when  management  determines  it is more likely than not that such
      assets will not be realized.

      Earnings  Per Share - Basic  earnings  per share  ("EPS") is  computed  by
      dividing  net  income by the  weighted  average  number  of common  shares
      outstanding  during  the  period.  Diluted  EPS is based  on the  combined
      weighted  average  number of common  shares and common  share  equivalents
      outstanding  which include,  where  appropriate,  the assumed  exercise of
      options.  In computing  diluted EPS, the Company has utilized the treasury
      stock method.

      Stock-Based   Compensation   -  The  Company   accounts  for   stock-based
      compensation  using the  intrinsic  value method  prescribed in Accounting
      Principles  Board ("APB") Opinion No. 25,  "Accounting for Stock Issued to
      Employees."  Compensation  cost for stock options,  if any, is measured as
      the excess of the quoted market price of the  Company's  stock at the date
      of grant  over the  amount an  employee  must pay to  acquire  the  stock.
      Compensation  cost for shares  issued  under  performance  share  plans is
      recorded based upon the current market value of the Company's stock at the
      end of each period. The Company has adopted the disclosure requirements of
      Statement of Financial  Accounting Standards ("SFAS") No. 123, "Accounting
      for Stock-Based Compensation."


                                       44
<PAGE>


      New Accounting  Standard - Effective  January 1, 2001, the Company adopted
      SFAS  No.  133,   "Accounting  for  Derivative   Instruments  and  Hedging
      Activities,"  which  establishes  accounting  and reporting  standards for
      derivative  instruments and for hedging  activities.  It requires that all
      derivatives be recognized as either assets or liabilities in the statement
      of financial position and be measured at fair value. The Company currently
      has  no  identified   derivative   instruments   or  hedging   activities.
      Accordingly,  this  standard  had no  material  effect  on  the  Company's
      consolidated financial statements upon adoption.

3.    ACQUISITIONS

      During  2000,   Dollar   acquired   certain  assets  and  assumed  certain
      liabilities of eleven locations from three former franchisees, the largest
      locations  being San  Antonio,  Atlanta and  Memphis.  Total cash paid for
      these  three  acquisitions  was  $10,097,000,  net of  cash  acquired.  In
      addition,  during 1998, Dollar acquired certain assets and assumed certain
      liabilities  of its former San Diego and Phoenix  franchisees.  Total cash
      paid for these two acquisitions was $4,617,000, net of cash acquired. Each
      of these  transactions has been accounted for using the purchase method of
      accounting  and  operating  results  of the  acquirees  from the  dates of
      acquisition,  which  are not  material  to the  year of  acquisition,  are
      included in the consolidated statements of income.

 4.   RECEIVABLES

      Receivables consist of the following:

                                                           December 31,
                                                  -----------------------------
                                                      2000            1999
                                                         (In Thousands)

      Trade accounts receivable                     $ 108,145       $  85,955
      Notes receivable                                 10,199           7,152
      Financing receivables, net                       27,324          14,090
      Due from DaimlerChrysler                         62,449          50,727
                                                    ---------       ---------
                                                      208,117         157,924
      Less allowance for doubtful accounts            (25,428)        (17,768)
                                                    ---------       ---------

                                                    $ 182,689       $ 140,156
                                                    =========       =========

      Trade accounts and notes  receivable  include  primarily  amounts due from
      franchisees and tour operators arising from billings under standard credit
      terms for services  provided in the normal  course of business and amounts
      due  from the  sale of  revenue-earning  vehicles.  Notes  receivable  are
      generally  issued to certain  franchisees at current market interest rates
      with varying maturities and are generally guaranteed by franchisees.

      Financing receivables arise from direct financing and sales-type leases of
      vehicles with franchisees.  These receivables principally have terms up to
      one year and are  collateralized  by the  vehicles.  Direct  financing and
      sales-type  lease  receivables  are  presented  net of unearned  income of
      $804,000 and $285,000 at December 31, 2000 and 1999, respectively.

      Due from  DaimlerChrysler  is  comprised  primarily  of amounts  due under
      various incentive and promotion programs.


                                       45
<PAGE>


 5.   REVENUE-EARNING VEHICLES

      Revenue-earning vehicles consist of the following:

                                                         December 31,
                                              ---------------------------------
                                                    2000              1999
                                                        (In Thousands)

      Revenue-earning vehicles                  $ 1,677,335       $ 1,659,926
      Less accumulated depreciation                (154,947)         (152,234)
                                                -----------       -----------

                                                $ 1,522,388       $ 1,507,692
                                                ===========       ===========

      Dollar and Thrifty entered into U.S.  Vehicle Supply  Agreements  ("VSAs")
      with DaimlerChrysler,  which commenced with the 1997 model year and expire
      in July  2001.  In June  2000,  the  Company  entered  into a new VSA with
      DaimlerChrysler,  which will enable the Company to acquire revenue-earning
      vehicles  beginning  with the 2002 model year through the 2006 model year.
      Under the  current  VSAs,  DaimlerChrysler  has  agreed to supply  certain
      specified  volumes of vehicles,  which are comprised of approximately  80%
      guaranteed depreciation program vehicles ("Program Vehicles").  Dollar and
      Thrifty  are  required to  purchase  at least 80% of their  vehicles  from
      DaimlerChrysler,  up to specified volumes of which minimum amounts must be
      Program  Vehicles.  Under the terms of the VSAs,  Dollar and Thrifty  have
      agreed to advertise and promote DaimlerChrysler products exclusively,  and
      will receive  promotional  payments  from  DaimlerChrysler  for each model
      year.  Purchases of  revenue-earning  vehicles  from  DaimlerChrysler  and
      DaimlerChrysler    Canada    Inc.    ("DaimlerChrysler    Canada")    were
      $2,290,430,000,  $2,101,537,000 and  $2,007,406,000  during 2000, 1999 and
      1998, respectively.

      Vehicle  acquisition  terms provide for guaranteed  residual values in the
      U.S. or buybacks in Canada of the  majority of vehicles,  under  specified
      conditions. Guaranteed residual and buyback payments received are included
      in proceeds  from sales of  revenue-earning  vehicles.  Additionally,  the
      Company  receives  promotional  payments  and other  incentives  primarily
      related to the disposal of  revenue-earning  vehicles,  which  amounts are
      reflected as offsets to direct vehicle and operating expense.  Promotional
      payments  are  primarily  amortized  on the  straight-line  basis over the
      respective  model  year to which  the  promotional  payments  relate.  The
      Company also receives interest reimbursement for Program Vehicles while at
      auction and for certain delivery related interest costs, which amounts are
      reflected in interest expense,  net. Amounts recorded from DaimlerChrysler
      and DaimlerChrysler Canada for guaranteed residual value program payments,
      promotional payments,  interest reimbursement and other incentives totaled
      $395,694,000,  $312,932,000  and  $339,575,000  in 2000,  1999  and  1998,
      respectively.  Buyback payments received from DaimlerChrysler  Canada were
      $81,222,000,   $69,545,000   and  $64,413,000  in  2000,  1999  and  1998,
      respectively.

      The Company acquires some vehicles from other manufacturers,  the majority
      of which are subject to guaranteed  buyback at  established  values by the
      manufacturers.  Rent  expense  for  vehicles  leased  from  other  vehicle
      manufacturers  and third parties under operating  leases was  $28,493,000,
      $7,787,000 and $16,664,000 for 2000, 1999 and 1998,  respectively,  and is
      included in vehicle depreciation and lease charges,  net. Amounts due over
      the next  three  years for  vehicles  under  operating  leases  with terms
      greater than one year total $4,178,000.


                                       46
<PAGE>


 6.   PROPERTY AND EQUIPMENT

      Major classes of property and equipment consist of the following:

                                                              December 31,
                                                     ---------------------------
                                                       2000            1999
                                                          (In Thousands)

      Land                                           $  14,132       $  14,325
      Buildings and improvements                        16,882          15,563
      Furniture and equipment                           50,865          41,556
      Leasehold improvements                            48,526          43,986
      Construction in progress                          21,588           9,006
                                                     ---------       ---------
                                                       151,993         124,436
      Less accumulated depreciation and amortization   (61,017)        (54,495)
                                                     ---------       ---------

                                                     $  90,976       $  69,941
                                                     =========       =========


 7.   INTANGIBLE ASSETS

      Intangible assets consist of the following:


                                                           December 31,
                                                    ----------------------------
                                                      2000            1999
                                                         (In Thousands)


      Cost in excess of net assets acquired          $ 264,102       $ 257,248
      Other                                             21,830          24,723
                                                     ---------       ---------
                                                       285,932         281,971
      Less accumulated amortization                   (105,858)       (104,344)
                                                     ---------       ---------

                                                     $ 180,074       $ 177,627
                                                     =========       =========


                                       47
<PAGE>


8.    DEBT AND OTHER OBLIGATIONS

      Debt and other obligations consist of the following (in thousands):
<TABLE>
<CAPTION>

                                                                                December 31,
                                                                     ---------------------------------
                                                                           2000              1999
                                                                               (In Thousands)
      <S>                                                              <C>               <C>
      Vehicle Debt and Other Financing:
         Asset backed notes:
            1999 Series notes                                          $   250,000       $   250,000
            1997 Series notes                                              746,653           900,000
            1995 Series notes                                               83,166           194,000
                                                                       -----------       -----------
                                                                         1,079,819         1,344,000
                 Discounts on asset backed notes                              (450)             (689)
                                                                       -----------       -----------
                 Asset backed notes, net of discount                     1,079,369         1,343,311
         Commercial paper, net of discount of $1,882 and $1,217            209,705            80,376
         Vehicle manufacturer line of credit                                82,462            67,938
         Limited partner interest in limited partnership                    45,688            45,361
         Other vehicle debt                                                  6,797            18,514
                                                                       -----------       -----------
                  Total vehicle debt and other financing                 1,424,021         1,555,500

         Other                                                                   -               109
                                                                       -----------       -----------

      Total debt and other obligations                                 $ 1,424,021       $ 1,555,609
                                                                       ===========       ===========
</TABLE>

      Vehicle Debt and Other Financing

      Asset Backed  Notes are  comprised of rental car asset backed notes issued
      by RCFC in April 1999 (the "1999 Series notes"),  December 1997 (the "1997
      Series notes") and December 1995 (the "1995 Series notes").

      The 1999  Series  notes are  comprised  of fixed  rate  notes,  with rates
      ranging from 5.9% to 7.1%.

      The 1997 Series notes are comprised of  $713,249,000  and  $866,596,000 of
      fixed rate notes in 2000 and 1999,  respectively,  with rates ranging from
      6.25% to 6.8% and  $33,404,000  of  floating  rate notes with  interest at
      rates  ranging from LIBOR plus .95% to LIBOR plus 1.05% (7.61% to 7.71% at
      December 31, 2000 and 7.42% to 7.52% at December 31, 1999).

      The 1995 Series notes are comprised of  $79,166,000  and  $190,000,000  of
      6.6% fixed rate notes in 2000 and 1999, respectively, and $4,000,000 (2000
      and 1999)  floating rate notes,  with an interest rate of LIBOR plus 1.25%
      (7.91% and 7.72% at December 31, 2000 and 1999, respectively).

      The  assets of RCFC,  including  revenue-earning  vehicles  related to the
      asset  backed  notes,   restricted  cash  and  investments,   and  certain
      receivables  related to revenue-earning  vehicles,  are available first to
      satisfy  the  claims of its  creditors.  At  December  31,  2000 and 1999,
      letters of credit  totaling  $17,136,000  and  $22,848,000,  respectively,
      issued on behalf of  DaimlerChrysler,  also  serve as  collateral  for the
      asset backed notes.  These letters of credit will continue to decline over
      the next three years. DaimlerChrysler has liens on and collateral interest
      in certain  assets of the Company.  Dollar and Thrifty lease vehicles from
      RCFC under the terms of a master lease and servicing agreement.  The asset
      backed note  indentures  also provide for  additional  credit  enhancement
      through  overcollateralization  of the vehicle  fleet or other  letters of
      credit and maintenance of a liquidity reserve.  RCFC is in compliance with
      the terms of the indentures.


                                       48
<PAGE>


      The asset backed  notes  mature from 2001  through 2005 and are  generally
      subject to repurchase on any payment date subject to a prepayment penalty.

      In December  2000,  the Company  established a  $150,000,000  asset backed
      Variable  Funding Note Purchase  Facility (the "Conduit") as a part of the
      existing  asset backed note  program.  Proceeds are used for  financing of
      vehicle purchases and for periodic  refinancing of asset backed notes. The
      Conduit  generally  bears  interest at  market-dictated  commercial  paper
      rates. At December 31, 2000,  there were no borrowings  outstanding  under
      this facility.

      Commercial  Paper represents  borrowings  under a $780,000,000  Commercial
      Paper  Program  as a part  of the  existing  asset  backed  note  program.
      Proceeds  are used for  financing  of vehicle  purchases  and for periodic
      refinancing of asset backed notes.  Concurrently with the establishment of
      the  Commercial  Paper  Program,  the Company also entered into a 364-day,
      $700,000,000  Liquidity  Facility to support the Commercial Paper Program.
      The  Liquidity  Facility  provides the  Commercial  Paper  Program with an
      alternative  source of  funding  if the  Company  is  unable to  refinance
      maturing  commercial  paper by issuing new  commercial  paper.  Commercial
      paper bears  interest at rates  ranging  from 6.6% to 6.8% at December 31,
      2000 and 6.1% to 6.3% at December  31, 1999 and matures  within 45 days of
      December 31, 2000.

      Vehicle  Manufacturer Line of Credit is renewable annually and permits the
      Company to borrow up to $115,000,000 and $102,000,000 at December 31, 2000
      and  1999,   respectively,   from  a  finance   subsidiary  of  a  vehicle
      manufacturer.  Borrowings of $82,462,000  and  $67,938,000 at December 31,
      2000 and 1999,  respectively,  bear  interest at rates based on commercial
      paper rates (8.24% and 7.23% at December 31, 2000 and 1999,  respectively)
      and are collateralized by the related vehicles.

      Limited  Partner  Interest in Limited  Partnership - In February 1999, TCL
      entered into a partnership agreement (the "Partnership Agreement") with an
      unrelated  bank's  conduit  (the  "Limited  Partner").   This  transaction
      included  the  creation  of a limited  partnership  (TCL  Funding  Limited
      Partnership,  the  "Partnership").  TCL  is  the  General  Partner  in the
      Partnership.

      The Partnership Agreement has a five-year term, subject to extension, with
      the purpose to purchase,  own, lease and rent vehicles  throughout Canada.
      The Limited Partner has committed to funding approximately CND$150,000,000
      (approximately  US$100,000,000  at December 31,  2000) to the  Partnership
      which  they  fund  through  issuance  and sale of  notes  in the  Canadian
      commercial paper market.

      TCL, as General Partner, is allocated the remainder of the partnership net
      income  after  distribution  of the income  share of the Limited  Partner,
      which is based on the  weighted  average  capital  balance of the  Limited
      Partner  multiplied  by a rate,  which is based on the average  commercial
      paper rate (6.1% and 5.4% at December  31,  2000 and 1999,  respectively).
      The Limited  Partner's  income share amounted to $3,510,000 and $1,854,000
      for the years ended  December  31, 2000 and 1999,  respectively,  which is
      included  in  interest  expense.  Due to the  nature  of the  relationship
      between TCL and the Partnership,  the accompanying consolidated statements
      include the accounts of the Partnership.


                                       49
<PAGE>


      Any  amounts  due to TCL,  which are  directly  related  to the  vehicles,
      including  vehicle rental  revenues,  payments from licensees and proceeds
      from vehicle  disposition  programs,  are vested in the Partnership.  Upon
      disposition  of  vehicles,  proceeds  in excess of that  required  to fund
      further vehicle purchases are distributed to the Partners in proportion to
      their capital accounts.

      TCL entered into a CND$15,000,000 (approximately US$10,000,000 at December
      31,  2000)  revolving  line of credit to  support  its  investment  in the
      Partnership.  At December 31, 2000 and 1999, CND$3,800,000  (approximately
      US$2,535,000)    and    CND$3,500,000    (approximately     US$2,423,000),
      respectively,  were  outstanding  under  this  line of  credit,  which  is
      included in other vehicle debt. The weighted  average interest rate on the
      line was 6.2% and 6.7% at December 31, 2000 and 1999, respectively.

      The Partnership  Agreement  requires the maintenance of certain letters of
      credit and contains various restrictive covenants,  including a limitation
      on the  percentage  of  vehicles  which are not  covered  by  manufacturer
      repurchase  programs  and the  maintenance  by TCL of a specified  minimum
      tangible  net  worth.  The line of  credit  agreement  also  requires  the
      maintenance  of  letters  of credit  and the  maintenance  of a  specified
      minimum tangible net worth by TCL.

      Prior to February 1999, TCL financed its revenue-earning  vehicles under a
      Master  Concurrent  Lease  Agreement  (the  "Lease   Agreement")  with  an
      unrelated auto leasing trust  ("Leasing  Trust").  In September  1999, the
      Lease   Agreement  was   terminated   and  the  remaining   CND$13,300,000
      (approximately  US$9,100,000)  of  financed  vehicles  were  sold  to  the
      Partnership at net book value.

      Other Vehicle Debt at December 31, 2000 includes  borrowings of $1,656,000
      under a $20,000,000 revolving line of credit which bears interest at rates
      based on commercial paper rates (8.24% at December 31, 2000). The line has
      a one-year term and is  collateralized  by the vehicles financed under the
      facility.  Borrowings of $2,606,000 and $5,951,000  with weighted  average
      interest  rates  of  8.2%  and  8.35%  at  December  31,  2000  and  1999,
      respectively,  are  collateralized  by  shuttle  buses and other  financed
      vehicles.  At December 31, 1999, the Company had borrowings of $10,140,000
      under a $12,000,000 revolving line of credit, which bore interest at rates
      based on LIBOR (8.4% at December 31,  1999).  This line was  terminated in
      2000.

      Expected  repayments of vehicle debt and other obligations  outstanding at
      December 31, 2000 are as follows:

<TABLE>
<CAPTION>

                                      2001           2002           2003           2004           2005
                                                                (In Thousands)

      <S>                           <C>            <C>            <C>            <C>            <C>
      Asset backed notes            $ 229,819      $ 170,386      $ 273,364      $ 269,036      $ 137,214
      Commercial paper                211,587              -              -              -              -
      Vehicle manufacturer
        line of credit                 82,462              -              -              -              -
      Other vehicle debt                5,236          1,400            105             56              -
      Limited partner
         interest                      45,688              -              -              -              -
                                    ---------      ---------      ---------      ---------      ---------

      Total                         $ 574,792      $ 171,786      $ 273,469      $ 269,092      $ 137,214
                                    =========      =========      =========      =========      =========

</TABLE>


                                       50
<PAGE>


      Revolving Credit Facility

      In December 1997, the Company established a five-year, $215,000,000 Senior
      Secured Revolving Credit Facility (the "Revolver").  The Revolver provides
      sublimits up to  $190,000,000  for letters of credit and up to $70,000,000
      for working capital borrowings. During 2000, the Revolver was extended for
      a five-year  term,  which expires in August 2005. As of December 31, 2000,
      the  Company  is  required  to pay a 0.25%  commitment  fee on the  unused
      available  line, a 1.50% letter of credit fee on the  aggregate  amount of
      outstanding  letters of credit and a 0.125% letter of credit issuance fee.
      Interest  rates on loans  under the  Revolver  are,  at the  option of the
      Company,  based on the prime,  federal funds or  Eurodollar  rates and are
      payable quarterly. The Revolver is collateralized by a first priority lien
      on  substantially  all material  non-vehicle  assets of the  Company.  The
      Revolver contains various restrictive covenants,  including maintenance of
      certain financial ratios consisting of minimum net worth, adjusted EBITDA,
      fixed charge, leverage and interest coverage ratios and the restriction of
      cash  dividends.  The  Company had  letters of credit of  $29,291,000  and
      $37,845,000  and no  working  capital  borrowings  outstanding  under  the
      Revolver at December 31, 2000 and 1999, respectively.

9.    STOCKHOLDERS' EQUITY

      The Company conducted an initial public offering of its common stock which
      closed on December 23, 1997. The Company issued and sold 4,123,105  shares
      of its  common  stock  and  DaimlerChrysler  sold  all  of the  20,000,000
      outstanding shares of the Company's common stock that it owned. The common
      stock  was sold at an  initial  price of $20.50  per  share.  The  Company
      received net proceeds of $76,484,000 from the issuance of the shares.  The
      proceeds  received by the Company from the offering were initially used to
      provide collateral for financing of revenue-earning vehicles and for other
      general corporate purposes.

      On July 23, 1998,  the Company  adopted a  stockholders'  rights plan. The
      rights were issued on August 3, 1998,  to  stockholders  of record on that
      date,  and will  expire  on  August  3,  2008,  unless  earlier  redeemed,
      exchanged or amended by the Board of Directors.

      The plan provides for the issuance of one right for each outstanding share
      of the Company's  common stock.  Upon the acquisition by a person or group
      of 15% or more of the  Company's  outstanding  common  stock,  the  rights
      generally will become  exercisable and allow the  stockholder,  other than
      the  acquiring  person or group,  to acquire  common stock at a discounted
      price.

      The plan  also  includes  an  exchange  option  after  the  rights  become
      exercisable.  The Board of Directors may effect an exchange of part or all
      of the rights,  other than rights that have become void, for shares of the
      Company's  common stock for each right.  The Board of Directors may redeem
      all rights for $.01 per right,  generally  at any time prior to the rights
      becoming exercisable.

      The issuance of the rights had no dilutive  effect on the number of common
      shares outstanding and did not affect earnings per share.


                                       51
<PAGE>


10.   EARNINGS PER SHARE

      The computation of weighted  average common and common  equivalent  shares
      used in the calculation of basic and diluted EPS is shown below:
<TABLE>
<CAPTION>


                                                                       Year Ended December 31,
                                                         --------------------------------------------------
                                                              2000              1999              1998
                                                          (In Thousands, Except Share and Per Share Data)

      <S>                                                  <C>               <C>               <C>
      Net Income                                           $   78,009        $   59,586        $   37,665
                                                           ==========        ==========        ==========

      Basic EPS:
        Weighted average common shares                     24,168,250        24,136,050        24,105,837
                                                           ==========        ==========        ==========

      Basic EPS                                            $     3.23        $     2.47        $     1.56
                                                           ==========        ==========        ==========

      Diluted EPS:
        Weighted average common shares                     24,168,250        24,136,050        24,105,837

      Shares contingently issuable:
        Stock options                                         184,909           205,576            43,569
        Performance awards                                    167,593           131,467            37,350
        Director compensation shares deferred                  18,710            12,008             3,197
                                                           ----------        ----------        ----------
      Shares applicable to diluted                         24,539,462        24,485,101        24,189,953
                                                           ==========        ==========        ==========

      Diluted EPS                                          $     3.18        $     2.43        $     1.56
                                                           ==========        ==========        ==========

</TABLE>

      Options to purchase  2,223,028,  1,584,000 and 1,155,000  shares of common
      stock were outstanding at December 31, 2000, 1999 and 1998,  respectively,
      but were not  included in the  computation  of diluted  earnings per share
      because the exercise  price was greater  than the average  market price of
      the common shares.

11.   EMPLOYEE BENEFIT PLANS

      Employee Benefit Plans

      The Company  sponsors a  retirement  savings  plan that  incorporates  the
      salary reduction provisions of Section 401(k) of the Internal Revenue Code
      and covers substantially all employees of the Company meeting specific age
      and length of service requirements.  For 2000, employee  contributions are
      matched by the  Company  to the  extent of 50% up to 6% of the  employee's
      eligible  compensation,  subject to  statutory  limitations.  For 1999 and
      1998,  the  Company  matched  50%  up  to 5% of  the  employee's  eligible
      compensation.  Contributions  expensed by the Company totaled  $2,264,000,
      $1,598,000 and $1,090,000 in 2000, 1999 and 1998, respectively.

      Effective January 1, 2001, the Company's 50% match was increased to 75% up
      to 6% of the employee's eligible compensation.

      Included  in  accrued  liabilities  at  December  31,  2000  and  1999  is
      $2,776,000 and $2,301,000, respectively, for employee health claims, which
      are self-insured by the Company. The accrual includes amounts for incurred
      and incurred but not reported claims.


                                       52
<PAGE>


      The Company has bonus and profit sharing plans for all employees  based on
      company  performance.  Expense  related  to these  plans was  $11,260,000,
      $17,096,000 and $8,109,000 in 2000, 1999 and 1998, respectively.

      Deferred Compensation and Retirement Plans

      The Company has deferred  compensation  and retirement plans providing key
      executives with the opportunity to defer  compensation,  including related
      investment  income.  Under the  deferred  compensation  plan,  the Company
      contributes up to 7% of participant cash compensation. Participants become
      fully vested under both the deferred  compensation  and  retirement  plans
      after five years of service.  The total of  participant  deferrals  in the
      deferred compensation and retirement plans, which are reflected in accrued
      liabilities,  was  $13,386,000 and $10,791,000 as of December 31, 2000 and
      1999,  respectively.  Expense  related to these plans totaled  $2,140,000,
      $4,525,000 and $2,086,000 in 2000, 1999 and 1998, respectively.

      Long-Term Incentive Plan

      The Company has a long-term  incentive  plan  ("LTIP") for  employees  and
      non-employee  directors  under  which  its  Board of  Directors,  upon the
      recommendation  of the Human  Resources  and  Compensation  Committee,  is
      authorized  to  provide  for  grants  in the  form of  nonqualified  stock
      options,  incentive stock options,  stock appreciation rights,  restricted
      stock,  performance share awards and other  stock-based  incentive awards.
      The exercise prices for  nonqualified  stock options are equal to the fair
      market value of the  Company's  common stock at the date of grant,  except
      for the  initial  grant,  which was made at the  initial  public  offering
      price. The options vest in three equal annual  installments  commencing on
      the first  anniversary of the grant date and have a term not exceeding ten
      years from the date of grant. In May 2000, an additional  2,400,000 shares
      were approved by the shareholders for issuance under the LTIP. At December
      31, 2000, the Company's common stock  outstanding  authorized for issuance
      under the LTIP was 4,819,189 shares,  with a share addition provision that
      allows for the number of shares  reserved  to increase by 10% of any newly
      issued shares.

      Performance  share awards are granted to Company  officers and certain key
      employees.  Such awards  established a target number of shares that may be
      earned  in  three  equal  annual  installments  commencing  on  the  first
      anniversary of the grant date. The number of performance shares ultimately
      earned  is  expected  to  range  from  zero to 200% of the  target  award,
      depending on the level of corporate  performance  each year against annual
      profit targets and stock price appreciation targets. Any performance share
      installments  not  earned as of a given  anniversary  date are  forfeited.
      Performance  shares earned are delivered on the third  anniversary  of the
      initial  grant,  provided  the grantee is then  employed  by the  Company.
      Values of the performance shares earned will be recognized as compensation
      expense  over the period the shares are  earned.  At  December  31,  2000,
      performance  shares  earned in 1998,  1999 and 2000,  net of  forfeitures,
      totaled  approximately 168,000 shares. All shares earned vested on January
      31, 2001.  The Company  recognized  $658,000,  $2,242,000  and $481,000 of
      compensation  cost in 2000, 1999 and 1998,  respectively,  for performance
      share awards.


                                       53
<PAGE>


      The status of the Company's stock option plan is summarized below:

                                                                     Weighted
                                                      Number of       Average
                                                       Shares        Exercise
                                                   (In Thousands)      Price
                                                   --------------   ----------

      Outstanding at December 31, 1997                $     -         $     -

      Granted                                           1,677           17.60
      Exercised                                             -               -
      Canceled                                            (34)          19.68
                                                      -------         -------

      Outstanding at December 31, 1998                  1,643           17.56

      Granted                                             505           19.07
      Exercised                                           (30)          15.04
      Canceled                                            (81)          16.31
                                                      -------         -------

      Outstanding at December 31, 1999                  2,037           18.02

      Granted                                             714           19.29
      Exercised                                           (31)          12.29
      Canceled                                            (45)          18.40
                                                      -------         -------

      Outstanding at December 31, 2000                  2,675         $ 18.42
                                                      =======         =======

      Options exercisable at:
         December 31, 2000                              1,497         $ 18.63
         December 31, 1999                                868         $ 18.91
         December 31, 1998                                396         $ 20.31


      Accounting for Stock-Based Compensation

      As stated in Note 2, the Company has elected to follow the intrinsic value
      approach  prescribed in APB Opinion No. 25 in accounting  for its employee
      stock plans.  The Company has adopted the  disclosure-only  provisions  of
      SFAS No. 123. If the Company had elected to  recognize  compensation  cost
      based on the fair  value  of the  options  granted  at the  grant  date as
      prescribed by SFAS No. 123, net income for 2000,  1999 and 1998 would have
      been reduced from the amounts as reported of $78,009,000,  $59,586,000 and
      $37,665,000  to the pro forma  amounts  of  $75,468,000,  $57,259,000  and
      $34,377,000,  respectively.  Diluted  earnings  per share as  reported  of
      $3.18, $2.43 and $1.56 would have been reduced to the pro forma amounts of
      $3.08, $2.34 and $1.42 for 2000, 1999 and 1998, respectively.

      The pro forma  amounts  noted  reflect the portion of the  estimated  fair
      value of awards earned in 2000,  1999 and 1998 based on the vesting period
      of the options.


                                       54
<PAGE>


      The  Black-Scholes  option  valuation  model was used to estimate the fair
      value of the  options at the date of grant for  purposes  of the pro forma
      amounts  noted.  The following  assumptions  were used for 2000,  1999 and
      1998:  weighted-average  expected  life  of  the  awards  of  five  years,
      volatility factor of 37.5%,  risk-free  interest rate of 5.96%,  5.75% and
      4.74%, respectively, and no payment of dividends. Based on this model, the
      weighted-average  fair value of options granted during 2000, 1999 and 1998
      was $8.13, $8.03 and $7.10 per share, respectively.

      The  Black-Scholes  option  valuation  model  was  developed  for  use  in
      estimating  the fair  value  of  traded  options,  which  have no  vesting
      restrictions  and are fully  transferable.  In addition,  option valuation
      models require the input of highly subjective  assumptions,  including the
      expected stock  volatility.  Because the Company's  employee stock options
      have  characteristics  significantly  different from traded  options,  and
      because changes in the subjective input  assumptions can materially affect
      the fair value estimate,  in management's  opinion, the existing models do
      not necessarily provide a reliable single measure of the fair value of the
      employee stock options.

      The following table summarizes  information  regarding fixed stock options
      that were outstanding at December 31, 2000:

<TABLE>
<CAPTION>

                                                   Options Outstanding                            Options Exercisable
                                   ----------------------------------------------------     ------------------------------
                                                        Weighted-Average     Weighted-                         Weighted-
              Range of                  Number             Remaining          Average            Number         Average
              Exercise                Outstanding       Contractual Life     Exercise         Exercisable      Exercise
               Prices               (In Thousands)         (In Years)          Price         (In Thousands)      Price

      <S>                                <C>                   <C>            <C>                   <C>          <C>
      $10.50  -  $19.3750                1,569                 8.91           $ 16.95               412          $ 13.67

      $19.6875 - $21.1875                1,106                 7.04             20.51             1,085            20.51
                                       -------              -------           -------         ---------          -------

      $10.50  -  $21.1875                2,675                 8.14           $ 18.42             1,497          $ 18.63
                                       =======              =======           =======           =======          =======

</TABLE>

      Under certain circumstances, including a change of control of the Company,
      the options outstanding would be exercisable immediately.


                                       55
<PAGE>


12.   INCOME TAXES

      Income tax expense consists of the following:

                                               Year Ended December 31,
                                      ------------------------------------------
                                           2000           1999          1998
                                                    (In Thousands)
      Current:
         Federal                        $ 40,235       $ 26,072       $ 26,658
         State and local                   9,580          6,208          6,347
         Foreign                             484            480            350
                                        --------       --------       --------
                                          50,299         32,760         33,355

      Deferred:
         Federal                           6,597         11,481         (1,717)
         State and local                   1,571          2,733           (409)
                                        --------       --------       --------
                                           8,168         14,214         (2,126)
                                        --------       --------       --------

                                        $ 58,467       $ 46,974       $ 31,229
                                        ========       ========       ========



      Foreign losses before income taxes were approximately  $965,000,  $549,000
      and $1,727,000 in 2000, 1999 and 1998, respectively.

      Deferred tax assets and liabilities consist of the following:

<TABLE>
<CAPTION>

                                                                                   December 31,
                                                                            --------------------------
                                                                                 2000          1999
                                                                                  (In Thousands)
      <S>                                                                     <C>           <C>
      Deferred tax assets:
         Public liability and property damage                                 $ 13,172      $ 22,086
         Allowance for doubtful accounts and notes receivable                    7,897         5,426
         Other accrued liabilities                                              21,307        17,073
         Federal and state NOL credits and carryforwards                         3,665         4,059
         Canadian NOL carryforwards                                                142         1,607
         Canadian depreciation                                                   4,291         4,365
         Other Canadian temporary differences                                    5,522         4,018
                                                                              --------      --------
                                                                                55,996        58,634
         Valuation allowance                                                    (9,955)       (9,990)
                                                                              --------      --------

                 Total                                                        $ 46,041      $ 48,644
                                                                              ========      ========

      Deferred tax liabilities:
         Depreciation                                                         $ 57,064      $ 53,717
         Other                                                                   2,805           587
                                                                              --------      --------

                 Total                                                        $ 59,869      $ 54,304
                                                                              ========      ========

</TABLE>


                                       56
<PAGE>


      The Company has net  operating  loss  carryforwards  available  in certain
      states to offset future state taxable  income.  At December 31, 2000,  TCL
      has net operating loss  carryforwards of approximately  $321,000 available
      to offset  future  taxable  income in Canada,  which expire  through 2002.
      Valuation  allowances have been established for the total estimated future
      tax effect of the Canadian  net  operating  losses and other  deferred tax
      assets,  since  management  believes  it is more likely than not that such
      benefits will not be realized.

      The Company's effective  tax rate  differs from the maximum U.S. statutory
      income  tax  rate.  The following summary reconciles  taxes at the maximum
      U.S. statutory rate with recorded taxes:

<TABLE>
<CAPTION>

                                                                 Year Ended December 31,
                                         --------------------------------------------------------------------------
                                                  2000                      1999                      1998
                                          --------------------      --------------------      --------------------
                                           Amount     Percent        Amount    Percent         Amount    Percent
                                                                  (Amounts in Thousands)
      <S>                                 <C>           <C>          <C>          <C>         <C>           <C>
      Tax expense computed at the
         maximum U.S. statutory rate      $ 47,767      35.0 %      $ 37,296      35.0 %      $ 24,113      35.0 %
      Difference resulting from:
         Amortization of cost in excess
            of net assets acquired           1,717       1.3           1,871       1.8           1,774       2.6
         State and local taxes, net of
            federal income tax benefit       7,188       5.3           5,732       5.4           3,860       5.6
         Foreign losses                        364       0.2             682       0.6             604       0.9
         Foreign taxes                         484       0.4             480       0.4             350       0.5
         Other                                 947       0.6             913       0.9             528       0.7
                                          --------    -------       --------    -------       --------    -------

                                          $ 58,467      42.8 %      $ 46,974      44.1 %      $ 31,229      45.3 %
                                          ========    =======       ========    =======       ========    =======

</TABLE>

13.   CONCENTRATION OF CREDIT RISK AND FAIR VALUE INFORMATION

      Financial   instruments   which   potentially   subject   the  Company  to
      concentrations  of credit risk consist  principally of restricted cash and
      investments  and trade  receivables.  The Company  limits its  exposure on
      restricted  cash and  investments  by  investing  in highly  rated  funds.
      Concentrations  of  credit  risk with  respect  to trade  receivables  are
      limited due to the large  number of  customers  comprising  the  Company's
      customer  base,  and their  dispersion  across  different  businesses  and
      geographic areas.

      The following  estimated  fair values of financial  instruments  have been
      determined by the Company using available market information and valuation
      methodologies.

      Cash and Cash Equivalents,  Restricted Cash and Investments,  Receivables,
      Accounts  Payable,  Accrued  Liabilities and Public Liability and Property
      Damage - The carrying amounts of these items are a reasonable  estimate of
      their fair value.

      Debt  and  Other  Obligations  - The  fair  value  of  floating-rate  debt
      approximates the carrying value as these instruments are at current market
      interest  rates.  At December 31, 2000, the fair value of the asset backed
      notes  with  fixed  interest  rates  was less than the  carrying  value by
      approximately $5,727,000.

      Letter of Credit and Guaranteed  Obligations - The estimated fair value of
      these items was  $263,000  and  $196,000  at  December  31, 2000 and 1999,
      respectively.


                                       57
<PAGE>


14.   COMMITMENTS AND CONTINGENCIES

      Concessions and Operating Leases

      The Company has certain  concession  agreements  with  airports and hotels
      throughout  the United  States and  Canada.  Typically,  these  agreements
      provide  airport  terminal  counter or hotel space in return for a minimum
      rent. In many cases, the Company's  subsidiaries are also obligated to pay
      insurance and  maintenance  costs and additional  rents generally based on
      revenues  earned at the  location.  Certain of the airport  locations  are
      operated by  franchisees  who are  obligated to make the required rent and
      concession  fee payments under the terms of their  franchise  arrangements
      with the Company's subsidiaries.

      The Company's  subsidiaries  operate from various  leased  premises  under
      operating  leases  with terms up to 25 years.  Some of the leases  contain
      renewal options.

      Expenses incurred under operating leases and concessions were as follows:

                                                 Year Ended December 31,
                                         ---------------------------------------
                                            2000           1999          1998
                                                      (In Thousands)

      Rent                               $ 21,824       $ 20,833       $ 17,530
      Concession expenses:
         Minimum fees                      33,824         29,627         20,832
         Contingent fees                   28,251         25,628         27,784
                                         --------       --------       --------
                                           83,899         76,088         66,146

       Less sublease rental income         (2,081)        (2,408)        (2,836)
                                         --------      ---------       --------

                 Total                   $ 81,818       $ 73,680       $ 63,310
                                         ========       ========       ========


                                       58
<PAGE>


      Future minimum rentals and fees under noncancelable  operating leases, and
      the Company's  obligation for minimum airport  concession fees at December
      31, 2000 are presented in the following table. Concession  fees-franchisee
      locations  presented are required to be paid by franchisees under terms of
      sublease agreements.

<TABLE>
<CAPTION>

                                        Concession Fees
                                  ---------------------------
                                    Company-
                                     Owned        Franchisee       Operating
                                     Stores        Locations         Leases          Total
                                                        (In Thousands)
      <S>                          <C>             <C>             <C>             <C>

      2001                         $  32,413       $   2,416       $  20,718       $  55,547
      2002                            29,664           1,963          17,500          49,127
      2003                            22,259           1,825          13,977          38,061
      2004                            17,806           1,827          10,409          30,042
      2005                            16,910           1,810           8,846          27,566
      Thereafter                      74,278          26,215          45,094         145,587
                                   ---------       ---------       ---------       ---------
                                     193,330          36,056         116,544         345,930
      Less sublease rental income          -               -          (3,738)         (3,738)
                                   ---------       ---------       ---------       ---------

                                   $ 193,330       $  36,056       $ 112,806       $ 342,192
                                   =========       =========       =========       =========

</TABLE>

      Public Liability and Property Damage

      For 2000 and most of 1999,  the majority of the Company's  operations  had
      first dollar coverage from insurance  carriers,  subject to certain policy
      limits,  for public  liability and property  damage claims.  Prior to this
      insurance coverage, the Company was self-insured or had policy deductibles
      up to certain limits. The accrual for public liability and property damage
      includes amounts for incurred and incurred but not reported  losses.  Such
      liabilities are necessarily based on actuarially  determined estimates and
      management believes that the amounts accrued are adequate. At December 31,
      2000 and  1999,  these  amounts  have  been  discounted  at 5.2% and 6.3%,
      respectively,  (assumed  risk  free  rate),  based  upon  the  actuarially
      determined  estimated  timing  of  payments  to be made in  future  years.
      Discounting  resulted in reducing  the  accrual for public  liability  and
      property  damage by  $3,266,000  and  $6,434,000  at December 31, 2000 and
      1999,  respectively.  Estimated  payments of public liability and property
      damage as of December 31, 2000 are as follows (in thousands):

      2001                                                             $ 19,994
      2002                                                                6,242
      2003                                                                3,736
      2004                                                                2,385
      2005                                                                1,675
      Thereafter                                                          4,603
                                                                       --------
      Aggregate undiscounted public liability and property damage        38,635
      Effect of discounting                                              (3,266)
                                                                       --------

                                                                       $ 35,369
                                                                       ========


                                       59
<PAGE>


      Contingencies

      Various  claims and legal  proceedings  have been  asserted or  instituted
      against the Company,  including some  purporting to be class actions,  and
      some which  demand  large  monetary  damages or other  relief  which could
      result  in  significant  expenditures.   Litigation  is  subject  to  many
      uncertainties,  and the outcome of individual  matters is not  predictable
      with assurance. The Company is also subject to potential liability related
      to environmental  matters. The Company establishes reserves for litigation
      and  environmental  matters  when  the  loss is  probable  and  reasonably
      estimable.  It is reasonably possible that the final resolution of some of
      these matters may require the Company to make  expenditures,  in excess of
      established  reserves,  over an extended  period of time and in a range of
      amounts  that  cannot  be  reasonably  estimated.   The  term  "reasonably
      possible"  is used herein to mean that the chance of a future  transaction
      or event occurring is more than remote but less than likely.  Although the
      final  resolution of any such matters could have a material  effect on the
      Company's  consolidated  operating  results for the  particular  reporting
      period in which an adjustment of the estimated liability is recorded,  the
      Company believes that any resulting liability should not materially affect
      its consolidated financial position.

      Other

      The  Company  is  party  to a data  processing  services  agreement  which
      requires monthly payments totaling  $4,420,000 (2001),  $4,535,000 (2002),
      and $564,000 (2003).  Additionally,  the Company has a  telecommunications
      contract which requires annual payments of $5,100,000  through 2004 and an
      agreement to outsource services  pertaining to the development and support
      of a  reservation  system which  requires  annual  payments of  $1,400,000
      through 2002.

      In addition to the letters of credit  described in Note 8, the Company had
      letters  of credit  and  guarantee  obligations  totaling  $2,625,000  and
      $1,964,000, at December 31, 2000 and 1999, respectively.

      At  December  31,  2000,  the  Company had  outstanding  vehicle  purchase
      commitments of approximately $1,597,871,000.

15.   BUSINESS SEGMENTS

      The  Company  has two  reportable  segments:  Dollar  and  Thrifty.  These
      reportable  segments are  strategic  business  units that offer  different
      products  and  services.   They  are  managed   separately  based  on  the
      fundamental differences in their operations. Dollar operates company-owned
      stores  located at major airports and derives the majority of its revenues
      by providing  rental vehicles and services  directly to rental  customers.
      Thrifty operates  primarily through  franchisees  serving both the airport
      and local  markets,  and it derives  the  majority  of its  revenues  from
      franchising fees and services including vehicle leasing.

      The accounting policies of the segments are the same as those described in
      the summary of  significant  accounting  policies.  The Company  evaluates
      segment performance based on profit and loss from operations before income
      taxes.


                                       60
<PAGE>


      Included  in the  consolidated  financial  statements  are  the  following
      amounts relating to geographic locations:

                                             Year Ended December 31,
                                 -----------------------------------------------
                                      2000             1999             1998
                                                  (In Thousands)
      Revenues:
         United States            $ 1,035,472      $   953,509      $   857,330
         Other foreign countries       47,971           45,243           41,636
                                  -----------      -----------      -----------

                                  $ 1,083,443      $   998,752      $   898,966
                                  ===========      ===========      ===========

      Long-lived assets:
         United States            $   267,489      $   244,673      $   243,854
         Other foreign countries        3,561            2,895            1,457
                                  -----------      -----------      -----------

                                  $   271,050      $   247,568      $   245,311
                                  ===========      ===========      ===========


      Revenues are attributed to geographic regions based on the location of the
      transaction.   Long-lived   assets  include  property  and  equipment  and
      intangible assets.

      Information by industry segment is set forth below:

<TABLE>
<CAPTION>

      Year Ended
      December 31, 2000                                    Dollar           Thrifty            Other        Consolidated
      -------------------------------------------------------------------------------------------------------------------
                                                                                (In Thousands)
      <S>                                               <C>               <C>               <C>               <C>
      Revenues from external customers                  $   823,854       $   259,084       $       505       $ 1,083,443
      Interest expense, net (a)                              62,116            35,585                 2            97,703
      Depreciation and amortization, net                    223,224           109,024               815           333,063
      Income before income taxes                            103,024            33,452                 -           136,476

      Segment assets                                    $ 1,325,775       $   688,048       $    86,551       $ 2,100,374
      Expenditures for segment assets                   $ 1,589,073       $   974,625       $       978       $ 2,564,676

</TABLE>


<TABLE>
<CAPTION>

      Year Ended
      December 31, 1999                                    Dollar           Thrifty            Other        Consolidated
      -------------------------------------------------------------------------------------------------------------------
                                                                                  (In Thousands)

      <S>                                               <C>               <C>               <C>               <C>
      Revenues from external customers                  $   735,011       $   262,978       $       763       $   998,752
      Interest expense, net (a)                              59,166            35,325               623            95,114
      Depreciation and amortization, net                    206,048           114,844             1,489           322,381
      Income before income taxes                             79,020            27,540                 -           106,560

      Segment assets                                    $ 1,270,620       $   667,161       $   233,872       $ 2,171,653
      Expenditures for segment assets                   $ 1,541,803       $   886,500       $       702       $ 2,429,005

</TABLE>


                                       61
<PAGE>


<TABLE>
<CAPTION>

      Year Ended
      December 31, 1998                                    Dollar           Thrifty            Other        Consolidated
      -------------------------------------------------------------------------------------------------------------------
                                                                                (In Thousands)

      <S>                                               <C>               <C>               <C>               <C>
      Revenues from external customers                  $   660,122       $   237,919       $       925       $   898,966
      Interest expense, net (a)                              54,767            33,195               764            88,726
      Depreciation and amortization, net                    193,366           111,171             1,521           306,058
      Income before income taxes                             50,055            18,839                 -            68,894

      Segment assets                                    $ 1,137,405       $   628,409       $    99,486       $ 1,865,300
      Expenditures for segment assets                   $ 1,294,845       $   812,236       $     2,285       $ 2,109,366

</TABLE>

      (a)   Management  primarily  uses  net  interest, not the gross interest
            revenue and expense amounts, in assessing segment performance.

16.   SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

      A summary of the quarterly operating results during 2000 and 1999 follows:

<TABLE>
<CAPTION>
                                                                         Income                          Basic     Diluted
                                                      Operating          Before                         Earnings   Earnings
                                      Revenues          Income        Income Taxes      Net Income      Per Share  Per Share
                                    ----------------------------------------------------------------------------------------
                                                             (In Thousands Except Per Share Amounts)

      <S>                             <C>            <C>              <C>              <C>                <C>        <C>

      2000
        First quarter               $   234,423      $    42,701      $    20,636      $    11,312        $ 0.47     $ 0.46
        Second quarter                  286,723           69,929           43,785           24,761          1.02       1.01
        Third quarter                   322,910           91,935           61,065           35,964          1.49       1.46
        Fourth quarter                  239,387           35,555           10,990            5,972          0.25       0.24
                                    -----------      -----------      -----------      -----------        ------     ------
                  Total year        $ 1,083,443      $   240,120      $   136,476      $    78,009        $ 3.23     $ 3.18
                                    ===========      ===========      ===========      ===========        ======     ======

      1999
        First quarter               $   211,551      $    32,000      $    10,609      $     5,397        $ 0.22     $ 0.22
        Second quarter                  259,350           56,568           30,494           16,988          0.70       0.69
        Third quarter                   299,356           80,967           52,036           30,210          1.25       1.23
        Fourth quarter                  228,495           37,981           13,421            6,991          0.29       0.28
                                    -----------      -----------      -----------      -----------        ------     ------
                  Total year        $   998,752      $   207,516      $   106,560      $    59,586        $ 2.47     $ 2.43
                                    ===========      ===========      ===========      ===========        ======     ======

</TABLE>

      Operating  income in the table  above  represents  pre-tax  income  before
      interest and amortization of costs in excess of net assets acquired.


                                       62
<PAGE>


17.   SUBSEQUENT EVENTS

      The  Commercial  Paper  Program was renewed  for  another  364-day  period
      effective February 28, 2001, at a maximum size of $800 million backed by a
      renewal of the Liquidity Facility which increased to $715 million.

      RCFC is in the process of  finalizing a Private  Placement  Memorandum  to
      offer $350 million of asset backed notes (the "2001 Series  notes") during
      March 2001 to replace  existing  asset  backed notes which mature over the
      next five years.

                                     ******


                                       63
<PAGE>


<TABLE>
<CAPTION>

SCHEDULE II
DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

VALUATION AND QUALIFYING ACCOUNTS
YEAR ENDED DECEMBER 31, 2000, 1999 AND 1998
- -------------------------------------------------------------------------------------------------------------------


                                                   Balance at        Additions                          Balance at
                                                   Beginning         Charged to                           End of
                                                    of Year            Income          Deductions          Year
                                                                            (In Thousands)
<S>                                                <C>               <C>               <C>                <C>
2000

Allowance for doubtful accounts                    $  17,768         $  11,925         $  (4,265)        $  25,428
                                                   =========         =========         =========         =========

Public liability and property damage               $  58,783         $  (2,770)        $ (20,644)        $  35,369
                                                   =========         =========         =========         =========

1999

Allowance for doubtful accounts                    $  14,910         $   9,682         $  (6,824)        $  17,768
                                                   =========         =========         =========         =========

Public liability and property damage               $  77,619         $   4,710         $ (23,546)        $  58,783
                                                   =========         =========         =========         =========

1998

Allowance for doubtful accounts                    $  12,745         $   6,891         $  (4,726)        $  14,910
                                                   =========         =========         =========         =========

Public liability and property damage               $  75,687         $  44,528         $ (42,596)        $  77,619
                                                   =========         =========         =========         =========

</TABLE>


                                       64
<PAGE>


ITEM 9.         CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                ON ACCOUNTING AND FINANCIAL DISCLOSURE

         There  were no  changes  in  accountants  or  disagreements  on matters
related to  accounting  or  financial  disclosure  during the fiscal years ended
December 31, 2000 and 1999.

                                    PART III
                                    --------

ITEM 10.        DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         Reference  is made to the  information  appearing  under  the  captions
"Biographical  Information  Regarding  Director  Nominees  and  Named  Executive
Officers" and "Section 16(a) Beneficial  Ownership Reporting  Compliance" in the
Company's  definitive Proxy Statement which will be filed pursuant to Regulation
14A  promulgated  by the  SEC not  later  than  120  days  after  the end of the
Company's  fiscal year ended  December 31, 2000, and is  incorporated  herein by
reference.

ITEM 11.        EXECUTIVE COMPENSATION

         Reference  is made to the  information  appearing  under  the  captions
"Meetings,   Committees   and   Compensation   of  the  Board  of   Directors  -
Compensation," "Meetings,  Committees and Compensation of the Board of Directors
- -  Certain  Understandings,"  and  "Executive  Compensation"  in  the  Company's
definitive  Proxy  Statement  which will be filed  pursuant  to  Regulation  14A
promulgated  by the SEC not later than 120 days  after the end of the  Company's
fiscal year ended December 31, 2000, and is incorporated herein by reference.

ITEM 12.        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         Reference  is made  to the  information  appearing  under  the  caption
"Security  Ownership  of  Certain  Beneficial  Owners,   Director  Nominees  and
Executive  Officers" in the Company's  definitive  Proxy Statement which will be
filed pursuant to Regulation 14A  promulgated by the SEC not later than 120 days
after the end of the  Company's  fiscal year ended  December  31,  2000,  and is
incorporated herein by reference.

ITEM 13.        CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Reference  is  made  to  the   information   appearing  under  "Certain
Relationships  and  Related  Transactions"  in the  Company's  definitive  Proxy
Statement  which will be filed pursuant to Regulation 14A promulgated by the SEC
not  later  than 120 days  after  the end of the  Company's  fiscal  year  ended
December 31, 2000, and is incorporated herein by reference.


                                       65
<PAGE>


                                     PART IV
                                     -------

ITEM 14.        EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)             DOCUMENTS FILED AS A PART OF THIS REPORT

                (1)  ALL  FINANCIAL  STATEMENTS.  The response to  this  portion
                     of Item 14 is  submitted as a separate section herein under
                     Part II,  Item 8 - Financial  Statements and  Supplementary
                     Data.

                (2)  FINANCIAL  STATEMENT  SCHEDULES.   Schedule  II - Valuation
                     and Qualifying Accounts  -  Years Ended  December 31, 2000,
                     1999  and  1998 is  set  forth  under  Part II  -  Item 8 -
                     Financial  Statements  and Supplementary  Data.  All  other
                     schedules are  omitted  because they  are not applicable or
                     the  information is shown in  the  financial  statements or
                     notes thereto.

                (3)  INDEX OF EXHIBITS


  EXHIBIT NO.                           DESCRIPTION
  -----------                           -----------

      1.1         Form  of  U.S. Underwriting  Agreement,   filed  as  the  same
                  numbered exhibit with the Company's Registration  Statement on
                  Form S-1, as amended, Registration No. 333-39661, which became
                  effective December 16, 1997***

      1.2         Form of  Subscription  Agreement, filed as the  same  numbered
                  exhibit with the Company's Registration Statement on Form S-1,
                  as amended, Registration No. 333-39661, which became effective
                  December 16, 1997***

      3.1         Certificate of Incorporation of the Company, filed as the same
                  numbered exhibit with the Company's Registration  Statement on
                  Form S-1, as amended, Registration No. 333-39661, which became
                  effective December 16, 1997*

      3.2         By-Laws of the Company,  as amended,  which  became  effective
                  July  22,1999,  filed as the same  numbered  exhibit  with the
                  Company's  Form 10-Q for the  quarterly  period ended June 30,
                  1999, filed August 12, 1999*

      4.1         Form  of  Certificate  of  Common  Stock,  filed  as  the same
                  numbered  exhibit  with the Company's  Registration  Statement
                  on Form  S-1,  as  amended, Registration  No. 333-39661, which
                  became effective December 16, 1997*

      4.2         Base Indenture  dated as of December 13, 1995 between  Thrifty
                  Car Rental  Finance  Corporation  and Bankers  Trust  Company,
                  filed  as  the  same  numbered   exhibit  with  the  Company's
                  Registration  Statement on Form S-1, as amended,  Registration
                  No. 333-39661, which became effective December 16, 1997*

      4.3         Series  1995-1  Supplement  to  Base  Indenture  dated  as  of
                  December   13,  1995  between   Thrifty  Car  Rental   Finance
                  Corporation  and  Bankers  Trust  Company,  filed  as the same
                  numbered exhibit with the Company's  Registration Statement on
                  Form S-1, as amended, Registration No. 333-39661, which became
                  effective December 16, 1997*


                                       66
<PAGE>


      4.4         Master Motor Vehicle Lease and Servicing Agreement dated as of
                  December   13,  1995  between   Thrifty  Car  Rental   Finance
                  Corporation  and Thrifty,  filed as the same numbered  exhibit
                  with the  Company's  Registration  Statement  on Form S-1,  as
                  amended,  Registration No.  333-39661,  which became effective
                  December 16, 1997*

      4.5         Master  Collateral  Agency  Agreement dated as of December 13,
                  1995  between  Thrifty  Car  Rental  Finance  Corporation  and
                  Bankers Trust Company, filed as the same numbered exhibit with
                  the Company's  Registration Statement on Form S-1, as amended,
                  Registration No.  333-39661,  which became effective  December
                  16, 1997*

      4.6         Form of Revolving Credit Agreement among the Company,  Dollar,
                  Thrifty and the Institutions named therein,  filed as the same
                  numbered exhibit with the Company's  Registration Statement on
                  Form S-1, as amended, Registration No. 333-39661, which became
                  effective December 16, 1997*

      4.7         Form of Series 1997-1  Supplement  to Base  Indenture  between
                  Rental Car Finance Corp. and Bankers Trust  Company,  filed as
                  the same numbered  exhibit  with  the  Company's  Registration
                  Statement   on  Form  S-1,   as   amended,  Registration   No.
                  333-39661, which became effective December 16, 1997*

      4.8         Form of Master Motor  Vehicle  Lease and  Servicing  Agreement
                  among  the  Company,  Dollar,  Thrifty  and Rental Car Finance
                  Corp.,  filed  as the same numbered exhibit with the Company's
                  Registration  Statement on Form S-1, as amended,  Registration
                  No. 333-39661, which became effective December 16, 1997*

      4.9         Commitment Letter dated November 19, 1997, among Credit Suisse
                  First Boston, The Chase Manhattan Bank, Chase Securities Inc.,
                  Dollar,  Thrifty  and the  Company  regarding  a  $230,000,000
                  Revolving Credit Facility and a $545,000,000  Commercial Paper
                  Liquidity  Facility and related Term Sheet,  filed as the same
                  numbered exhibit with the Company's  Registration Statement on
                  Form S-1, as amended, Registration No. 333-39661, which became
                  effective December 16, 1997*

      4.10        Amended and Restated Master  Collateral Agency Agreement dated
                  as of December 23, 1997 among the Company,  Rental Car Finance
                  Corp., Thrifty, Dollar and Bankers Trust Company, filed as the
                  same numbered exhibit with the Company's Form 8-K, filed March
                  16, 1998*

      4.11        Chrysler Support Letter of Credit and  Reimbursement Agreement
                  dated  as of December 23, 1997 among DaimlerChrysler,  Dollar,
                  Thrifty, the Company, TRAC Team, Inc. and DTAG Services, Inc.,
                  filed  as the same  numbered  exhibit  with the Company's Form
                  8-K, filed March 16, 1998*

      4.12        Series 1998-1  Supplement to Base Indenture  dated as of March
                  4, 1998 between  Rental Car Finance  Corp.  and Bankers  Trust
                  Company, filed as the same numbered exhibit with the Company's
                  Form 8-K, filed March 16, 1998*


                                       67
<PAGE>


      4.13        Master  Motor  Vehicle  Lease and  Servicing  Agreement  dated
                  as of  March 4, 1998 among the  Company,  Dollar,  Thrifty and
                  Rental Car Finance  Corp.,  filed as the same numbered exhibit
                  with the Company's Form 8-K, filed March 16, 1998*

      4.14        Note Purchase Agreement dated as of March 4, 1998 among Rental
                  Car  Finance Corp., Dollar  Thrifty  Funding Corp.  and Credit
                  Suisse First  Boston,  filed as the same numbered exhibit with
                  the Company's Form 8-K, filed March 16, 1998*

      4.15        Liquidity  Agreement  dated as of March 4, 1998  among  Dollar
                  Thrifty  Funding Corp.,  Certain  Financial  Institutions  and
                  Credit Suisse First Boston, filed as the same numbered exhibit
                  with the Company's Form 8-K, filed March 16, 1998*

      4.16        Depositary  Agreement dated as of March 4, 1998 between Dollar
                  Thrifty Funding Corp. and Bankers Trust Company,  filed as the
                  same numbered exhibit with the Company's Form 8-K, filed March
                  16, 1998*

      4.17        Collateral  Agreement  dated as of March 4, 1998 among  Dollar
                  Thrifty Funding Corp.,  Credit Suisse First Boston Corporation
                  and Bankers Trust Company,  filed as the same numbered exhibit
                  with the Company's Form 8-K, filed March 16, 1998*

      4.18        Dealer  Agreement  dated as  of  March 4,  1998  among  Dollar
                  Thrifty Funding Corp., the Company, Credit Suisse First Boston
                  Corporation  and  Chase  Securities  Inc., filed  as  the same
                  numbered exhibit with the Company's Form 8-K,  filed March 16,
                  1998*

      4.19        Rights   Agreement   (including  a  Form  of   Certificate  of
                  Designation of Series A Junior  Participating  Preferred Stock
                  as Exhibit A thereto, a Form of Right Certificate as Exhibit B
                  thereto and a Summary of Rights to Purchase Preferred Stock as
                  Exhibit  C  thereto)  dated as of July 23,  1998  between  the
                  Company and Harris Trust and Savings  Bank,  as Rights  Agent,
                  filed as the same  numbered  exhibit with the  Company's  Form
                  8-K, filed July 24, 1998*

      4.20        Supplement   No.  2  to  Series   1998-1  Supplement  to  Base
                  Indenture dated March 4, 1999, among Rental Car Finance Corp.,
                  Dollar, Thrifty, the Company, Bankers Trust Company and Credit
                  Suisse First Boston,  filed as the same numbered  exhibit with
                  the Company's Form 8-K, filed May 18, 1999*

      4.21        Extension of Scheduled Liquidity  Commitment  Termination Date
                  dated  March 4, 1999,  among  Dollar  Thrifty  Funding  Corp.,
                  various  Liquidity  Lenders and Credit  Suisse  First  Boston,
                  filed as the same  numbered  exhibit with the  Company's  Form
                  8-K, filed May 18, 1999*

      4.22        Series 1999-1  Supplement to  Base Indenture dated as of April
                  29,  1999 between  Rental Car Finance Corp.  and Bankers Trust
                  Company,   filed  as  the   same  numbered  exhibit  with  the
                  Company's Form 8-K, filed May 18, 1999*


                                       68
<PAGE>


      4.23        Note  Purchase  Agreement  dated  as  of April 29,  1999 among
                  Rental  Car  Finance Corp.,  the Company,  Credit Suisse First
                  Boston  Corporation  and  Chase Securities  Inc., filed as the
                  same numbered  exhibit with the Company's  Form 8-K, filed May
                  18, 1999*

      4.24        Enhancement  Letter of Credit Application and  Agreement dated
                  April 29, 1999, among  Dollar,  Thrifty,  the Company,  Rental
                  Car Finance Corp.  and  Credit  Suisse First Boston,  filed as
                  the same numbered  exhibit with the Company's  Form 8-K, filed
                  May 18, 1999*

      4.25        Supplement No. 4  to  Series 1998-1  Supplement  dated  as  of
                  February  18, 2000, among  Rental  Car  Finance Corp., Dollar,
                  Thrifty,  the  Company,  Bankers  Trust Company, Credit Suisse
                  First Boston and Dollar Thrifty  Funding  Corp.,  filed as the
                  same numbered  exhibit with  the  Company's  Form 10-Q for the
                  quarterly  period ended March 31, 2000, filed May 10, 2000*

      4.26        Extension  Agreement  dated  as of February  18,  2000,  among
                  Dollar Thrifty Funding Corp., certain  financial institutions,
                  as  the  Liquidity  Lenders,  and Credit  Suisse First Boston,
                  filed as the same  numbered  exhibit with the  Company's  Form
                  10-Q for the quarterly  period ended March 31, 2000, filed May
                  10, 2000*

      4.27        Amendment  No. 3 to  Liquidity Agreement  dated as of February
                  18,  2000,  among   Dollar  Thrifty  Funding   Corp.,  certain
                  financial  institutions,  as the Liquidity Lenders, and Credit
                  Suisse First Boston, filed as  the same numbered  exhibit with
                  the Company's Form 10-Q for  the quarterly  period ended March
                  31, 2000, filed May 10, 2000*

      4.28        Supplement No. 5 to Series 1998-1 Supplement to Base Indenture
                  dated July 17, 2000,  among Rental Car Finance Corp.,  Dollar,
                  Thrifty,  the Company, Bankers Trust Company and Credit Suisse
                  First Boston,  filed  as  the  same numbered  exhibit with the
                  Company's Form 10-Q for the quarterly  period ended  September
                  30, 2000, filed November 13, 2000*

      4.29        Amended and Restated  Credit  Agreement dated as  of August 3,
                  2000, among the Company,  Dollar, Thrifty,  Various  Financial
                  Institutions  named  therein,  Credit Suisse First Boston, The
                  Chase Manhattan  Bank and Chase  Securities Inc., filed as the
                  same numbered  exhibit with the  Company's  Form 10-Q  for the
                  quarterly period ended  September 30, 2000, filed November 13,
                  2000*

      4.30        Amendment  Agreement  dated as of  August 3,  2000,  among the
                  Company,  Dollar,  Thrifty,  Various  Financial   Institutions
                  named  therein,   Credit  Suisse  First  Boston,   The   Chase
                  Manhattan Bank and Chase  Securities  Inc., filed as  the same
                  numbered  exhibit   with  the  Company's  Form  10-Q  for  the
                  quarterly period ended  September 30, 2000, filed November 13,
                  2000*

      4.31        Supplement No. 6 to Series 1998-1 Supplement to Base Indenture
                  dated August 31, 2000, among Rental Car Finance Corp., Dollar,
                  Thrifty, the Company,  Bankers Trust Company and Credit Suisse
                  First Boston,  filed  as  the same  numbered exhibit  with the
                  Company's Form 10-Q for the quarterly  period ended  September
                  30, 2000, filed November 13, 2000*

      4.32        Amendment No. 2  to  Master  Motor Vehicle Lease and Servicing
                  Agreement dated  as  of  November  9, 2000  among  Rental  Car
                  Finance  Corp.,  Dollar,  Thrifty  and the Company**


                                       69
<PAGE>


      4.33        Amendment No. 3  to  Master  Motor Vehicle Lease and Servicing
                  Agreement  dated  as of December  14,  2000  among  Rental Car
                  Finance  Corp.,  Dollar,  Thrifty  and the Company**

      4.34        Series  2000-1  Supplement  to  Base  Indenture  dated  as  of
                  December 15, 2000 between Rental Car Finance Corp. and Bankers
                  Trust Company**

      4.35        Note Purchase  Agreement  dated  as of December 15, 2000 among
                  Rental Car Finance Corp., the  Company, the Conduit Purchasers
                  from time to  time party  thereto,  the  Committed  Purchasers
                  from time  to time party  thereto,  the  Managing  Agents from
                  time  to  time   party   thereto   and   Bank   One,   NA,  as
                  Administrative Agent**

      4.36        Enhancement  Letter of Credit Application  and Agreement dated
                  as of December 15, 2000 among  Dollar,  Thrifty,  the Company,
                  Rental Car Finance  Corp.  and Credit Suisse First Boston**

      5           Opinion of  Debevoise & Plimpton  regarding  legality  of  the
                  Common Stock, filed  as the  same  numbered exhibit  with  the
                  Company's   Registration  Statement  on  Form S-1, as amended,
                  Registration No. 333-39661,  which  became  effective December
                  16, 1997***

      5.1         Opinion of  Hall, Estill,  Hardwick,  Gable,  Golden & Nelson,
                  P.C.  regarding  the  legality  of  the   Common  Stock  being
                  registered,  filed  as  the  same  numbered  exhibit  with the
                  Company's Form S-8, Registration No.  333-79603, filed May 28,
                  1999***

      5.2         Opinion  of  Hall,  Estill,  Hardwick, Gable, Golden & Nelson,
                  P.C.  regarding  the  legality  of  the  Common  Stock   being
                  registered,  filed  as  the  same  numbered  exhibit with  the
                  Company's Form S-8, Registration No. 333-50800, filed November
                  28, 2000***

      10.1        Vehicle Supply Agreement between  DaimlerChrysler  and Dollar,
                  filed  as  the  same  numbered   exhibit  with  the  Company's
                  Registration  Statement on Form S-1, as amended,  Registration
                  No. 333-39661, which became effective December 16, 1997*

      10.2        Amended  and  Restated   Vehicle  Supply   Agreement   between
                  DaimlerChrysler  and  Thrifty,  filed  as  the  same  numbered
                  exhibit with the Company's Registration Statement on Form S-1,
                  as amended, Registration No. 333-39661, which became effective
                  December 16, 1997*

      10.3        Employment  Continuation  Agreement  between  the  Company and
                  Joseph E. Cappy dated  September  29, 1998,  filed as the same
                  numbered   exhibit  with  the  Company's  Form  10-Q  for  the
                  quarterly  period ended September 30, 1998, filed November 16,
                  1998*

      10.4        Employment  Continuation  Plan  for Key  Employees  of  Dollar
                  Thrifty   Automotive  Group,   Inc.,  which  became  effective
                  September 29, 1998,  filed as the same  numbered  exhibit with
                  the  Company's  Form  10-Q  for  the  quarterly  period  ended
                  September 30, 1998, filed November 16, 1998*

      10.5        Dollar Thrifty Automotive Group,  Inc.  Retirement Plan, dated
                  as of December 5, 1998, by and  among  the  Company,  Thrifty,
                  Dollar and Bank of Oklahoma, N.A., filed as the same  numbered
                  exhibit  with  the  Company's  Form 10-K  for  the fiscal year
                  ended December 31, 1998, filed March 19, 1999*


                                       70
<PAGE>


      10.6        Dollar Thrifty Automotive Group, Inc. Retirement Savings Plan,
                  as adopted by the Company pursuant to the  Adoption  Agreement
                  (Exhibit  10.7),  filed as  the same numbered exhibit with the
                  Company's Form S-8, Registration No. 333-89189,  filed October
                  15, 1999*

      10.7        Adoption  Agreement #005  Nonstandardized  Code Section 401(k)
                  Profit Sharing Plan of Dollar  Thrifty  Automotive  Group,  as
                  amended, filed as the same numbered exhibit with the Company's
                  Form S-8, Registration No. 333-89189,  filed October 15, 1999*

      10.8        Pentastar  Transportation  Group,  Inc. Deferred  Compensation
                  Plan, filed as the same numbered  exhibit with  the  Company's
                  Registration  Statement on Form  S-1, as amended, Registration
                  No. 333-39661, which became effective December 16, 1997*

      10.9        Pentastar Transportation Group, Inc. Executive Retention Plan,
                  filed  as  the  same  numbered   exhibit  with  the  Company's
                  Registration  Statement on Form  S-1, as amended, Registration
                  No. 333-39661, which became effective December 16, 1997*

      10.10       Dollar  Thrifty  Automotive  Group, Inc.  Long-Term  Incentive
                  Plan, filed as the same numbered  exhibit  with the  Company's
                  Registration  Statement on Form  S-1, as amended, Registration
                  No. 333-39661, which became effective December 16, 1997*

      10.11       Tax    Sharing    and   Disaffiliation    Agreement    between
                  DaimlerChrysler  and Dollar Thrifty  Automotive  Group,  Inc.,
                  filed  as  the  same  numbered   exhibit  with  the  Company's
                  Registration Statement on Form S-1, as  amended,  Registration
                  No. 333-39661, which became effective December 16, 1997*

      10.12       Form of  Indemnification  Agreement  between  the  Company and
                  DaimlerChrysler,  filed as the same numbered  exhibit with the
                  Company's  Registration  Statement  on Form S-1,  as  amended,
                  Registration No.  333-39661,  which became effective  December
                  16, 1997*

      10.13       Amendment to Long-Term  Incentive  Plan dated as  of September
                  29,  1998,  filed  as  the  same  numbered  exhibit  with  the
                  Company's Form S-8, Registration No. 333-79603, filed  May 28,
                  1999*

      10.14       Amendment to Deferred  Compensation Plan dated as of September
                  29,  1998,  filed  as the  same  numbered  exhibit   with  the
                  Company's  Form  S-8,  Registration No. 333-33144, filed March
                  23, 2000*

      10.15       Second  Amendment to Deferred  Compensation  Plan dated  as of
                  September  23, 1999,  filed as the same numbered  exhibit with
                  the  Company's  Form  S-8, Registration  No. 333-33144,  filed
                  March 23, 2000*

      10.16       Third  Amendment  to  Deferred  Compensation  Plan dated as of
                  January 14, 2000, filed as the  same numbered exhibit with the
                  Company's  Form S-8,  Registration No.  333-33144, filed March
                  23, 2000*

      10.17       First  Amendment to Retirement Plan dated as of  September 23,
                  1999,  filed as the same numbered  exhibit with the  Company's
                  Form S-8, Registration No. 333-33146, filed March 23, 2000*


                                       71
<PAGE>


      10.18       Second  Amendment to  Retirement  Plan dated as of January 14,
                  2000,  filed as  the same numbered  exhibit with the Company's
                  Form S-8, Registration No. 333-33146, filed March 23, 2000*

      10.19       Second Amendment to  Long-Term  Incentive Plan dated as of May
                  25,  2000,  filed  as the  same  numbered   exhibit  with  the
                  Company's  Form 10-Q for  the quarterly  period ended June 30,
                  2000, filed August 9, 2000*

      10.20       Vehicle  Supply   Agreement  between   DaimlerChrysler  Motors
                  Corporation  and  Dollar  Thrifty   Automotive   Group,   Inc.
                  executed June 26, 2000,  filed as  the same  numbered  exhibit
                  with the Company's  Form 10-Q for  the quarterly  period ended
                  June 30, 2000, filed August 9, 2000*

      10.21       [ Reserved ]

      10.22       Adoption,  Consent and  Third  Amendment  to  Retirement  Plan
                  dated as of July 1, 2000,  filed  as the same numbered exhibit
                  with  the Company's  Form 10-Q for the quarterly  period ended
                  September 30, 2000, filed November 13, 2000*

      15.1        Letter from Deloitte & Touche LLP regarding  interim financial
                  information,  filed  as the  same  numbered  exhibit  with the
                  Company's  Form S-8, Registration No. 333-79603, filed May 28,
                  1999***

      15.2        Letter from Deloitte & Touche LLP regarding  interim financial
                  information,  filed  as the  same  numbered  exhibit  with the
                  Company's  Form S-8, Registration No. 333-89189, filed October
                  15, 1999***

      15.3        Letter from Deloitte & Touche LLP regarding  interim financial
                  information,  filed  as the  same  numbered  exhibit  with the
                  Company's Form S-8, Registration No. 333-50800, filed November
                  28, 2000***

      21          Subsidiaries of the Company**

      23.2        Consent of Debevoise & Plimpton (included in Exhibit 5), filed
                  as the same numbered  exhibit with the Company's  Registration
                  Statement on Form S-1, as amended, Registration No. 333-39661,
                  which became effective December 16, 1997*

      23.3        Consent of Donovan  Leisure  Newton & Irvine LLP, filed as the
                  same  numbered   exhibit  with  the   Company's   Registration
                  Statement on Form S-1, as amended, Registration No. 333-39661,
                  which became effective December 16, 1997*

      23.4        Consent of  Deloitte & Touche LLP, filed as the same  numbered
                  exhibit  with   the   Company's   Form S-8,  Registration  No.
                  333-79603, filed May 28, 1999*

      23.5        Consent of Hall,  Estill,  Hardwick,  Gable,  Golden & Nelson,
                  P.C. (included in Exhibit  5.1),  filed  as  the same numbered
                  exhibit  with  the   Company's   Form  S-8,   Registration No.
                  333-79603, filed May 28, 1999*

      23.6        Consent of Deloitte & Touche LLP,  filed as the same  numbered
                  exhibit   with  the   Company's  Form  S-8,  Registration  No.
                  333-89189, filed October 15, 1999*


                                       72
<PAGE>


      23.7        Consent of Deloitte & Touche LLP,  filed as  the same numbered
                  exhibit  with the  Company's  Form 10-K  for the  fiscal  year
                  ended December 31, 1999, filed March 22, 2000*

      23.8        Consent of Deloitte & Touche LLP,  filed as the same  numbered
                  exhibit   with  the  Company's   Form  S-8,  Registration  No.
                  333-33144, filed March 23, 2000*

      23.9        Consent of Deloitte & Touche LLP,  filed as the same  numbered
                  exhibit  with   the  Company's  Form  S-8,  Registration   No.
                  333-33146, filed March 23, 2000*

      23.10       Consent of Deloitte & Touche LLP,  filed as  exhibit 23.8 with
                  the Company's  Form 11-K, filed June 28, 2000*

      23.11       Consent of Deloitte & Touche LLP,  filed as  exhibit 23.9 with
                  the Company's  Form 11-K/A, filed October 16, 2000*

      23.12       Consent of Deloitte & Touche LLP,  filed as the same  numbered
                  exhibit  with   the  Company's   Form  S-8,  Registration  No.
                  333-50800, filed November 28, 2000*

      23.13       Consent of Hall,  Estill,  Hardwick,  Gable,  Golden & Nelson,
                  P.C. (included in Exhibit  5.2),  filed  as  the same numbered
                  exhibit   with  the   Company's  Form  S-8,  Registration  No.
                  333-50800, filed November 28, 2000*

      23.14       Consent   of  Deloitte  &  Touche  LLP  regarding  Forms  S-8,
                  Registration  No.  333-79603,  Registration   No.   333-89189,
                  Registration  No.   333-33144,   Registration  No.   333-33146
                  and Registration No. 333-50800**

- ---------

*               Incorporated by reference
**              Filed herewith
***             Not incorporated by reference in this report



(b)             No  report  on Form  8-K  was  filed  by  the Company  during or
                applicable to the quarter ended December 31, 2000.

(c)             FILED EXHIBITS
                --------------
                The response to this item is  submitted  as a  separate  section
                of this report.


                                       73
<PAGE>


                                   SIGNATURES
                                   ----------

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.


Date:    March 13, 2001        DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.

                               By:     /s/  JOSEPH E. CAPPY
                                      --------------------------------
                               Name:   Joseph E. Cappy
                               Title:  President and Principal Executive Officer


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated.


NAME                           TITLE                             DATE
- ----                           -----                             ----

/s/ JOSEPH E. CAPPY            Chairman of the Board             March 13, 2001
- ------------------------       Chief Executive Officer
Joseph E. Cappy                President and Director

/s/ STEVEN B. HILDEBRAND       Executive Vice President          March 13, 2001
- ------------------------       Principal Financial Officer
Steven B. Hildebrand           Principal Accounting Officer

/s/ MOLLY S. BOREN             Director                          March 13, 2001
- ------------------------
Molly S. Boren

/s/ THOMAS P. CAPO             Director                          March 13, 2001
- ------------------------
Thomas P. Capo

/s/ EDWARD J. HOGAN            Director                          March 13, 2001
- ------------------------
Edward J. Hogan

/s/ MARYANN N. KELLER          Director                          March 13, 2001
- ------------------------
Maryann N. Keller

/s/ EDWARD C. LUMLEY           Director                          March 13, 2001
- ------------------------
Edward C. Lumley

/s/ JOHN C. POPE               Director                          March 13, 2001
- ------------------------
John C. Pope

/s/ JOHN P. TIERNEY            Director                          March 13, 2001
- ------------------------
John P. Tierney

/s/ EDWARD L. WAX              Director                          March 13, 2001
- ------------------------
Edward L. Wax


                                       74
<PAGE>


                                INDEX TO EXHIBITS
                                -----------------

EXHIBIT NUMBER                         DESCRIPTION
- --------------                         -----------

4.32            Amendment No. 2  to  Master  Motor Vehicle Lease  and  Servicing
                Agreement dated as of  November 9, 2000 among Rental Car Finance
                Corp., Dollar, Thrifty and the Company

4.33            Amendment  No. 3 to Master  Motor  Vehicle Lease  and  Servicing
                Agreement dated as of December 14, 2000 among Rental Car Finance
                Corp., Dollar, Thrifty and the Company

4.34            Series 2000-1 Supplement to  Base Indenture dated as of December
                15,  2000  between  Rental  Car Finance Corp. and Bankers  Trust
                Company

4.35            Note  Purchase Agreement  dated as  of  December 15,  2000 among
                Rental Car Finance  Corp.,  the  Company, the Conduit Purchasers
                from time  to time  party thereto, the Committed Purchasers from
                time  to time  party  thereto,  the Managing Agents from time to
                time party  thereto and Bank One, NA, as Administrative Agent

4.36            Enhancement Letter of Credit Application and Agreement  dated as
                of December 15, 2000  among Dollar, Thrifty, the Company, Rental
                Car Finance Corp. and Credit Suisse First Boston

21              Subsidiaries of the Company

23.14           Consent  of   Deloitte  &  Touche  LLP   regarding  Forms   S-8,
                Registration   No.   333-79603,   Registration   No.  333-89189,
                Registration  No.  333-33144,  Registration  No.  333-33146  and
                Registration No. 333-50800



                                       75


</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-4.32
<SEQUENCE>2
<FILENAME>0002.txt
<DESCRIPTION>AMENDMENT NO. 2 TO MASTER MOTOR VEHICLE LEASE
<TEXT>


<PAGE>


                                 AMENDMENT NO. 2

                                       TO

               MASTER MOTOR VEHICLE LEASE AND SERVICING AGREEMENT

                          dated as of November 9, 2000

                                      among

                            RENTAL CAR FINANCE CORP.,
                                    as Lessor

                        DOLLAR RENT A CAR SYSTEMS, INC.,
                                   as a Lessee

                        THRIFTY RENT-A-CAR SYSTEM, INC.,
                                   as a Lessee

                                       and

                     DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.,
                        as Master Servicer and Guarantor



<PAGE>



                                 AMENDMENT NO. 2
              TO MASTER MOTOR VEHICLE LEASE AND SERVICING AGREEMENT

         This  Amendment  No.  2  to  Master  Motor  Vehicle Lease and Servicing
Agreement dated as of November 9, 2000  ("Amendment"),  among Rental Car Finance
Corp., an Oklahoma corporation, as Lessor ("Lessor"), Dollar Rent A Car Systems,
Inc., an  Oklahoma  corporation,  as a  Lessee  ("Dollar"),  Thrifty  Rent-A-Car
System,  Inc.,  an Oklahoma  corporation,  as a Lessee  ("Thrifty")  (Dollar and
Thrifty  are  collectively  referred  to herein as the  "Lessees"),  and  Dollar
Thrifty Automotive Group, Inc., a Delaware  corporation,  as Master Servicer and
Guarantor (in such capacity, the "Guarantor")(Lessor,  Lessees and the Guarantor
are collectively referred to herein as the "Parties").

                                    RECITALS:

         A. Lessor,  Lessee and the Guarantor  entered into that certain  Master
Motor  Vehicle  Lease and  Servicing  Agreement  dated as of March 4,  1998,  as
subsequently  amended  by  Amendment  No. 1 to Master  Motor  Vehicle  Lease and
Servicing  Agreement  dated as of November 19, 1998  (collectively,  the "Master
Lease"); and

         B. The Parties wish to amend the Master Lease as provided herein.

         NOW THEREFORE, the Parties hereto agree as follows:

         1. Definitions.  Capitalized  terms  used in  this Amendment not herein
defined shall have the meaning contained in the Master Lease.

         2. Amendments.  The Master  Lease is hereby  amended by  deleting
Section 24.15 in its entirety and replacing it with the following:

                  "Section 24.15. Dividends or other Distributions by Guarantor.
                  On and  after  the  Lease  Commencement  Date,  DTAG  will not
                  declare,  pay or make any  Distribution  with  respect  to any
                  shares of its Capital Stock (now or hereafter  outstanding) or
                  on any  warrants,  options or other rights with respect to any
                  such shares of Capital Stock (now or hereafter outstanding) or
                  apply, or permit any of its  Subsidiaries to apply, any of its
                  funds, property or assets to the purchase, redemption, sinking
                  fund or other  retirement  of, or agree or  permit  any of its
                  Subsidiaries to purchase or redeem, any shares of any class of
                  Capital  Stock  (now or  hereafter  outstanding)  of DTAG,  or
                  warrants,  options or other  rights  with  respect to any such
                  shares of Capital  Stock  (now or  hereafter  outstanding)  of
                  DTAG; provided,  however,  that DTAG may declare, pay and make
                  cash Distributions to, and purchase or

                                       -1-

<PAGE>



                  redeem any  shares of any  class of its Capital Stock held by,
                  its stockholders in any Fiscal Year, so long as

                  (i) both before and after giving  effect to any such  payment,
                  purchase   or   redemption,   no  Lease   Event  of   Default,
                  Amortization  Event,  Liquidation  Event of  Default or Series
                  1998-1  Limited   Liquidation  Event  of  Default  shall  have
                  occurred and be continuing,

                  (ii) the aggregate amount of

                  (A)  such  Distribution  to be made by DTAG  pursuant  to this
                  Section 24.15,  when added to the aggregate amount of all such
                  Distributions   during   the   Fiscal   Year  in  which   such
                  Distribution  would be made,  does not  exceed  the amount set
                  forth below opposite such Fiscal Year


                    Fiscal Year                          Amount
                    -----------                          ------
                  2000 Fiscal Year         The lesser of (i) 25% of Excess Cash
                                               Flow for the 1999 Fiscal Year and
                                               (ii) $5,000,000
                  2001 Fiscal Year          The lesser of (i) 25% of Excess Cash
                                               Flow for the 2000 Fiscal Year and
                                               (ii) $8,000,000
                  2002 Fiscal Year          The lesser of (i) 25% of Excess Cash
                                               Flow for the 2001 Fiscal Year and
                                               (ii) $11,000,000
                  2003 Fiscal Year          The lesser of (i) 25% of Excess Cash
                                               Flow for the 2002 Fiscal Year and
                                               (ii) $14,000,000
                  2004 Fiscal Year          The lesser of (i) 25% of Excess Cash
                                               Flow for the 2003 Fiscal Year and
                                               (ii) $17,000,000
                  2005 Fiscal Year          The lesser of (i) 25% of Excess Cash
                                               Flow for the 2004 Fiscal Year and
                                               (ii) $20,000,000; or

                  (B) such purchase or redemption  does not exceed the excess of
                  (1) the  sum of (x)  $15,000,000  and  (y)  25% of  Cumulative
                  Excess Cash Flow (as defined in the Credit Agreement) over (2)
                  the sum of (x) the  aggregate  amount  of  Distributions  made
                  prior to such date and

                                       -2-

<PAGE>



                  subsequent  to January 1, 2000 by DTAG,  and (y) the aggregate
                  amount  of all other  purchases  and  redemptions  consummated
                  prior to such purchase or redemption."

         3. Effect of  Amendment.  Except as expressly  set forth  herein,  this
Amendment  shall not by implication  or otherwise  limit,  impair,  constitute a
waiver of, or  otherwise  affect the rights and  remedies  of any of the Parties
hereto under the Master Lease, nor alter, modify, amend or in any way affect any
of the terms, conditions,  obligations, covenants or agreements contained in the
Master Lease,  all of which are hereby  ratified and affirmed in all respects by
each of the Parties  hereto and shall  continue  in full force and effect.  This
Amendment  shall apply and be effective  only with respect to the  provisions of
the Master  Lease  specifically  referred  to herein and any  references  in the
Master  Lease to the  provisions  of the Master Lease  specifically  referred to
herein shall be to such provisions as amended by this Amendment.

         4. Applicable  Provisions.  Pursuant to Section 22 of the Master Lease,
the Lessor,  the Lessees and the  Guarantor  may enter into an  amendment to the
Master Lease  provided  that the Master  Collateral  Agent and the Trustee,  the
Required Group II Noteholders and each Enhancement Provider with respect to each
Series of Notes included in Group II consent thereto in writing.

         5. Waiver of Notice.   Each  of the  Parties  hereto  waives  any prior
notice and  any notice  period that  may be required  by any  other agreement or
document in connection with the execution of this Amendment.

         6. Binding Effect.  This Amendment  shall be binding  upon and inure to
the benefit of the Parties and their respective successors and assigns.

         7. GOVERNING LAW. THIS AMENDMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE  STATE OF NEW YORK  (WITHOUT  GIVING  EFFECT  TO THE  PROVISIONS
THEREOF REGARDING  CONFLICTS OF LAWS), AND THE OBLIGATIONS,  RIGHTS AND REMEDIES
OF THE PARTIES HERETO SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         8. Counterparts.  This  Amendment  may be  executed  in  any  number of
counterparts and  by different parties hereto  in separate counterparts, each of
which when executed and delivered shall  be deemed to be an original  and all of
which taken together shall constitute but one and the same agreement.




                                       -3-

<PAGE>



         IN WITNESS  WHEREOF,  the Parties have caused this Amendment to be duly
executed and delivered as of the day and year first above written.

                                       LESSOR:

                                       RENTAL CAR FINANCE CORP.,
                                       an Oklahoma corporation

                                       By: _____________________________________
                                           Pamela S. Peck
                                           Vice President and Treasurer

                                       LESSEES:

                                       DOLLAR RENT A CAR SYSTEMS, INC.,
                                       an Oklahoma corporation

                                       By: _____________________________________
                                           Michael H. McMahon
                                           Treasurer

                                       THRIFTY RENT-A-CAR SYSTEM, INC.,
                                       an Oklahoma corporation

                                       By: _____________________________________
                                           Pamela S. Peck
                                           Treasurer

                                       GUARANTOR:

                                       DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.,
                                       a Delaware corporation

                                       By: _____________________________________
                                           Pamela S. Peck
                                           Treasurer



                                       -4-

<PAGE>


         The following  hereby consent to the foregoing  Amendment as of the day
and year first above written.

                                       MASTER COLLATERAL AGENT AND TRUSTEE:

                                       BANKERS TRUST COMPANY, a New York banking
                                       corporation

                                       By: _____________________________________
                                           Name: _______________________________
                                           Title: ______________________________

                                       SOLE GROUP II NOTEHOLDER:

                                       DOLLAR THRIFTY FUNDING CORP.,
                                       an Oklahoma corporation

                                       By: _____________________________________
                                           Pamela S. Peck
                                           Vice President and Treasurer

                                       ENHANCEMENT PROVIDER:

                                       CREDIT SUISSE FIRST BOSTON, NEW YORK
                                       BRANCH, a Swiss banking corporation

                                       By: _____________________________________
                                           Name: _______________________________
                                           Title: ______________________________

                                       By: _____________________________________
                                           Name: _______________________________
                                           Title: ______________________________





                                       -5-

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-4.33
<SEQUENCE>3
<FILENAME>0003.txt
<DESCRIPTION>AMENDMENT NO. 3 TO MASTER MOTOR VEHICLE LEASE
<TEXT>


<PAGE>


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




                                 AMENDMENT NO. 3


                                       TO


               MASTER MOTOR VEHICLE LEASE AND SERVICING AGREEMENT


                          dated as of December 14, 2000


                                      among


                            RENTAL CAR FINANCE CORP.,
                                   as Lessor,


                        DOLLAR RENT A CAR SYSTEMS, INC.,
                                  as a Lessee,


                        THRIFTY RENT-A-CAR SYSTEM, INC.,
                                  as a Lessee,


                                       and


                     DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.,
                        as Master Servicer and Guarantor




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


<PAGE>


                                 AMENDMENT NO. 3
              TO MASTER MOTOR VEHICLE LEASE AND SERVICING AGREEMENT

                 This Amendment No.3 to Master Motor Vehicle Lease and Servicing
Agreement, dated as of December 14, 2000 ("Amendment"), among Rental Car Finance
Corp., an Oklahoma corporation, as Lessor ("Lessor"), Dollar Rent A Car Systems,
Inc.,  an Oklahoma  corporation,  as a  Lessee  ("Dollar"),  Thrifty  Rent-A-Car
System, Inc.,  an  Oklahoma  corporation,  as a  Lessee ("Thrifty") (Dollar  and
Thrifty  are  collectively  referred to  herein as  the  "Lessees"),  and Dollar
Thrifty Automotive Group, Inc.,  a Delaware  corporation, as Master Servicer and
Guarantor (in such capacity, the "Guarantor") (Lessor, Lessees and the Guarantor
are collectively referred to herein as the "Parties").

                                    RECITALS

                 A. Lessor,  Lessee and  the Guarantor entered into that certain
Master Motor Vehicle Lease and Servicing Agreement dated as of March 4, 1998, as
subsequently  amended  by  Amendment  No. 1 to Master Vehicle  Lease and Serving
Agreement,  dated as  of November 19,  1998,  and by  Amendment  No. 2 to Master
Vehicle Lease and Serving Agreement, dated as of November 9, 2000 (collectively,
the "Master Lease"); and

                 B. The  Parties wish  to amend  the Master  Lease  as  provided
herein.

                  NOW THEREFORE, the Parties hereto agree as follows:

                 1. Definitions.  Capitalized  terms used  in this Amendment not
herein defined shall have the meaning contained in the Master Lease.

                 2. Amendments.  The Master Lease is hereby amended as follows:

                    a. Section 8 of the Master Lease is hereby amended by adding
                 the phrase "(or any similar  event under any Series  Supplement
                 to the Base Indenture relating  to a Group II Series of Notes)"
                 immediately   after   the   phrase   "Series   1998-1   Limited
                 Liquidation Event of Default" in  the first and third sentences
                 thereof.

                    b. Section 17.1.6 of  the Master Lease  is hereby amended to
                 read in its entirety as follows:

                       "17.1.6.  a  Series   1998-1  Enhancement Deficiency  (or
                    any  similar  event  under any Series Supplement to the Base
                    Indenture  relating to  a Group II  Series  of Notes)  shall
                    occur and  continue for at  least one (1) Business Day after
                    the   Master  Servicer  obtains  actual  knowledge  thereof;
                    provided, however, that  such  event or  condition shall not
                    be a Lease Event of Default if within such one (1)  Business
                    Day  period   DTAG  shall  have  taken   any of the  actions
                    described  in the  proviso to  Section  5.1(a) of the Series
                    1998-1  Supplement (or any similar  provision in  any Series
                    Supplement  to the  Base  Indenture  relating to  a Group II
                    Series of Notes)  such  that the  Series 1998-1  Enhancement
                    Deficiency  (or   any   similar  event   under  any   Series
                    Supplement  to the  Base  Indenture  relating  to a Group II
                    Series  of  Notes) no longer exists  and such  action  is in
                    accordance   with the  terms  of  Section  4.7(d)(v)  of the
                    Series  1998-1 Supplement  (or any  similar  proviso  in any
                    Series Supplement to the Base Indenture relating to a  Group
                    II Series of Notes).


                                      -1-

<PAGE>

                    c.  Section 24.14 of the  Master Lease is hereby amended to
                 read in its entirety as follows:

                       The Guarantor will not permit (a) the  Interest  Coverage
                    Ratio, as of the last  day of each Fiscal  Quarter,   to  be
                    less  than the  ratio of 4.00:1.00, or (b) the  Fixed Charge
                    Coverage Ratio, as of the last day of each  Fiscal  Quarter,
                    to be less than the ratio of 1.10:1.00.

                    d.  Section 24.15 of the Master  Lease is  hereby amended by
                 adding  the  phrase "(or any  similar  event under  any  Series
                 Supplement to the  Base Indenture relating to a Group II Series
                 of Notes)" immediately after the phrase "Series  1998-1 Limited
                 Liquidation Event of Default" in subparagraph (i) thereof.

                    e.  Section 25.3  of the  Master Lease  is hereby amended by
                 adding the phrase "(or any letter of credit provider supporting
                 the obligations of the Lessees under this Lease for the benefit
                 of any  other Group  II  Noteholders)"  immediately  after  the
                 phrase "Series 1998-1 Letter of Credit Provider" on the  fourth
                 line thereof.

                    f.  Section 13   of Annex A  to the  Master Lease  is hereby
                 amended by  adding the phrase "(or any  similar event under any
                 Series Supplement  to  the Base  Indenture relating  to a Group
                 II Series  of  Notes)"  immediately  after  the phrase  "Series
                 1998-1  Limited  Liquidation  Event of  Default" in  the  first
                 sentence thereof.

                 3. Effect of Amendment.  Except as expressly set forth  herein,
this Amendment shall not by implication or otherwise limit, impair, constitute a
waiver of, or  otherwise  affect the rights and  remedies  of any of the Parties
hereto under the Master Lease, nor alter,  modify amend or in any way affect any
of the terms, conditions,  obligations, covenants or agreements contained in the
Master Lease,  all of which are hereby  ratified and affirmed in all respects by
each of the Parties  hereto and shall  continue  in full force and effect.  This
Amendment  shall apply and be effective  only with respect to the  provisions of
the Master Lease  specifically  referred to herein,  and any  references  in the
Master  Lease to the  provisions  of the Master Lease  specifically  referred to
herein shall be to such provisions as amended by this Amendment.

                 4. Applicable Provisions. Pursuant to Section 22 of the  Master
Lease, the Lessor,  the Lessees and the Guarantor may enter into an amendment to
the Master Lease provided that the Master Collateral Agent and the Trustee,  the
Required Group II Noteholders and each Enhancement Provider with respect to each
Series of Notes included in Group II consent thereto in writing.


                                      -2-
<PAGE>


                 5. Waiver of Notice.  Each  of the  Parties  hereto  waives any
prior notice and any notice period  that may be required by  any other agreement
or document in connection with the execution of this Amendment.

                 6. Binding Effect.  This  Amendment  shall be  binding upon and
inure to the benefit of the Parties and their respective successors and assigns.

                 7. Governing  Law.   THIS   AMENDMENT  SHALL  BE  CONSTRUED  IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW YORK (WITHOUT GIVING EFFECT TO THE
PROVISIONS THEREOF REGARDING CONFLICTS OF LAWS), AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE PARTIES HERETO SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                 8. Counterparts.  This Amendment may be  executed in any number
of counterparts and  by different parties herein in separate  counterparts, each
of which  when executed and delivered shall  be deemed to be an original and all
of which taken together shall constitute but one and the same agreement.

                                      [SIGNATURES FOLLOW]


                                      -3-
<PAGE>



         IN WITNESS THEREOF, the  Parties have caused this Amendment  to be duly
executed by their  respective officers thereunto duty authorized, as of the date
first above written.


                                          LESSOR:

                                          RENTAL CAR FINANCE CORP.,
                                          an Oklahoma corporation



                                          By:  _________________________________
                                                Pamela S. Peck
                                                Vice President and Treasurer


                                          LESSEES:

                                          Dollar Rent A Car Systems, Inc.,
                                          an Oklahoma corporation



                                          By:  _________________________________
                                                Michael H. McMahon
                                                Treasurer


                                          Thrifty Rent-A-Car System, Inc.,
                                          an Oklahoma corporation



                                          By:  _________________________________
                                                Pamela S. Peck
                                                Treasurer


                                          GUARANTOR:

                                          Dollar Thrifty Automotive Group, Inc.,
                                          a Delaware corporation



                                          By:  _________________________________
                                                Pamela S. Peck
                                                Treasurer


                                      S-1
<PAGE>


         The following hereby consent to the foregoing  Amendment as of the date
first above written.

                                          MASTER COLLATERAL AGENT AND TRUSTEE:

                                          Bankers Trust Company, a New York
                                             banking corporation



                                          By:  _________________________________
                                                Name:
                                                Title:


                                          SOLE GROUP II NOTEHOLDER:

                                          Dollar Thrifty Funding Corp.,
                                          an Oklahoma corporation



                                          By:  _________________________________
                                                Pamela S. Peck
                                                Vice President and Treasurer


                                          ENHANCEMENT PROVIDER:

                                          Credit Suisse First Boston, NEW YORK
                                             BRANCH, a Swiss banking corporation



                                          By:  _________________________________
                                                Name:
                                                Title:


                                          By:  _________________________________
                                                Name:
                                                Title:


                                      S-2


</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-4.34
<SEQUENCE>4
<FILENAME>0004.txt
<DESCRIPTION>SERIES 2000-1 SUPPLEMENT TO BASE INDENTURE
<TEXT>

<PAGE>

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




                            RENTAL CAR FINANCE CORP.,

                                    as Issuer


                                       and


                             BANKERS TRUST COMPANY,

                                   as Trustee

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


                            SERIES 2000-1 SUPPLEMENT

                          dated as of December 15, 2000


                                       to


                                 BASE INDENTURE

                         dated as of December 13, 1995,

                                  as amended by

                          AMENDMENT TO BASE INDENTURE,

                          dated as of December 23, 1997


          Rental Car Asset Backed Variable Funding Notes, Series 2000-1





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




                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----


ARTICLE 1 DESIGNATION..........................................................1


ARTICLE 2 DEFINITIONS AND CONSTRUCTION.........................................2


ARTICLE 3 GRANT OF RIGHTS UNDER THE MASTER LEASE..............................35

         Section 3.1            Grant of Security Interest....................35
                                --------------------------

ARTICLE  4A INITIAL  ISSUANCE AND  INCREASES  AND  DECREASES  OF  SERIES  2000-1
INVESTED AMOUNT OF SERIES 2000-1 NOTES........................................36

         Section 4A.1           Issuance in Definitive Form...................36
                                ---------------------------
         Section 4A.2           Procedure for Increasing the Series 2000-1
                                ------------------------------------------
                                Invested Amount...............................36
                                ---------------
         Section 4A.3           Decreases.....................................38
                                ---------

ARTICLE 4 ALLOCATION AND APPLICATION OF COLLECTIONS...........................39


ARTICLE 5 AMORTIZATION EVENTS.................................................59

         Section 5.1            Series 2000-1 Amortization Events.............59
                                ---------------------------------
         Section 5.2            Waiver of Past Events.........................60
                                ---------------------

ARTICLE 6 COVENANTS...........................................................60

         Section 6.1            Minimum Subordinated Amount...................60
                                ---------------------------
         Section 6.2            Minimum Series 2000-1 Letter of Credit Amount.60
                                ---------------------------------------------

ARTICLE 7 FORM OF SERIES 2000-1 NOTES.........................................60


ARTICLE 8 GENERAL.............................................................61

         Section 8.1            Payment of Rating Agencies' Fees..............61
                                --------------------------------
         Section 8.2            Exhibits......................................61
                                --------
         Section 8.3            Ratification of Base Indenture................61
                                ------------------------------
         Section 8.4            Counterparts..................................61
                                ------------
         Section 8.5            Governing Law.................................61
                                -------------
         Section 8.6            Amendments....................................61
                                ----------


Schedule 1        -        Existing Schedule of Maximum Manufacturer Percentages
Schedule 2        -        New Schedule of Maximum Manufacturer Percentages
Exhibit A         -        Form of Rental Car Asset Backed Variable Funding
                           Note, Series 2000-1
Exhibit B         -        [Reserved]
Exhibit C         -        Form of Demand Note
Exhibit D         -        Form of Notice of Series 2000-1 Lease Payment Losses


                                       i
<PAGE>


        THIS SERIES  2000-1  SUPPLEMENT,  dated as of December  15, 2000 (as the
same may be amended,  supplemented,  restated or otherwise modified from time to
time in accordance  with the terms hereof and of the Base Indenture  referred to
below, this  "Supplement"),  between RENTAL CAR FINANCE CORP., a special purpose
Oklahoma corporation ("RCFC" or the "Issuer"),  and BANKERS TRUST COMPANY, a New
York banking  corporation  (together with its successors in trust  thereunder as
provided in the Base Indenture  referred to below,  the "Trustee"),  to the Base
Indenture,  dated as of December  13, 1995,  between  RCFC and the  Trustee,  as
amended by Amendment to Base Indenture,  dated as of December 23, 1997,  between
RCFC  and the  Trustee  (as  amended  by such  amendment  and as the same may be
further amended, supplemented,  restated or otherwise modified from time to time
in accordance with its terms,  exclusive of Supplements creating a new Series of
Notes, the "Base Indenture").

                              W I T N E S S E T H:
                               - - - - - - - - - -

         WHEREAS,  Sections  2.2,  2.3,  11.1  and  11.3 of the  Base  Indenture
provide,  among other things, that RCFC and the Trustee may at any time and from
time to time  enter  into a  Series  Supplement  to the Base  Indenture  for the
purpose of authorizing the issuance of one or more Series of Notes;

         NOW, THEREFORE,  in consideration of the foregoing premises,  and other
good and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged by the parties hereto, the parties hereto hereby agree as follows:

                                    ARTICLE 1
                                   DESIGNATION

(a) There is hereby created a Series of Notes to be issued  pursuant to the Base
Indenture  and this  Supplement  and such  Series of Notes  shall be  designated
generally as Rental Car Asset Backed Variable Funding Notes,  Series 2000-1. The
Rental Car Asset Backed Variable Funding Notes,  Series 2000-1,  shall be issued
in one class and shall be referred to collectively as the "Series 2000-1 Notes".

(b) The net  proceeds  from the sale of and  Increases  in respect of the Series
2000-1 Notes shall be deposited into the Group II Collection  Account,  and such
proceeds and the proceeds of Increases in respect  thereof  shall be used (i) on
and  after  the  Series  2000-1  Closing  Date,  to  finance  or  refinance  the
acquisition  by the Issuer,  Thrifty or Dollar of Financed  Vehicles or Eligible
Receivables,  (ii) on and after the  Series  2000-1  Closing  Date,  to  acquire
Acquired Vehicles from certain Eligible Manufacturers,  Auctions or otherwise or
to refinance  the same and (iii) in certain  circumstances,  to pay principal on
amortizing Group II Series of Notes other than the Series 2000-1 Notes.

(c) The  Series  2000-1  Notes are a  Segregated  Series of Notes (as more fully
described in the Base Indenture) and are hereby designated as a "Group II Series
of Notes". On March 4, 1998, RCFC and the Trustee also entered into a supplement
(the "Series 1998-1  Supplement")  to the Base Indenture  pursuant to which RCFC
issued a Segregated  Series of Notes (the "Series 1998-1  Notes")  designated as
"Group II Series of Notes."  The  Issuer may from time to time issue  additional
Segregated Series of Notes that the related Series Supplements will indicate are
entitled to share,  together  with the Series 1998-1 Notes and the Series 2000-1
Notes in the Group II Collateral and any other Collateral and Master  Collateral
designated  as security for the Series  1998-1 Notes and the Series 2000-1 Notes
under the Series 1998-1  Supplement,  this Supplement and the Master  Collateral
Agency  Agreement (the Series 1998-1 Notes, the Series 2000-1 Notes and any such
additional   Segregated  Series,  each,  a  "Group  II  Series  of  Notes"  and,
collectively,  the "Group II Series of Notes").  Accordingly,  all references in
this  Supplement to "all" Series of Notes (and all references in this Supplement
to terms defined in the Base Indenture  that contain  references to "all" Series
of Notes) shall refer to all Group II Series of Notes.


                                       1
<PAGE>


                                    ARTICLE 2
                          DEFINITIONS AND CONSTRUCTION

(a) All capitalized  terms not otherwise  defined in this Supplement are defined
in the Definitions List attached to the Base Indenture as Schedule 1 thereto (as
the same may be amended, supplemented,  restated or otherwise modified from time
to time in accordance  with the terms of the Base  Indenture,  the  "Definitions
List").  All capitalized  terms defined in this Supplement that are also defined
in the  Definitions  List  to the  Base  Indenture  shall,  unless  the  context
otherwise  requires,  have  the  meanings  set  forth  in this  Supplement.  All
references  to  "Articles",  "Sections" or  "Subsections"  herein shall refer to
Articles,  Sections or  Subsections of the Base  Indenture,  except as otherwise
provided  herein.  Unless  otherwise  stated  herein,  as the context  otherwise
requires  or if such  term is  otherwise  defined  in the Base  Indenture,  each
capitalized  term used or defined  herein shall relate only to the Series 2000-1
Notes and not to any other  Series of Notes  issued by the Issuer.  In addition,
with respect to the Series 2000-1 Notes, references in the Base Indenture to (i)
the  "Lease"  shall be deemed to refer to the Master  Lease and any other  Lease
related to Group II Vehicles, (ii) "Thrifty Finance" shall be deemed to refer to
RCFC, (iii) "Lessee" shall be deemed to refer to any or all of the Lessees under
the  Master  Lease and any other  Lease  related  to Group II  Vehicles,  as the
context  requires,  (iv)  "Servicer"  shall be  deemed  to  refer to the  Master
Servicer,  and (v)  when the  terms  "Lease,"  "Thrifty  Finance,"  "Lessee"  or
"Servicer" are imbedded in a defined term within the Base Indenture,  they shall
be deemed to refer to the corresponding concept described in clauses (i) through
(iv),  as  applicable,  except  in each  case  as  otherwise  specified  in this
Supplement or as the context may otherwise require.

(b) The  following  words and phrases  shall have the  following  meanings  with
respect  to the  Series  2000-1  Notes,  and the  definitions  of such terms are
applicable  to the  singular as well as the plural form of such terms and to the
masculine as well as the feminine and neuter genders of such terms:

         "Accrued  Amounts" means,  with respect to any Group II Series of Notes
(or any class (or portion  thereof)),  on any date of determination,  the sum of
(i) accrued and unpaid  interest on the Notes of such Series (or the  applicable
class  thereof)  as of such date,  (ii) the  portion of the  accrued  and unpaid
Monthly Servicing Fee (and any Supplemental  Monthly Servicing Fee) allocated to
such Series of Notes (or the applicable  class thereof) on such date pursuant to
any Leases (which with respect to the Series 2000-1 Notes is pursuant to Section
26.1 of the Master  Lease),  and (iii) the product of (A) all other  accrued and
unpaid  fees and  expenses  of RCFC on such  date,  times  (B) a  fraction,  the
numerator of which is the  Invested  Amount of such Group II Series of Notes (or
the  applicable  class  thereof)  (which with respect to the Series 2000-1 Notes
shall be the Series 2000-1 Invested  Amount) on such date and the denominator of
which is the Group II Aggregate  Invested  Amount for all  Outstanding  Group II
Series of Notes on such date.


                                       2
<PAGE>


         "Acquired  Vehicles" means any Eligible  Vehicles  acquired by RCFC and
leased by RCFC to any of the Lessees under Annex A of the Master Lease.

         "Additional   Depreciation   Charge"   means,   with  respect  to  each
Non-Program Vehicle leased under the Master Lease (or any other Lease related to
Group II Vehicles) as of the last day of the Related Month, an amount (which may
be zero) allocated to such Non-Program  Vehicle by the Master Servicer such that
the sum of such amounts with respect to all Non-Program  Vehicles shall be equal
to the  amount,  if any, by which (i) the  aggregate  Net Book Value of all such
Non-Program  Vehicles  exceeds (ii) the three (3) month  rolling  average of the
aggregate  Market Value of such Non-Program  Vehicles  determined as of such day
and the first day of each of the two (2) calendar months preceding such day.

         "Additional  Lessee"  has the  meaning  specified  in Section 28 of the
Master Lease.

         "Additional  Overcollateralization  Amount"  means,  as of any  date of
determination,  an amount equal to (a) the Overcollateralization Portion on such
date divided by the Series 2000-1  Enhancement  Factor as of such date minus (b)
the Overcollateralization Portion as of such date.

         "Additional   Ownership  Group"  has  the  meaning   specified  in  the
definition of Ownership Group.

         "Adjusted EBITDA" means, for any applicable period, the excess of

         (a)      EBITDA for such period

over

         (b) to the extent added in arriving at such EBITDA,  the sum of (i) the
aggregate  amount of depreciation in respect of Vehicles during such period plus
(ii) Vehicle Interest Expense during such period.

         "Administrative  Agent"  means  Bank One,  NA, and its  successors  and
assigns.

         "Aggregate  Asset  Amount"  means,  with  respect to the Series  2000-1
Notes, on any date of determination, without duplication, the sum of (i) the Net
Book Value of all Group II Vehicles with respect to which the applicable Vehicle
Lease Expiration Date has not occurred, plus (ii) all amounts receivable,  as of
such date, due to RCFC, Thrifty or Dollar from Eligible  Manufacturers under and
in accordance with their respective  Eligible Vehicle Disposition  Programs,  or
from  Eligible  Manufacturers  as  incentive  payments,  allowances,   premiums,
supplemental  payments  or  otherwise,  in each  case with  respect  to Group II
Vehicles at any time owned,  financed or  refinanced  by RCFC or with respect to
amounts  otherwise  transferred  to RCFC and  pledged to the  Master  Collateral
Agent,  plus (iii) all amounts  (other  than  amounts  specified  in clause (ii)
above)  receivable,  as of such date, by RCFC, Thrifty or Dollar from any Person
in connection with the Auction,  sale or other disposition of Group II Vehicles,
plus (iv) all accrued  and unpaid  Monthly  Base Rent and  Monthly  Supplemental
Payments (other than amounts  specified in clauses (ii) and (iii) above) payable
in respect of the Group II Vehicles,  plus (v) cash and Permitted Investments on
deposit in the Collection  Account  constituting  Group II Collateral  (less any
portion  thereof  allocated  to the  Retained  Interest),  plus  (vi)  cash  and
Permitted  Investments  constituting  Group II Collateral and cash and Permitted
Investments  in the  Master  Collateral  Account  constituting  Group II  Master
Collateral.


                                       3
<PAGE>


         "Aggregate Interest Expense" is defined in clause (a) of the definition
of "Non-Vehicle Interest Expense".

         "Annual Certificate" is defined in Section 24.4(g) of the Master Lease.

         "Asset Amount Deficiency"  means, as of any date of determination,  the
amount,  if any, by which the Required Asset Amount exceeds the Aggregate  Asset
Amount, as of such date of determination.

         "Assignment  Agreement" means a Vehicle  Disposition Program Assignment
Agreement,  in the form  attached as Exhibit F to the Master  Collateral  Agency
Agreement,  or in such  other  form as is  acceptable  to the  Rating  Agencies,
between a Lessee  and/or  RCFC as the case may be, as  assignor,  and the Master
Collateral Agent, as assignee, and acknowledged by the applicable  Manufacturer,
pursuant  to which  such  Lessee  and/or  RCFC,  as the case may be,  assigns as
collateral to the Master Collateral Agent all of such Lessee's and/or RCFC's, as
the  case  may be,  right,  title  and  interest  in,  to and  under  a  Vehicle
Disposition Program.

         "Authorized  Officer" means (a) as to RCFC,  any of its President,  any
Vice President,  the Treasurer or an Assistant  Treasurer,  the Secretary or any
Assistant  Secretary and (b) as to DTAG (including in its capacity as the Master
Servicer),  Thrifty (including in its capacities as a Lessee and as a Servicer),
Dollar  (including  in  its  capacities  as a  Lessee  and as a  Servicer),  any
Additional Lessee or additional Servicer,  those officers,  employees and agents
of DTAG, Thrifty,  Dollar, such Additional Lessee or such other Servicer, as the
case may be,  in each case  whose  signatures  and  incumbency  shall  have been
certified as the  authentic  signatures of duly  qualified  and elected  persons
authorized to act on behalf of such entities.

         "Availability Payment" is defined in Section 5.2 of the Master Lease.

         "Base Indenture" has the meaning set forth in the preamble hereto.

         "Base Rate" means,  with respect to any Series 2000-1 Note for any Base
Tranche  Period,  the daily  average  during  such  period of the sum of (a) the
greater  of (i) (1)  for the  Bank  One  Ownership  Group,  that  interest  rate
denominated  and set by Bank One as its  "prime  rate"  from  time to time as an
interest  rate  basis for  borrowings,  (2) for the BNS  Ownership  Group,  that
interest rate  denominated  and set by BNS as its "prime rate" from time to time
as an interest rate basis for borrowings,  and (3) for any Additional  Ownership
Group,  that interest rate  denominated and set by the related Managing Agent as
its "prime rate" from time to time as an interest rate basis for borrowings, and
(ii) the Federal  Funds Rate plus 0.50% plus (b) following  the  occurrence  and
during the continuance of an  Amortization  Event,  2.00% per annum.  The "prime
rate" is but one of several  interest  rate bases used by Bank One,  BNS and any
other Managing Agent, respectively,  and each of the foregoing lends at interest
rates above and below their respective "prime rate."


                                       4
<PAGE>


         "Base  Tranche  Period" means a period of days ending on a Business Day
on which the Series 2000-1 Invested Amount, or any portion thereof,  is accruing
interest at the Base Rate.

         "Board  of  Directors"  means  the Board of  Directors  of DTAG,  RCFC,
Thrifty or Dollar,  as applicable,  or any authorized  committee of the Board of
Directors.

         "Capital Expenditures" means, for any period, the sum of

         (a)  the  aggregate   amount  of  all  expenditures  of  DTAG  and  its
Subsidiaries  for fixed or capital  assets made during  such  period  which,  in
accordance with GAAP (to the extent applicable),  would be classified as capital
expenditures; and

         (b) the aggregate amount of all Capitalized Lease Liabilities  incurred
during such  period;  provided,  however,  that Capital  Expenditures  shall not
include any such amounts made or incurred in connection with Permitted  Business
Acquisitions  (as such term is defined in the Credit  Agreement  as in effect on
the date hereof and without  giving  effect to any  amendments  thereto,  unless
otherwise  agreed  to by the  Series  2000-1  Required  Noteholders)  (including
Permitted Business  Acquisitions that are Excepted Dollar  Acquisitions (as such
term is  defined  in the Credit  Agreement  as in effect on the date  hereof and
without giving effect to any amendments  thereto,  unless otherwise agreed to by
the Series 2000-1 Required Noteholders)).

         "Capital Stock" means, with respect to any Person,  any and all shares,
interests,  participations  or other  equivalents  (however  designated) of such
Person's  capital stock or equity,  whether now  outstanding or issued after the
date hereof,  including all common stock, preferred stock, partnership interests
and member interests.

         "Capitalized Lease Liabilities" means all monetary  obligations of DTAG
or any of its Subsidiaries  under any leasing or similar  arrangement  which, in
accordance  with GAAP,  would be  classified  as  capitalized  leases,  and, for
purposes of this Supplement and each other Related Document,  the amount of such
obligations  shall be the capitalized  amount thereof,  determined in accordance
with GAAP,  and,  with respect to any such leasing or similar  arrangement,  the
stated  maturity  thereof  shall be the date of the last  payment of rent or any
other  amount due under such lease prior to the first date upon which such lease
may be terminated by the lessee without payment of a premium or a penalty.

         "Carrying Charges" means, as of any day, (i) without  duplication,  the
aggregate of all Trustee fees, servicing fees (other than supplemental servicing
fees) and other fees and  expenses and  indemnity  amounts,  if any,  payable by
RCFC, the Master Servicer or any Servicer under the Indenture, the Series 2000-1
Note Purchase  Agreement or the other Related  Documents which have accrued with
respect to the Series 2000-1 Notes during the Related  Month,  plus (ii) without
duplication,  all  amounts  payable by the  Lessees (in case of a Lease Event of
Default) which have accrued during the Related Month.

         "Casualty" means, with respect to any Vehicle, that (i) such Vehicle is
lost,  stolen  (and not  recovered  within  60 days of being  reported  stolen),
destroyed,   damaged,   seized  or  otherwise  rendered   permanently  unfit  or
unavailable for use,  (including  Vehicles that are rejected pursuant to Section
2.2 of the Master  Lease),  or (ii) such  Vehicle is not accepted for Auction or
repurchase  by  the   Manufacturer   in  accordance  with  the  related  Vehicle
Disposition Program for any reason within thirty (30) days of initial submission
and is not designated a Non-Program Vehicle pursuant to Section 14 of the Master
Lease  (other  than,  in  the  case  of  clause  (ii)  above,   the   applicable
Manufacturer's willful refusal or inability to comply with its obligations under
its Vehicle Disposition Program).


                                       5
<PAGE>


         "Casualty Payment" is defined in Section 7 of the Master Lease.

         "Certificate of Credit Demand" means a certificate in the form of Annex
A to the Series 2000-1 Letter of Credit.

         "Certificate of Termination  Demand" means a certificate in the form of
Annex C to the Series 2000-1 Letter of Credit.

         "Collections" means (i) all payments including, without limitation, all
Recoveries and Lease Payment Recoveries,  by, or on behalf of a Lessee under the
Master Lease, (ii) all Credit Draws under the Series 2000-1 Letter of Credit and
withdrawals from the Series 2000-1 Cash Collateral  Account,  (iii) all payments
including,  without limitation, all Recoveries and Lease Payment Recoveries, by,
or on behalf of any Manufacturer,  under its Vehicle  Disposition Program or any
incentive  program,  (iv) all payments with respect to a Qualified  Intermediary
Obligation with respect to Group II Vehicles under a like-kind exchange program,
(v) all payments including, without limitation, all Recoveries and Lease Payment
Recoveries,  by, or on behalf of any other  Person as proceeds  from the sale of
Group II Vehicles,  payment of insurance proceeds,  whether such payments are in
the form of cash, checks, wire transfers or other form of payment and whether in
respect of principal,  interest,  repurchase price, fees,  expenses or otherwise
and (vi) all amounts earned on Permitted Investments arising out of funds in the
Group II Collection  Account and in the Master Collateral Account (to the extent
allocable to the Trustee as Beneficiary thereunder).

         "Commercial  Paper" has the meaning specified in the Series 2000-1 Note
Purchase Agreement.

         "Committed Purchasers" means,  collectively,  Bank One and BNS, as each
such term is defined in the  definition of  "Ownership  Group," and any of their
successors  and  permitted  assigns,  and such other  purchasers as shall become
parties to the Series 2000-1 Note Purchase Agreement as Committed Purchasers.

         "Condition  Report" means a condition report with respect to a Group II
Vehicle,  signed and dated by a Lessee or a Franchisee and any  Manufacturer  or
its agent in accordance with the applicable Vehicle Disposition Program.

         "Conduit Purchasers" means,  collectively,  Falcon Asset Securitization
Corporation  and Liberty Street Funding Corp.,  and any of their  successors and
permitted  assigns,  and such other  purchasers  as shall become  parties to the
Series 2000-1 Note Purchase Agreement as Conduit Purchasers.


                                       6
<PAGE>


         "Consolidated  Working  Capital"  means,  with respect to DTAG,  at any
date,  the  excess  (or the  deficit)  of (a) the sum of the  amounts  that,  in
accordance  with GAAP,  are set forth  opposite the captions  "receivable,  net"
(excluding  accounts  receivable pledged to Bankers Trust Company, as the master
collateral  agent,  or any  successor  thereto in such capacity  under  Sections
2.1(a)(iii) and 2.1(b)(iii) of the Master Collateral Agency Agreement), "prepaid
expenses and other assets," "income taxes  receivable," and "deferred income tax
assets" or any like captions, at such date over (b) the sum of the amounts that,
in  accordance  with GAAP,  are set forth  opposite the  captions (i)  "accounts
payable"  (excluding  outstanding checks included in accounts payable related to
Vehicle financing  ("float"),  (ii) "accrued  liabilities,"  (iii) "income taxes
payable," (iv) "public  liability and property damage," (v) "deferred income tax
liabilities," and (vi) any like captions, at such date: provided,  however, that
such sum shall only include  amounts set forth under the  captions  described in
clauses  (b)(ii),  (iv),  (v) and such  captions  that  are  like  the  captions
described in such clauses (b)(ii), (iv) and (v), in each case, to the extent and
solely to the extent that such amounts are payable  within the next 12 months of
such date.

         "CP Rate" means, with respect to a Conduit Purchaser and any CP Tranche
Period applicable to such Conduit Purchaser, the rate equivalent to the rate (or
if more than one rate, the weighted  average of the rates) at which such Conduit
Purchaser's  Commercial  Paper  (whether  any such  Commercial  Paper was issued
specifically to fund such Conduit  Purchaser's  Series 2000-1 Invested Amount or
is allocated,  in whole or in part, to such funding) having a term equal to such
CP Tranche Period are sold plus the amount of any placement  agent or commercial
paper dealer fees or other fees of such Conduit Purchaser incurred in connection
with such sale;  provided,  however, if the rate (or rates) is a discounted rate
(or rates),  the "CP Rate" for such CP Tranche  Period shall be the rate (or, if
more than one rate, the weighted average of the rates) resulting from converting
such discount rate (or rates) to an interest-bearing equivalent rate.

         "CP Tranche  Period"  means a period of days  ending on a Business  Day
which  shall not  exceed 270 days and during  which the Series  2000-1  Invested
Amount, or any portion thereof, is accruing interest at the CP Rate.

         "Credit  Agreement"  means the Amended and Restated  Credit  Agreement,
dated as of August 3, 2000, among DTAG,  Dollar and Thrifty,  as borrowers,  the
financial  institutions  from time to time party  thereto,  as  lenders,  Credit
Suisse  First  Boston,  as  administrative  agent  for the  lenders,  The  Chase
Manhattan  Bank, as syndication  agent for the lenders,  and Credit Suisse First
Boston and Chase  Securities Inc. as  co-arrangers,  as the same may be amended,
supplemented,  restated or otherwise  modified  from time to time in  accordance
with its terms.

         "Credit Demand" means a demand for a LOC Credit  Disbursement under the
Series 2000-1 Letter of Credit pursuant to a Certificate of Credit Demand.

         "Credit  Draw"  means a draw on the  Series  2000-1  Letter  of  Credit
pursuant to a Certificate of Credit Demand.

         "Daily Interest  Amount" means,  with respect to any Series 2000-1 Note
and any day in a Series 2000-1 Interest Period, an amount equal to the result of
(a) the sum for each such day of (i) the product of (x) the CP Rate for such day
and (y) the portion of the Series 2000-1  Invested  Amount  represented  by such
Series 2000-1 Note as of the close of business on such day accruing  interest at
the CP Rate,  plus (ii) the product of (x) the Eurodollar  Rate for such day and
(y) the portion of the Series 2000-1 Invested Amount  represented by such Series
2000-1  Note as of the close of business  on such day  accruing  interest at the
Eurodollar  Rate,  plus (iii) the  product of (x) the Base Rate for such day and
(y) the portion of the Series 2000-1 Invested Amount  represented by such Series
2000-1  Note as of the close of business  on such day  accruing  interest at the
Base Rate, divided by (b) 360.


                                       7
<PAGE>


         "Daily Report" is defined in Section 24.4(a) of the Master Lease.

         "DaimlerChrysler" means DaimlerChrysler Motors Corporation,  a Delaware
corporation.

         "Decrease"  means a  Voluntary  Decrease or a  Mandatory  Decrease,  as
applicable.

         "Defaulting Manufacturer" is defined in Section 18 of the Master Lease.

         "Demand Note" means that certain Demand Note,  dated as of December 15,
2000, made by DTAG to the Issuer in substantially the form attached as Exhibit C
to this Supplement.

         "Depreciation  Charge" means, for any date of  determination,  (a) with
respect to any Program Vehicle leased under the Master Lease (or any other Lease
with respect to Group II Vehicles),  the scheduled daily depreciation charge for
such Vehicle set forth by the  Manufacturer in its Vehicle  Disposition  Program
for such Vehicle,  and (b) with respect to any Non-Program  Vehicle leased under
the Master Lease (or any other Lease with respect to Group II Vehicles), (i) the
scheduled daily  depreciation  charge for such Vehicle set forth by the Servicer
in the  Depreciation  Schedule  for such Vehicle plus (ii) as of the last day of
the Related Month, the Additional Depreciation Charge, if any, allocable to such
Non-Program Vehicle on such day (which Additional Depreciation Charge shall, for
purposes of determining  the Monthly Base Rent payable on such day, be deemed to
have  accrued  during the  Related  Month).  If such  charge is  expressed  as a
percentage,  the Depreciation Charge for such Vehicle for such day shall be such
percentage multiplied by the Capitalized Cost for such Vehicle.

         "Depreciation   Schedule"   means  a  schedule   of   estimated   daily
depreciation prepared by the applicable Servicer,  and revised from time to time
in the  applicable  Servicer's  sole  discretion,  with  respect to each type of
Non-Program Vehicle that is an Eligible Vehicle and that is purchased,  financed
or refinanced by RCFC.

         "Distribution"  means,  with  respect to any  Person,  any  dividend or
distribution  (in cash,  property or  obligations) on any shares of any class of
Capital Stock (now or hereafter  outstanding) of such Person or on any warrants,
options or other rights with respect to any shares of any class of Capital Stock
(now  or  hereafter  outstanding)  of  such  Person,  other  than  dividends  or
distributions  payable in the common stock (other than Redeemable Capital Stock)
of such Person or warrants or options to purchase such common stock or split-ups
or  reclassifications  of its Capital  Stock into  additional or other shares of
such common stock.

         "Dollar" means Dollar Rent A Car Systems, Inc.,an Oklahoma corporation.

         "DTAG"   means  Dollar  Thrifty  Automotive  Group,  Inc.,  a  Delaware
corporation.


                                      8
<PAGE>


         "EBITDA" means, for any applicable period, the sum for such period of

         (a) Net Income (excluding therefrom (i) the effect of any extraordinary
or other  non-recurring  gain or loss outside the  ordinary  course of business,
(ii) any write-up (or write-down) in the value of any asset,  (iii) the earnings
(or loss) of any Person  (other  than DTAG or any other  Subsidiary  of DTAG) in
which DTAG or any of its Subsidiaries has an ownership  interest,  except to the
extent of the amount of dividends or other  distributions  actually paid in cash
to DTAG or any of its  Subsidiaries  by such  Person  during such  period,  (iv)
except where the provisions hereof expressly require a pro forma  determination,
the  earnings  (or loss) of any  Person  accrued  prior to the date it becomes a
Subsidiary  of  DTAG  or  is  merged  into  or  consolidated  with  any  of  its
Subsidiaries  or the date that such other  Person's  assets are  acquired by any
Subsidiary  of DTAG  and (v) the  earnings  of any  Subsidiary  of DTAG  that is
neither a Subsidiary Borrower nor a Subsidiary  Guarantor to the extent that the
declaration or payment of dividends or similar  distributions by such Subsidiary
of such  earnings is not at the time  permitted by operation of the terms of its
charter or any agreement,  instrument, judgment, decree, order, statute, rule or
governmental regulation applicable to such Subsidiary)

plus

         (b) to the extent  deducted in  arriving  at such Net Income,  the sum,
without duplication, of (i) Aggregate Interest Expense, plus (ii) taxes computed
on the basis of income  plus  (iii) the  aggregate  amount of  depreciation  and
amortization of tangible and intangible  assets,  plus (iv) non-cash  charges in
respect of non-cash awards under DTAG's incentive compensation programs.

         "Eligible  Credit  Enhancer"  means (a) a commercial  bank having total
assets in excess of $500,000,000,  (b) a finance company,  insurance  company or
other financial  institution that in the ordinary course of business enters into
transactions  of a type similar to that entered into by the Series 2000-1 Letter
of Credit  Provider  under the  Enhancement  Letter  of Credit  Application  and
Agreement  and has total assets in excess of  $200,000,000,  and with respect to
which  providing or becoming an assignee of the obligations of the Series 2000-1
Letter of Credit  Provider would not constitute a prohibited  transaction  under
Section  4975 of ERISA and (c) any  other  financial  institution,  in each case
reasonably  satisfactory  to DTAG and the Series  2000-1  Required  Noteholders,
having a  short-term  rating at least  equal to A-1,  or better,  by  Standard &
Poor's and at least equal to P-1, or better, by Moody's; provided, however, that
any Person who does not have either a short-term  rating from  Standard & Poor's
or  Moody's  shall  be an  Eligible  Credit  Enhancer  only  if such  Person  is
reasonably  satisfactory  to all of the  Series  2000-1  Noteholders  and to the
Rating Agencies.

         "Eligible  Franchisee"  means,  with respect to a Lessee,  a Franchisee
(all of whose rental  offices are located in the United  States) which meets the
normal credit and other approval  criteria of such Lessee,  as  applicable,  and
which may be an affiliate of such Lessee.


                                       9
<PAGE>


         "Eligible  Manufacturer"  means,  initially  with  respect  to  Program
Vehicles,  DaimlerChrysler,  Ford and Toyota,  and with  respect to  Non-Program
Vehicles,  DaimlerChrysler,  General Motors, Ford, Nissan, Toyota, Honda, Mazda,
Mitsubishi  and Isuzu,  as set forth in  Schedule 1 hereto,  and upon  obtaining
consent thereto from the Noteholders and other parties required under the Series
Supplement  for each  other  Group II Series of Notes,  with  respect to Program
Vehicles,  DaimlerChrysler,  Ford and Toyota,  and with  respect to  Non-Program
Vehicles,  DaimlerChrysler,  General Motors, Ford, Nissan,  Volkswagen,  Toyota,
Honda, Mazda, Subaru, Suzuki,  Mitsubishi,  Isuzu, Kia and Hyundai, as set forth
in Schedule 2 hereto (as such schedule,  subject to  confirmation  by the Rating
Agencies, may be amended, supplemented, restated or otherwise modified from time
to time),  and, in each case,  any other  Manufacturer  that (a) has an Eligible
Vehicle  Disposition  Program that has been reviewed by the Rating  Agencies and
the Rating  Agencies have  indicated  that the inclusion of such  Manufacturer's
Vehicles  under the Master  Lease (or any other  Lease with  respect to Group II
Vehicles)  will not  adversely  affect the then  current  rating of any Group II
Series of Notes, and (b) has been approved by each Enhancement Provider, if any;
provided,  however,  that upon the occurrence of a Manufacturer Event of Default
with respect to such Manufacturer,  such Manufacturer shall no longer qualify as
an Eligible Manufacturer.

         "Eligible  Receivable" means a legal,  valid and binding receivable (a)
due from any Eligible  Manufacturer or Auction dealer under an Eligible  Vehicle
Disposition  Program to RCFC, a Lessee,  an  Additional  Lessee or a creditor of
RCFC or such Lessee or Additional  Lessee,  (b) in respect of a Program  Vehicle
purchased by such Eligible Manufacturer,  which absent such purchase, would have
constituted  an Eligible  Vehicle  with  respect to which the Lien of the Master
Collateral  Agent was noted on the Certificate of Title at the time of purchase,
and (c) the right to payments in respect of which has been assigned by the payee
thereof to the Master  Collateral  Agent for the benefit of the Secured Parties;
provided  that no amount  receivable  from an Eligible  Manufacturer  or Auction
dealer  under a  Eligible  Vehicle  Disposition  Program  shall  be an  Eligible
Receivable  if such  amount  remains  unpaid  more than ten (10) days  after the
Vehicle Disposition Program Payment Due Date in respect of such Vehicle.

         "Eligible  Vehicle"  means,  on any date of  determination,  a Group II
Vehicle manufactured by an Eligible Manufacturer  (determined at the time of the
acquisition,  financing  or  refinancing  thereof)  and  satisfying  any further
eligibility  requirements  specified  by the Rating  Agencies or in any Group II
Series Supplement (other than with respect to the Maximum Non-Program Percentage
and the  Maximum  Manufacturer  Percentage),  or with  respect to which all such
eligibility  requirements  not otherwise  satisfied have been duly waived by the
Required  Group II  Noteholders  in accordance  with the terms of the applicable
Series Supplement (if such waiver is permitted thereby); provided, however, that
in no event may a Group II Vehicle be an Eligible  Vehicle after (x) in the case
of a Program Vehicle, the expiration of the applicable Maximum Term (unless such
Vehicle has been designated as a Non-Program  Vehicle  pursuant to Section 14 of
the Master  Lease),  or (y) the date which is twenty four (24) months  after the
date of the original new vehicle dealer invoice for such Acquired Vehicle.

         "Enhancement  Amount" means the sum of (a) the Series 2000-1  Available
Subordinated Amount, plus (b) the Series 2000-1 Letter of Credit Amount.

         "Enhancement  Letter of Credit  Application  and  Agreement"  means the
Enhancement Letter of Credit Application and Agreement, dated as of December 15,
2000,  among  the  Administrative  Agent,  Dollar,   Thrifty,  those  additional
Subsidiaries of DTAG from time to time becoming parties  thereunder,  RCFC, DTAG
and the Series  2000-1  Letter of Credit  Provider,  as the same may be amended,
restated,  supplemented  or otherwise  modified  from time to time in accordance
with the terms thereof.


                                       10
<PAGE>


         "Eurodollar Rate" means, with respect to a Committed  Purchaser and any
Eurodollar Tranche Period applicable to such Committed Purchaser, the sum of (a)
LIBOR  for such  Eurodollar  Tranche  Period  divided  by 1 minus  the  "Reserve
Requirement"  plus (b) for so long as no Amortization  Event has occurred and is
continuing,  .50%,  plus (c) following the occurrence and during the continuance
of an  Amortization  Event,  2%;  where  "Reserve  Requirement"  means,  for any
Eurodollar  Tranche  Period,  the  maximum  reserve  requirement  imposed on any
Committed  Purchaser  during such  Eurodollar  Tranche  Period on  "eurocurrency
liabilities"  as currently  defined in Regulation D of the Board of Governors of
the Federal Reserve System.

         "Eurodollar Tranche Period" means a period of days ending on a Business
Day which  shall not exceed six (6)  months and during  which the Series  2000-1
Invested Amount, or any portion thereof,  is accruing interest at the Eurodollar
Rate.

         "Excess Cash Flow" means,  for any Fiscal Year of DTAG, an amount equal
to the excess of (a) the sum,  without  duplication,  of (i) Adjusted EBITDA for
such Fiscal Year and (ii)  decreases in  Consolidated  Working  Capital for such
Fiscal Year over (b) the sum, without  duplication,  of (i) the aggregate amount
paid by DTAG and its  Subsidiaries in cash during such Fiscal Year on account of
taxes  computed on the basis of income,  (ii) the aggregate  amount paid by DTAG
and its  Subsidiaries  in cash  during  such  Fiscal  Year on account of Capital
Expenditures,  other  than  Vehicle  Debt  (excluding  the  principal  amount of
Indebtedness  incurred in  connection  with such Capital  Expenditures,  whether
incurred  in such  Fiscal  Year  or in a  subsequent  Fiscal  Year),  (iii)  the
aggregate  amount  of all  prepayments  of any  amounts  outstanding  under  any
revolving credit facility or agreement (including the Credit Agreement) to which
DTAG or any of its  Subsidiaries  is a  borrower  to the extent  accompanied  by
permanent  reductions of the commitments to extend credit  thereunder,  (iv) the
aggregate amount of all principal  payments of Indebtedness,  other than Vehicle
Debt, of DTAG or its  Subsidiaries  (including  any term loans and the principal
component of payments in respect of capitalized  lease  liabilities) made during
such  Fiscal Year (other  than in respect of any  revolving  credit  facility or
agreement,  including  the Credit  Agreement),  (v)  increases  in  Consolidated
Working Capital for such Fiscal Year, (vi) the amount of Investments, other than
Cash Equivalent  Investments (as such term is defined in the Credit Agreement as
in effect on the date hereof and without giving effect to any amendments thereto
unless  otherwise  agreed to by the Series 2000-1  Required  Noteholders),  made
during  such  Fiscal  Year in cash to the  extent  that  such  Investments  were
financed with internally  generated cash flow of DTAG and its Subsidiaries,  and
(vii) the amount of Distributions made during such Fiscal Year by DTAG in cash.

         "Excess Damage Charges" means, with respect to any Program Vehicle, the
amount  charged  to RCFC  (or the  applicable  Lessee),  or  deducted  from  the
Repurchase  Payment or Guaranteed  Payment,  by the Manufacturer of such Vehicle
due to  damage  over a  prescribed  limit to the  Vehicle  at the time  that the
Vehicle is disposed of at Auction or turned in to such Manufacturer or its agent
for repurchase,  in either case pursuant to the applicable  Vehicle  Disposition
Program.


                                       11
<PAGE>


         "Excess  Funding  Accounts"  means,  collectively,  as of any date, the
Series 2000-1 Excess Funding Account and the  corresponding  account or accounts
designated as such with respect to each  additional  Group II Series of Notes as
of such date.

         "Excess Mileage  Charges" means,  with respect to any Program  Vehicle,
the amount  charged to RCFC (or the  applicable  Lessee),  or deducted  from the
Repurchase  Payment or Guaranteed  Payment,  by the Manufacturer of such Vehicle
due to the fact that such  Vehicle has mileage  over a  prescribed  limit at the
time  that  such  Vehicle  is  disposed  of at  Auction  or  turned  in to  such
Manufacturer  or its  agent  for  repurchase,  in either  case  pursuant  to the
applicable Vehicle Disposition Program.

         "Federal Funds Rate" means, for any period, a fluctuating interest rate
per annum equal for each day during such period to (a) the  weighted  average of
the rates on overnight  Federal funds  transactions  with members of the Federal
Reserve System arranged by Federal funds brokers, as published for such day (or,
if such day is not a Business Day, for the immediately  preceding  Business Day)
by the Federal Reserve Bank of New York, or (b) if such rate is not so published
for any day which is a Business Day, the average of the  quotations for such day
on such transactions received by the Administrative Agent from three (3) Federal
funds brokers of recognized standing selected by it.

         "Financed  Vehicle" means an Eligible  Vehicle that is financed by RCFC
and leased to a Lessee  under Annex B to the Master  Lease (or similar  annex to
such  other  Lease  with  respect  to Group II  Vehicles)  on or after the Lease
Commencement Date.

         "Financing  Lease"  means the  Master  Lease (or any other  Lease  with
respect to Group II Vehicles) as supplemented by Annex B to the Master Lease (or
similar annex to such other Lease with respect to Group II Vehicles).

         "Financing  Sources" has the meaning specified in the Master Collateral
Agency Agreement.

         "Fiscal Quarter" means any quarter of a Fiscal Year.

         "Fiscal Year" means any period of twelve  consecutive  calendar  months
ending on December 31;  references to a Fiscal Year with a number  corresponding
to any calendar  year (e.g.,  the "2000  Fiscal  Year") refer to the Fiscal Year
ending on the December 31 occurring during such calendar year.

         "Fixed Charge Coverage Ratio" means, at the end of any  Fiscal Quarter,
the ratio of

         (a) the sum of (i)  Adjusted  EBITDA  for the four  consecutive  Fiscal
Quarters  ending on the last day of such Fiscal Quarter plus (ii) rental expense
of DTAG and its  Subsidiaries  during  such  period  under  all  leases  of real
property exclusive of any portion of such expense determined on the basis of the
revenues  generated by the operations  conducted on the real property subject to
such leases ("Rental Expense")

to


                                       12
<PAGE>


         (b)  the  sum  of  (i)  Non-Vehicle   Interest  Expense  for  the  four
consecutive Fiscal Quarters ending on the last day of such Fiscal Quarter,  plus
(ii) taxes  computed  on the basis of income and paid in cash during such period
(net of cash received  during such period in respect of such taxes),  plus (iii)
scheduled  repayments of principal made by DTAG and its Subsidiaries during such
period of Indebtedness (other than Vehicle Debt) of the type described in clause
(a), (c), (f) or (g) of the  definition of  "Indebtedness"  or, to the extent in
respect  of  such  type  of  Indebtedness,  clause  (h)  of  the  definition  of
"Indebtedness," plus (iv) Capital Expenditures made by DTAG and its Subsidiaries
during such period in cash (excluding  Capital  Expenditures for the acquisition
of  Vehicles),   plus  (v)  Rental  Expense   during  such  period,   plus  (vi)
Distributions made by DTAG during such period.

         "Ford" means Ford Motor Company, a Delaware corporation.

         "Franchisee" means a franchisee of a Lessee.

         "General  Motors"    means  General  Motors  Corporation,  a   Delaware
corporation.

         "Group II  Aggregate  Invested  Amount"  means the sum of the  Invested
Amounts with respect to all Group II Series of Notes then outstanding.

         "Group II  Collateral"  means the Master  Lease and all  payments  made
thereunder, the Group II Vehicles, the rights under Vehicle Disposition Programs
in respect of Group II  Vehicles,  any other  Master  Collateral,  Master  Lease
Collateral  or other  Collateral  related  to Group II  Vehicles,  the  Group II
Collection Account and all proceeds of the foregoing.

         "Group II  Collection  Account"  has the meaning  specified  in Section
4.6(a) hereof.

         "Group II Master  Collateral"  means all right,  title and  interest of
RCFC in Group II Vehicles and proceeds thereof,  the other Master Collateral and
proceeds thereof in respect of the Group II Vehicles and any other collateral or
proceeds that the Master  Collateral  Agent has designated or segregated for the
benefit of the Group II Series of Notes.

         "Group II Monthly  Servicing Fee" means, on any date of  determination,
1/12 of 1% of the Group II Aggregate Invested Amount as of the preceding Payment
Date,  after  giving  effect to any payments or  allocations  made on such date;
provided,  however,  that if a Rapid  Amortization  Period  shall  occur  and be
continuing with respect to any Group II Series of Notes and if DTAG is no longer
the Master Servicer,  the Group II Monthly Servicing Fee shall equal the greater
of (x) the product of (i) $20 and (ii) the number of Group II Vehicles as of the
last day of the Related Month,  and (y) the amount described in the first clause
of this definition.

         "Group II  Noteholders"  has the meaning  specified  in Section  3.1(a)
hereof.

         "Group II Series of Notes" has the meaning  specified  in Section  1(c)
hereof.

         "Group II Supplemental Servicing Fee" is defined in Section 26.1 of the
Master Lease.


                                       13
<PAGE>


         "Group II Vehicle"  means,  as of any date, a passenger  automobile  or
truck  leased by RCFC to a Lessee  under the Master  Lease (and any other Master
Motor  Vehicle Lease and  Servicing  Agreement  entered into between the Lessor,
Lessees and  Guarantor  and  designated  therein as being in respect of Group II
Vehicles) as of such date,  designated  in the records of the Master  Collateral
Agent as a Group II  Vehicle,  and  pledged by RCFC under the Master  Collateral
Agency  Agreement  for the  benefit  of the  Trustee  (on behalf of the Group II
Noteholders).

         "Hedging Agreements" means, collectively, currency exchange agreements,
interest rate swap  agreements,  interest rate cap  agreements and interest rate
collar agreements,  and all other agreements or arrangements designed to protect
a Person against fluctuations in interest rates or currency exchange rates.

         "Hedging   Obligations"   means,  with  respect  to  any  Person,   all
liabilities of such Person under Hedging Agreements.

         "Honda"   means  American  Honda  Motor  Company,  Inc.,  a  California
corporation.

         "Hyundai"  means Hyundai Motor America, a California corporation.


         "Increase"  has  the  meaning  specified  in  Section  4A.2(a)  of this
Supplement.

         "Increase Date" means the date on which an Increase occurs.

         "Indebtedness" of any Person means, without duplication:

                  (a) all  obligations of such Person for borrowed money and all
         obligations of such Person  evidenced by  bonds,  debentures,  notes or
         other similar instruments;

                  (b) all obligations,  contingent or otherwise, relative to the
         face amount of all letters of credit,  bonds  (including  Surety Bonds)
         and similar obligations, whether or not drawn, and banker's acceptances
         issued for the account of such Person;

                  (c) all  obligations  of such  Person as lessee  under  leases
         which have been or should be, in  accordance  with  GAAP,  recorded  as
         Capitalized Lease Liabilities;

                  (d) all   obligations   of  such   Person   in the   nature of
         overdrafts;

                  (e) net   liabilities  of  such   Person  under  all   Hedging
         Obligations;

                  (f) whether or not so included as  liabilities  in  accordance
         with GAAP, all obligations of such Person to pay the deferred  purchase
         price of property  or services  (excluding  open  accounts  extended by
         suppliers on normal trade terms in connection  with  purchases of goods
         and services),  and indebtedness  (excluding  prepaid interest thereon)
         secured by a Lien on property  owned or being  purchased by such Person
         (including  indebtedness arising under conditional sales or other title
         retention agreements), whether or not such indebtedness shall have been
         assumed by such Person or is limited in recourse;

                  (g) Redeemable Capital Stock; and


                                       14
<PAGE>


                  (h) all Contingent  Obligations of  such Person in  respect of
         any of the foregoing.

For all  purposes  of this  Supplement,  the  Indebtedness  of any Person  shall
include  the  Indebtedness  of any  partnership  or joint  venture in which such
Person is a general partner or a joint venturer,  except to the extent the terms
of such Indebtedness provide that such Person is not liable therefor.

         "Indemnified Persons" is defined in Section 15.1 of the Master Lease.

         "Initial  Acquisition  Cost" is defined  in  Section  2.3 of the Master
Lease.

         "Interest Coverage Ratio" means, at the  end of any Fiscal Quarter, the
ratio of

                  (a) EBITDA for the four consecutive  Fiscal Quarters ending on
         the last day of such Fiscal Quarter

to

                  (b) Aggregate Interest Expense for the four consecutive Fiscal
         Quarters ending on the last day of such Fiscal Quarter, net of interest
         income for such four Fiscal Quarter period.

         "Invested Amount" means, on any date of determination,  with respect to
the Series 2000-1 Notes, the Series 2000-1 Invested Amount,  and with respect to
each other Series of Notes,  the amount  specified in the applicable  Supplement
that is analogous to the Series 2000-1 Invested Amount but for such series.

         "Investment" means, relative to any Person,

                  (a) any  loan or  advance  made by such  Person  to any  other
         Person (excluding  commission,  travel and similar advances to officers
         and employees made in the ordinary course of business);

                  (b) any Contingent Obligation of such Person; and

                  (c) any  ownership or similar  interest held by such Person in
         any  other  Person;  provided,   however,  that  ownership  or  similar
         interests acquired by such Person with funds constituting  compensation
         to any  employee of such Person,  in each case  pursuant to an employee
         benefit plan being  maintained  by such Person in  accordance  with all
         applicable laws, shall not constitute  Investments hereunder so long as
         the  financial   statements  of  such  Person   reflect  such  Person's
         obligation to such  employee (as a liability on such  Person's  balance
         sheet or otherwise) with respect to such ownership or similar interest.

The amount of any Investment  shall be the original  principal or capital amount
thereof less all returns of principal or equity thereon (and without  adjustment
by reason of the financial condition of such other Person) and shall, if made by
the  transfer or exchange  of property  other than cash,  be deemed to have been
made in an original  principal or capital  amount equal to the fair market value
of such property.

         "Issuer" has the meaning specified in the preamble hereto.


                                       15
<PAGE>


         "Isuzu" means American Isuzu Motors, Inc., a California corporation.

         "Kia" means Kia Motors America, Inc., a California corporation.

         "Late Return Payments" is defined in Section 13 of the Master Lease.

         "Lease  Annex"  means  Annex  A or  Annex  B to the  Master  Lease,  as
applicable,  as such annex may be amended,  supplemented,  restated or otherwise
modified from time to time in accordance  with the terms of the Master Lease (or
a similar annex under any other Lease with respect to Group II Vehicles).

         "Lease  Commencement  Date" has the meaning specified in Section 3.2 of
the Master Lease.

         "Lease  Event of  Default"  is defined  in  Section  17.1 of the Master
Lease.

         "Lease Expiration Date" is defined in Section 3.2 of the Master Lease.

         "Lease  Payment  Losses"  means as of any Payment  Date,  the amount of
payments due under the Master Lease with respect to the Related Month which were
not paid when due.

         "Lease Payment  Recoveries"  means,  as of any  Determination  Date, an
amount  equal to all  payments  made by the Lessees or the  Guarantor  under the
Master  Lease  since the  preceding  Determination  Date on  account of past due
payments  under the Master  Lease,  excluding any amounts drawn under the Series
2000-1 Letter of Credit.
         "Lessee"  means either  Thrifty or Dollar,  in its capacity as a Lessee
under the Master Lease,  any  Additional  Lessee,  or any successor by merger to
Thrifty, Dollar or any Additional Lessee, in accordance with Section 25.1 of the
Master Lease, or any other permitted successor or assignee of Thrifty or Dollar,
as applicable,  in its capacity as Lessee, or of any Additional Lessee, pursuant
to Section 16 of the Master Lease.

         "Lessee  Agreements" means any and all Subleases entered into by any of
the Lessees the subject of which  includes  any Vehicle  leased by the Lessor to
such Lessee under the Master Lease, and any and all other contracts, agreements,
guarantees,  insurance, warranties,  instruments or certificates entered into or
delivered to such Lessee in connection therewith.

         "Lessor"  means RCFC,  in its  capacity as the lessor  under the Master
Lease, and its successors and assigns in such capacity.


                                       16
<PAGE>


         "LIBOR"  means,  with  respect  to  any  Series  2000-1  Note  for  any
Eurodollar Tranche Period, the rate per annum (rounded upwards, if necessary, to
the next higher one-hundredth of a percentage point) determined (i) for the Bank
One Ownership Group, by reference to the arithmetic average (rounded upwards, if
necessary,  to the next higher one-hundredth of a percentage point) of the rates
at which deposits in U.S. Dollars are offered by four reference banks reasonably
selected by Bank One in the interbank  eurodollar  market at or about 11:00 A.M.
(London  time),  two Business  Days prior to the  beginning  of such  Eurodollar
Tranche Period for delivery on the first day of such  Eurodollar  Tranche Period
for the number of days comprised  therein,  (ii) for the BNS Ownership Group, by
reference to the arithmetic average (rounded upwards, if necessary,  to the next
higher  one-hundredth  of a percentage  point) of the rates at which deposits in
U.S. Dollars are offered by four reference banks  reasonably  selected by BNS in
the  interbank  eurodollar  market at or about  11:00 A.M.  (London  time),  two
Business  Days prior to the  beginning  of such  Eurodollar  Tranche  Period for
delivery on the first day of such  Eurodollar  Tranche  Period for the number of
days  comprised  therein,  and  (iii) for any  Additional  Ownership  Group,  by
reference to the arithmetic average (rounded upwards, if necessary,  to the next
higher  one-hundredth  of a percentage  point) of the rates at which deposits in
U.S.  Dollars are offered by four  reference  banks  reasonably  selected by the
related Managing Agent in the interbank eurodollar market at or about 11:00 A.M.
(London  time),  two Business  Days prior to the  beginning  of such  Eurodollar
Tranche Period for delivery on the first day of such  Eurodollar  Tranche Period
for the number of days comprised therein.

         "Liquidation  Event  of  Default"  means,  so  long as  such  event  or
condition  continues,  any of the  following:  (a) any event or  condition  with
respect to RCFC or a Lessee of the type  described in Section 8.1(d) of the Base
Indenture,  (b) a payment  default by RCFC under the Base Indenture as specified
in  Sections  8.1(a)  and  8.1(b)  thereof,  or (c) a Lease  Event of Default as
specified in Section  8.1(e)  thereof (with respect  solely to the occurrence of
the Lease Events of Default described in Sections  17.1.1(i),  17.1.2 and 17.1.5
under the Master Lease).

         "Limited  Liquidation Event of Default" means, so long as such event or
condition continues, any event or condition of the type specified in (a) Section
5.1(a) of this  Supplement  that continues for thirty (30) days (without  double
counting  the five (5)  Business  Day cure period  provided  for in said Section
5.1(a)); provided,  however, that such event or condition shall not constitute a
Limited Liquidation Event of Default if within such thirty (30) day period, DTAG
shall have  contributed a portion of the Retained  Interest to the Series 2000-1
Available  Subordinated  Amount sufficient to cure the Series 2000-1 Enhancement
Deficiency, or (b) Section 5.1(b), (c) or (f) of this Supplement.

         "LOC Credit Disbursement" means an amount drawn under the Series 2000-1
Letter of Credit pursuant to a Certificate of Credit Demand.

         "LOC  Disbursement"  shall mean any LOC Credit  Disbursement or any LOC
Termination  Disbursement,  or other disbursement by the Series 2000-1 Letter of
Credit  Provider  under the Series 2000-1 Letter of Credit,  or any  combination
thereof, as the context may require.

         "LOC Termination  Disbursement"  means an amount drawn under the Series
2000-1 Letter of Credit  pursuant to a Certificate  of Termination  Demand.  The
amount  of such LOC  Termination  Disbursement  shall be the  amount so drawn or
thereafter,  if greater,  the amount of the Deposited Funds in the Series 2000-1
Cash Collateral Account.


                                       17
<PAGE>


         "Losses"  means,  with respect to any Related  Month,  the sum (without
duplication) of the following with respect to Acquired Vehicles leased under the
Master Lease: (i) all  Manufacturer  Late Payment Losses for such Related Month,
plus (ii) with respect to Disposition Proceeds received during the Related Month
from the sale or other  disposition of Acquired Vehicles (other than pursuant to
a Vehicle Disposition  Program),  the excess, if any, of (x) the Net Book Values
of such Acquired  Vehicles  calculated on the dates of the  respective  sales or
final  dispositions   thereof,  over  (y)  (1)  the  aggregate  amount  of  such
Disposition  Proceeds  received  during the Related Month in respect of Acquired
Vehicles  by RCFC,  the Master  Collateral  Agent or the Trustee  (including  by
deposit into the Collection  Account or the Master Collateral  Account) plus (2)
any  Termination  Payments  that have  accrued  with  respect  to such  Acquired
Vehicles.

         "Managing Agents" means,  collectively,  Bank One and BNS, as each such
term is  defined  in the  definition  of  "Ownership  Group,"  and any of  their
successors and permitted assigns, and such other Persons as shall become parties
to the Series 2000-1 Note Purchase Agreement as Managing Agents.

         "Mandatory  Decrease" has the meaning  specified in Section  4A.3(a) of
this Supplement.

         "Manufacturer  Event of Default" is defined in Section 18 of the Master
Lease.

         "Manufacturer  Event of  Default  Losses"  means,  with  respect to any
Related  Month,  in the event that a  Manufacturer  Event of Default occurs with
respect to any Manufacturer,  all payments that are required to be made (and not
yet made) by such  Manufacturer  to RCFC with respect to Acquired  Vehicles that
are  either  (i) sold at Auction or  returned  to such  Manufacturer  under such
Manufacturer's  Vehicle  Disposition  Program,  or (ii)  subject to an incentive
program of such  Manufacturer;  provided that the grace or other similar  period
for the determination of such Manufacturer  Event of Default expires during such
Related Month.

         "Manufacturer  Late Payment  Losses" with respect to any Related Month,
means  all   payments   required  to  be  made  by   Manufacturers   under  such
Manufacturers'  Vehicle Disposition Programs and incentive programs with respect
to Acquired Vehicles, which are not made within one hundred (100) days after the
related Disposition Dates of such Acquired Vehicles and remain unpaid at the end
of such Related  Month,  but only to the extent that such 100 day periods expire
during such Related Month; provided that any payments considered hereunder shall
be net of amounts that are (x) the subject of a good faith  dispute as evidenced
in writing by the  Manufacturer  questioning the accuracy of the amounts paid or
payable  in respect  of any such  Acquired  Vehicles  or (y)  necessary  to meet
initial  eligibility  requirements  of  a  Manufacturer  to  receive  Guaranteed
Payments, Repurchase Payments and/or Incentive Payments for a model year.

         "Manufacturer  Receivable"  means an amount due from a Manufacturer  or
Auction  dealer  under  a  Vehicle  Disposition  Program  in  respect  of  or in
connection with a Program Vehicle being turned back to such Manufacturer.

         "Market Value" means, with respect to any Non-Program Vehicle as of any
date of determination, the market value of such Non-Program Vehicle as specified
in the  Related  Month's  published  National  Automobile  Dealers  Association,
Official Used Car Guide,  Central Edition (the "NADA Guide") for the model class
and model year of such Vehicle  based on the average  equipment  and the average
mileage of each Vehicle of such model class and model year. If such  Non-Program
Vehicle is not listed in the NADA Guide published in the Related Month preceding
such date of  determination,  then the Black Book Official  Finance/Lease  Guide
(the  "Lease  Guide")  shall  be used to  estimate  the  wholesale  price of the
Non-Program  Vehicle,  based on the Non-Program  Vehicle's model class and model
year or the  closest  model  class and model year  thereto  (if  appropriate  as
determined by the  applicable  Servicer),  for purposes of such months for which
the wholesale price for such Non-Program Vehicle is not so published in the NADA
Guide;  provided,  however,  if the NADA Guide was not  published in the Related
Month,  then the Lease Guide shall be relied upon in its place, and if the Lease
Guide is unavailable,  the Market Value of such Vehicle shall be based upon such
other reasonable methodology as determined by the Issuer.


                                       18
<PAGE>


         "Market Value  Adjustment  Percentage"  means, as of any  Determination
Date  following  the Series  2000-1  Closing  Date,  the lower of (i) the lowest
Measurement  Month Average of any full Measurement Month within the preceding 12
calendar months and (ii) a fraction expressed as a percentage,  the numerator of
which equals the average of the aggregate  Market Value of Non-Program  Vehicles
leased under the Master Lease as of the last day of the Related  Month and as of
the last day of the two Related Months precedent  thereto and the denominator of
which  equals  the  average  of the  aggregate  Net  Book  Values  of each  such
Non-Program Vehicles calculated as of such date.

         "Master  Collateral  Agency  Agreement"  means the Amended and Restated
Master Collateral  Agency Agreement,  dated as of December 23, 1997, among DTAG,
as Master  Servicer,  RCFC,  as grantor,  Thrifty and  Dollar,  as grantors  and
servicers,   such  other  grantors  as  may  become  parties  thereto,   various
Beneficiaries  parties thereto,  various  Beneficiaries  parties thereto and the
Master  Collateral  Agent,  as  such  agreement  may be  amended,  supplemented,
restated or otherwise modified from time to time in accordance with its terms.

         "Master  Collateral  Agent" means  Bankers  Trust  Company,  a New York
banking corporation, in its capacity as master collateral agent under the Master
Collateral  Agency  Agreement,  unless a successor  Person shall have become the
master  collateral  agent  pursuant to the  applicable  provisions of the Master
Collateral Agency Agreement, and thereafter "Master Collateral Agent" shall mean
such successor Person.

         "Master  Lease"  means that  certain  Master  Motor  Vehicle  Lease and
Servicing Agreement,  dated as of March 4, 1998, among RCFC, as Lessor, Thrifty,
as a Lessee and Servicer,  Dollar,  as a Lessee and Servicer,  those  additional
Subsidiaries  and  Affiliates  of DTAG from time to time  becoming  Lessees  and
Servicers thereunder and DTAG, as guarantor and Master Servicer, as the same may
be amended,  supplemented,  restated or otherwise  modified from time to time in
accordance with its terms.

         "Master Lease  Collateral"  has the meaning set forth in Section 3.1(a)
of this Supplement.


                                       19
<PAGE>


         "Master  Servicer"  means DTAG, in its capacity as the Master  Servicer
under the Master  Lease,  and its  successors  and  assigns in such  capacity in
accordance with the terms of the Master Lease.

         "Material Adverse Effect" means, with respect to any occurrence,  event
or condition, and any Person, a material adverse effect with respect to:

                  (a) the business, financial condition, operations or assets of
         such Person;

                  (b) the ability of the such Person  to perform its obligations
         under the Master Lease or any other Related Document;

                  (c) the validity, enforceability or  collectibility of amounts
         payable to the Master Collateral Agent, the Trustee or the Lessor under
         the Master Lease or the other Related Documents;

                  (d) the status, existence, perfection or first priority of the
         interests  of  the  Master   Collateral  Agent  and  the  Trustee,   as
         applicable,  in a  material  portion of the  Master  Collateral  or the
         Collateral, free of any Liens (other than Permitted Liens);

                  (e) the ability of the Master Collateral Agent, the Trustee or
         the Lessor to  liquidate or foreclose  against the  Collateral  and the
         Master Collateral; or

                  (f) the practical  realization by the Master Collateral Agent,
         the Trustee or the Lessor of any of the  material  benefits or security
         afforded by the Master Lease or any other Related Document.

         "Maximum Lease Commitment" means, on any date of determination, the sum
of (i) the Aggregate  Principal Balances on such date for all Group II Series of
Notes,  plus (ii) with  respect to all Group II Series of Notes that provide for
Enhancement  in the  form of  overcollateralization,  the  sum of the  available
subordinated  amounts on such date for each such Group II Series of Notes,  plus
(iii) the  aggregate  Net Book Values of all Group II Vehicles  leased under the
Master Lease on such date that were acquired,  financed or refinanced with funds
other  than  proceeds  of  Group  II  Series  of  Notes  or  related   available
subordinated  amounts,  plus (iv) any amounts held in the Retained  Distribution
Account that the Lessor  commits on or prior such date to invest in new Group II
Vehicles for leasing under the Master Lease (as evidenced by a Company Order) in
accordance with the terms of the Master Lease and the Indenture.

         "Maximum  Manufacturer  Percentage" means, with respect to any Eligible
Manufacturer,  initially the  percentage  amount set forth in Schedule 1 hereto,
and upon  obtaining  consent  thereto  from the  Noteholders  and other  parties
required  under the Series  Supplement  for each other Group II Series of Notes,
the  percentage  amount set forth in Schedule 2 hereto (as such  schedule may be
amended,  supplemented,  restated  or  otherwise  modified  from  time to  time)
specified for each Eligible  Manufacturer  with respect to Non-Program  Vehicles
and Program  Vehicles,  as applicable,  which percentage  amount  represents the
maximum  percentage of Eligible  Vehicles  which are permitted  under the Master
Lease  to be  Non-Program  Vehicles  or  Program  Vehicles,  as the case may be,
manufactured by such Manufacturer.

         "Maximum  Non-Program  Percentage"  means,  with respect to Non-Program
Vehicles,  (a) if the average of the  Measurement  Month  Averages for any three
Measurement  Months  during  the  twelve  month  period  preceding  any  date of
determination  shall be less than  eighty-five  percent (85%),  0% or such other
percentage amount agreed upon by the Lessor and each of the Lessees,  subject to
confirmation by the Managing  Agents,  which  percentage  amount  represents the
maximum  percentage of the Aggregate  Asset Amount which is permitted  under the
Master Lease to be invested in Non-Program Vehicles; and (b) at all other times,
20%,  until  such time as  Schedule  2 hereto is in effect as  described  in the
definition of "Maximum Manufacturer  Percentage," and thereafter 30%, subject to
the  Manufacturer   limitations  in  the  definition  of  "Maximum  Manufacturer
Percentage."


                                       20
<PAGE>


         "Mazda" means Mazda Motor of America, Inc., a California corporation.

         "Measurement  Month" with  respect to any date,  means,  each  calendar
month, or the smallest  number of consecutive  calendar  months,  preceding such
date in which (a) at least 500  Non-Program  Vehicles  were sold at  Auction  or
otherwise  and (b) at least  one-twelfth  of the aggregate Net Book Value of the
Non-Program  Vehicles as of the last day of such calendar  month or  consecutive
calendar  months were sold at Auction or  otherwise;  provided  that no calendar
month included in a Measurement Month shall be included in any other Measurement
Month.

         "Measurement  Month  Average"  means,  with respect to any  Measurement
Month,  the percentage  equivalent of a fraction,  the numerator of which is the
aggregate  amount of Disposition  Proceeds of all  Non-Program  Vehicles sold at
Auction or otherwise during such Measurement  Month and the denominator of which
is the  aggregate  Net Book Value of such  Non-Program  Vehicles on the dates of
their respective sales.

         "Minimum  Enhancement  Amount" means, with respect to the Series 2000-1
Notes on any date of determination, the sum of (a) the product of (i) the Series
2000-1  Program  Enhancement  Percentage,  times (ii) an amount in U.S.  Dollars
equal to the aggregate  Series 2000-1  Invested  Amount minus the product of (A)
the  aggregate  amount  of  cash  and  Permitted  Investments  in the  Group  II
Collection  Account  and, to the extent cash and  Permitted  Investments  in the
Master Collateral  Account are allocable to the Trustee on behalf of the holders
of the Group II Series of Notes as Beneficiary pursuant to the Master Collateral
Agency  Agreement and are not  distributable to or at the direction of DTAG, the
Issuer,  Thrifty or Dollar pursuant thereto, such cash and Permitted Investments
in the Master  Collateral  Account  as of such date,  in each case to the extent
such cash and Permitted Investments constitute Group II Collateral,  times (B) a
fraction,  the numerator of which shall be the sum of the Series 2000-1 Invested
Amounts as of such date and the Series 2000-1 Available  Subordinated Amount for
such date and the denominator of which shall be the greater of (I) the Aggregate
Asset  Amount as of such date and (II) the sum of the  Invested  Amounts for all
Group II Series of Notes as of such date, times (iii) a fraction,  the numerator
of which shall be the  aggregate  Net Book Value of all  Program  Vehicles as of
such date and the  denominator of which shall be the aggregate Net Book Value of
all Program  Vehicles  and  Non-Program  Vehicles as of such date,  plus (b) the
product of (i) the Series 2000-1 Non-Program  Enhancement  Percentage times (ii)
an amount in U.S.  Dollars equal to the aggregate  Series 2000-1 Invested Amount
as of such  date,  minus the  product  of (A) the  aggregate  amount of cash and
Permitted Investments in the Group II Collection Account as of such date and, to
the extent cash and Permitted  Investments in the Master Collateral  Account are
allocable  to the  Trustee  on behalf of  holders of Group II Series of Notes as
Beneficiary  pursuant  to the Master  Collateral  Agency  Agreement  and are not
distributable  to or at the direction of the Master Servicer  pursuant  thereto,
such cash and Permitted  Investments in the Master Collateral Account as of such
date in each case to the extent such cash and Permitted  Investments  constitute
Group II Collateral,  times (B) a fraction,  the numerator of which shall be the
sum of the Series 2000-1  Invested  Amount as of such date and the Series 2000-1
Available  Subordinated  Amount for such date and the denominator of which shall
be the greater of (I) the  Aggregate  Asset  Amount as of such date and (II) the
sum of the  Invested  Amounts  for all Group II Series of Notes as of such date,
times (iii) a fraction,  the  numerator of which shall be the aggregate Net Book
Value of all  Non-Program  Vehicles as of such date and the denominator of which
shall be the  aggregate Net Book Value of all Program  Vehicles and  Non-Program
Vehicles as of such date, plus (c) the Additional  Overcollateralization  Amount
as of such date.


                                       21
<PAGE>


         "Minimum Series 2000-1 Letter of Credit Amount" means,  with respect to
any date of  determination  the greater of (i) an amount  equal to (x) 5% of the
Series 2000-1  Invested  Amount of the Series 2000-1 Notes  outstanding  on such
date, less (y) any cash on deposit in the Series 2000-1 Cash Collateral  Account
on such date, and (ii) an amount equal to (x) the Minimum  Enhancement Amount on
such date,  minus (y) the Series 2000-1  Available  Subordinated  Amount on such
date.

         "Minimum  Subordinated  Amount"  means,  with  respect  to any  date of
determination,  the greater of (a) 2.25% of the Series 2000-1 Invested Amount on
such date and (b) an amount equal to (i) the Minimum Enhancement  Amount,  minus
(ii) the Series 2000-1 Letter of Credit Amount.

         "Mitsubishi" means  Mitsubishi Motor Sales of America, Inc., a Delaware
corporation.

         "Monthly  Base Rent" is defined in paragraph 9 of Annex A and paragraph
6 of Annex B to the Master Lease.

         "Monthly  Certificate"  is  defined  in  Section  24.4(b) of the Master
Lease.

         "Monthly  Finance  Rent" is  defined in  paragraph  6 of Annex B to the
Master Lease.

         "Monthly Servicing Fee" is defined in Section 26.1 of the Master Lease.

         "Monthly  Supplemental Payment" is defined in paragraph 6 of Annex B to
the Master Lease.

         "Monthly  Variable  Rent" is defined in  paragraph  9 of Annex A to the
Master Lease.

         "Monthly Vehicle Statement" is defined in Section 24.4(f) of the Master
Lease.

         "Moody's" means Moody's Investors Service, Inc.

         "Net Income"  means,  for any applicable  period,  the aggregate of all
amounts which,  in accordance  with GAAP,  would be included as net earnings (or
net loss) on a consolidated statement of operations of DTAG and its Subsidiaries
for such period.

         "Nissan"    means  Nissan  Motor  Corporation  U. S. A.,  a  California
corporation.


                                       22
<PAGE>


         "Non-Program  Vehicle" means a Group II Vehicle that,  when acquired by
RCFC, Thrifty or Dollar, as the case may be, from an Eligible  Manufacturer,  or
when  so  designated  by the  Master  Servicer,  in  each  case  subject  to the
limitations  described  herein,  is not eligible  for  inclusion in any Eligible
Vehicle Disposition Program.

         "Non-Vehicle Debt" means

         (a) Total Debt

minus

         (b) to the extent included in such Total Debt, Vehicle Debt

plus

         (c) any  obligation of a Subsidiary  Borrower or any Subsidiary of such
Subsidiary  Borrower  (other than RCFC or another  SPC) with respect to Vehicles
owned by such  Subsidiary  Borrower  or such  Subsidiary  (i) which  exceeds the
excess of (x) the aggregate  Capitalized Cost (as defined in the Base Indenture)
of such Vehicles  over (y) the greater of the sum of the aggregate  Depreciation
Charges (as defined in the Base Indenture) accrued with respect to such Vehicles
and the difference  between such aggregate  Capitalized Cost and the fair market
value of such  Vehicles  and (ii) which has become due and  payable  and remains
unpaid as of the end of any calendar month.

         "Non-Vehicle Interest Expense"  means, for  any applicable  period, the
excess of

         (a) the aggregate  consolidated  gross interest expense of DTAG and its
Subsidiaries for such period,  as determined in accordance with GAAP ("Aggregate
Interest  Expense"),  including (i) commitment fees paid or owed with respect to
the then unutilized  portion of the Commitment  Amount (as defined in the Credit
Agreement or any successor agreement thereto),  (ii) all other fees paid or owed
with respect to the issuance or maintenance of Contingent Obligations (including
letters of  credit),  which,  in  accordance  with GAAP,  would be  included  as
interest  expense,  (iii) net costs or benefits under Hedging  Arrangements  and
(iv)  the  portion  of  any  payments  made  in  respect  of  Capitalized  Lease
Liabilities  of DTAG and its  Subsidiaries  allocable to interest  expense,  but
excluding the  amortization of debt issuance costs and other financing  expenses
incurred  in  connection  with  the  transactions  contemplated  by  the  Credit
Agreement,

over

         (b) to the extent included in the preceding  clause (a), gross interest
expense in respect of Vehicle Debt ("Vehicle Interest Expense").

         "Note  Purchaser"  means each  Managing  Agent,  for the benefit of the
Conduit Purchasers and the Committed  Purchasers in the related Ownership Group,
and any permitted successors and assigns in such capacity.


                                       23
<PAGE>


         "Officer's  Certificate"  means a  certificate  signed by an Authorized
Officer of DTAG, RCFC or a Lessee, as applicable.

         "Operating  Lease" means the Master Lease as supplemented by Annex A to
the Master Lease (or a similar annex to any other Lease with respect to Group II
Vehicles).

         "Opinion of Counsel" means a written  opinion from legal counsel who is
acceptable to the Trustee. The counsel may be an employee of or counsel to DTAG,
RCFC or a Lessee,  as the case may be, unless the Required  Beneficiaries  shall
notify the Trustee of objection thereto.

         "Overcollateralization Portion" means, as of any date of determination,
(i) the sum of the  amounts  determined  pursuant  to clauses (a) and (b) of the
definition of Minimum  Enhancement  Amount as of such date minus (ii) the Series
2000-1 Letter of Credit Amount as of such date.

         "Ownership   Group"  means  each  of  the  following   groups  of  Note
Purchasers:

                      (i)   Bank   One,  NA   ("Bank   One"),    Falcon    Asset
                  Securitization   Corporation,   any  other  Conduit  Purchaser
                  administered by Bank One or any of Bank One's  Affiliates (the
                  "Bank One Ownership Group").

                     (ii)   The  Bank  of  Nova Scotia  ("BNS"), Liberty  Street
                  Funding Corp., and any other Conduit Purchaser administered by
                  BNS or any of  BNS's Affiliates (the "BNS Ownership Group").

                    (iii)   Each   Managing   Agent  and  its   related  Conduit
                  Purchasers and Committed Purchasers as shall become parties to
                  the Series 2000-1 Note Purchase Agreement (each an "Additional
                  Ownership Group").

         By way of  example  and for  avoidance  of doubt,  each of the Bank One
Ownership Group, the BNS Ownership Group and any Additional Ownership Group is a
separate Ownership Group. An assignee of a Committed  Purchaser shall belong, to
the extent of such  assignment,  to the same  Ownership  Group as the  assigning
Committed Purchaser. A Committed Purchaser may belong to more than one Ownership
Group at a time.

         "Payment Date" means the 25th day of each calendar  month,  or, if such
day is not a Business Day, the next succeeding Business Day, commencing February
25, 2001.

         "Permitted  Investments"  means  negotiable  instruments  or securities
maturing  on or before the  Payment  Date next  occurring  after the  investment
therein,  represented by instruments  in bearer,  registered or book-entry  form
which  evidence (i)  obligations  the full and timely payment of which are to be
made by or are fully  guaranteed  by the United  States of America;  (ii) demand
deposits  of,  time  deposits  in, or  certificates  of  deposit  issued by, any
depositary  institution  or trust  company  incorporated  under  the laws of the
United  States of America or any state  thereof and subject to  supervision  and
examination by Federal or state banking or depositary  institution  authorities;
provided, however, that at the earlier of (x) the time of the investment and (y)
the time of the contractual  commitment to invest therein,  the  certificates of
deposit or short-term deposits,  if any, or long-term unsecured debt obligations
(other  than such  obligations  whose  rating is based on  collateral  or on the
credit  of a Person  other  than  such  institution  or trust  company)  of such
depositary institution or trust company shall have a credit rating from Standard
& Poor's of "A-1+"  and from  Moody's of "P-1," in the case of  certificates  of
deposit or short-term  deposits,  or a rating from Standard & Poor's of at least
"AAA" and from Moody's of a least "Aaa," in the case of long-term unsecured debt
obligations;  (iii) commercial  paper having,  at the earlier of (x) the time of
the investment and (y) the time of contractual  commitment to invest therein,  a
rating from Standard & Poor's of at least "A-1+" and from Moody's of "P-1"; (iv)
demand  deposits or time deposits which are fully insured by the Federal Deposit
Insurance Company; (v) bankers' acceptances issued by any depositary institution
or trust  company  described  in clause (ii) above;  (vi)  investments  in money
market funds rated at least "AAm" by Standard & Poor's or otherwise  approved in
writing  by  Standard & Poor's,  and rated in the  highest  investment  category
granted by Moody's for investments in money market funds;  (vii) Eurodollar time
deposits  having a credit  rating  from  Standard  & Poor's of  "A-1+"  and from
Moody's of "P-1";  (viii) repurchase  agreements  involving any of the Permitted
Investments  described in clauses (i) and (vii) and the  certificates of deposit
described in clause (ii) which are entered into with a depository institution or
trust company  having a commercial  paper or short-term  certificate  of deposit
rating of "A-1+" by Standard & Poor's and "P-1" by Moody's or otherwise approved
by the Managing Agents and (ix) any other instruments or securities  approved by
the Managing Agents.


                                       24
<PAGE>


         "Permitted Liens" is defined in Section 25.3 of the Master Lease.

         "Power of Attorney" is defined in Section 9 of the Master Lease.

         "Principal  Collections"  means  Collections  other than Series  2000-1
Interest Collections, Recoveries and Lease Payment Recoveries.

         "Program  Vehicle"  means  any  Group II  Vehicle  which at the time of
purchase or financing by RCFC or a Lessee, as the case may be, is eligible under
an Eligible Vehicle Disposition Program.

         "Pro Rata Share"  means,  with  respect to a Lessee or a Servicer,  the
ratio  (expressed  as a  percentage)  of (i) the  aggregate  Net  Book  Value of
Vehicles  leased by such  Lessee or serviced by such  Servicer,  as  applicable,
divided by (ii) the  aggregate  Net Book Value of all Vehicles  leased under the
Master Lease.

         "Qualified Institution" means a depositary institution or trust company
(which may include the Trustee) organized under the laws of the United States of
America or any one of the states thereof or the District of Columbia;  provided,
however,  that at all times such  depositary  institution  or trust company is a
member of the FDIC and (i) has a long-term  indebtedness  rating from Standard &
Poor's of not lower  than "AA" and from  Moody's  of not lower  than "Aa2" and a
short-term  indebtedness rating from Standard & Poor's not lower than "A-1+" and
from  Moody's  not lower than  "P-1" or (ii) is  otherwise  satisfactory  to the
Managing Agents.

         "Qualified  Intermediary  Obligations" means any note, draft, contract,
receivable or other promise to pay of a qualified intermediary under a like-kind
exchange program applying to the Group II Vehicles.

         "Rating Agencies" means Standard & Poor's and Moody's.


                                       25
<PAGE>


         "RCFC" has the meaning set forth in the preamble.

         "RCFC  Agreements"  has the meaning set forth in Section  2.1(a)(i)  of
this Supplement.

         "RCFC  Obligations"  means all principal and interest,  at any time and
from time to time, owing by RCFC on the Series 2000-1 Notes and all costs,  fees
and expenses payable by, or obligations of, RCFC in respect of the Series 2000-1
Notes under the Indenture and the Related Documents.

         "Recoveries" means, with respect to any Related Month, the sum (without
duplication) of (i) all amounts received by RCFC, the Master Collateral Agent or
the Trustee  (including by deposit into the Group II  Collection  Account or the
Master  Collateral  Account in respect of Group II Master  Collateral)  from any
Person during such Related Month in respect of Losses,  plus (ii) the excess, if
any, of (x) the aggregate  amount of Disposition  Proceeds  received during such
Related Month by RCFC, the Master Collateral Agent or the Trustee  (including by
deposit into the Group II Collection Account or the Master Collateral Account in
respect  of Group II Master  Collateral)  and  resulting  from the sale or other
final  disposition of Acquired  Vehicles that are Group II Vehicles  (other than
pursuant to Vehicle  Disposition  Programs) plus any  Termination  Payments that
have accrued with respect to such Acquired  Vehicles that are Group II Vehicles,
over  (y) the Net Book  Values  of such  Acquired  Vehicles  that  are  Group II
Vehicles,  calculated  on the  dates of the  respective  sales  or  dispositions
thereof.

         "Redeemable  Capital  Stock" means  Capital Stock of DTAG or any of its
Subsidiaries  that, either by its terms, by the terms of any security into which
it is convertible or exchangeable or otherwise,  (i) is or upon the happening of
an event or passage of time would be required to be redeemed (for  consideration
other than shares of common  stock of DTAG) on or prior to August 2, 2006,  (ii)
is redeemable at the option of the holder thereof (for consideration  other than
shares  of  common  stock of DTAG)  at any time  prior to such  date or (iii) is
convertible  into or  exchangeable  for  debt  securities  of DTAG or any of its
Subsidiaries at any time prior to such anniversary.

         "Refinanced  Vehicles" has the meaning  specified in Section 2.1 of the
Master Lease.

         "Refinancing  Schedule" has the meaning specified in Section 2.1 of the
Master Lease.

         "Related  Documents"  means,  collectively,  the Indenture,  the Series
2000-1 Notes, any Enhancement Agreement, the Master Lease, the Master Collateral
Agency   Agreement  and  any  grantor   supplements  and  financing  source  and
beneficiary  supplements  thereto  involving  the  Trustee as  Beneficiary,  the
Assignment Agreements,  the Series 2000-1 Note Purchase Agreement and the Series
2000-1 Letter of Credit.

         "Rent",  with  respect  to each  Acquired  Vehicle  and  each  Financed
Vehicle,  is  defined  in  paragraph  9 of Annex A to the  Master  Lease  and in
paragraph 6 of Annex B to the Master Lease.

         "Required  Asset Amount" means with respect to the Series 2000-1 Notes,
at any date of  determination,  the sum of (i) the Invested Amount for all Group
II  Series  of  Notes  that  do not  provide  for  Enhancement  in the  form  of
overcollateralization  plus  (ii) with  respect  to all Group II Series of Notes
that provide for  Enhancement in the form of  overcollateralization,  the sum of
(a) the  Invested  Amount for all such Series of Notes,  plus (b) the  available
subordinated   amounts  required  to  be  maintained  as  part  of  the  minimum
enhancement amount for all such Series of Notes.


                                       26
<PAGE>


         "Required  Beneficiaries" means Noteholders holding in excess of 50% of
the Group II Aggregate  Invested Amount  (excluding,  for the purposes of making
the foregoing  calculation,  any notes known to be held by DTAG or any Affiliate
of DTAG, except for any Affiliate that is a bankruptcy  remote,  special purpose
vehicle).

         "Required Group II Noteholders" means Noteholders  holding in excess of
50% of the Group II Aggregate  Invested Amount  (excluding,  for the purposes of
making the  foregoing  calculation,  any Notes held by DTAG or any  Affiliate of
DTAG,  except for any Affiliate  that is a bankruptcy  remote,  special  purpose
vehicle).

         "Responsible  Officer"  means,  with  respect to DTAG,  RCFC,  Thrifty,
Dollar or any Additional Lessee, any President,  Vice President,  Assistant Vice
President,  Secretary, Assistant Secretary, Treasurer or Assistant Treasurer, or
any officer performing  functions similar to those customarily  performed by the
person who at the time shall be such officer.

         "Retained Interest" means the transferable  indirect interest in RCFC's
assets held by the Retained  Interestholder  to the extent relating to the Group
II  Collateral,  including  the right to receive  payments  with respect to such
collateral in respect of the Retained Interest Amount.

         "Retained  Interest  Amount" means, on any date of  determination,  the
amount,  if any,  by which  the  Aggregate  Asset  Amount  at the end of the day
immediately  prior to such date of  determination,  exceeds the  Required  Asset
Amount at the end of such day.

         "Retained  Interest  Percentage"  means, on any date of  determination,
when used with respect to Group II Collections  that are Principal  Collections,
Recoveries,  Lease Payment  Recoveries,  Losses,  Lease Payment Losses and other
amounts,  an amount equal to one hundred percent (100%) minus the sum of (i) the
invested  percentages for all outstanding  Group II Series of Notes and (ii) the
available  subordinated amount percentages for all Group II Series of Notes that
provide for credit enhancement in the form of  overcollateralization,  including
all  classes  of such  Series of Notes,  in each  case as such  percentages  are
calculated on such date with respect to Group II Collections  that are Principal
Collections,  Recoveries, Lease Payment Recoveries, Losses, Lease Payment Losses
and other amounts, as applicable.

         "Retained  Interestholder"  means  DTAG  as  owner  of all  outstanding
capital stock of RCFC or any permitted successor or assign.

         "Series 2000-1 Accrued Interest  Account" has the meaning  specified in
Section 4.6(b) of this Supplement.

         "Series 2000-1  Available  Subordinated  Amount" means, for any date of
determination,  an amount equal to (a) the Series 2000-1 Available  Subordinated
Amount for the  preceding  Determination  Date (or,  in the case of the  initial
Determination  Date  following the Series 2000-1 Closing Date, the Series 2000-1
Closing  Date),  minus  (b) the  Series  2000-1  Available  Subordinated  Amount
Incremental  Losses for the Related Month,  plus (c) the Series 2000-1 Available
Subordinated Amount Incremental  Recoveries for the Related Month, minus (d) the
Series 2000-1 Lease  Payment  Losses  allocable to the Series  2000-1  Available
Subordinated  Amount  pursuant  to  Section  4.7 of this  Supplement  since  the
preceding   Determination  Date,  plus  (e)  the  Series  2000-1  Lease  Payment
Recoveries allocable to the Series 2000-1 Available Subordinated Amount pursuant
to Section 4.7 of this Supplement since the preceding  Determination  Date, plus
(f)  additional  amounts,  if any,  contributed  by  RCFC  since  the  preceding
Determination  Date (or in the case of the first  Determination  Date, since the
Series 2000-1  Closing Date) to the Series  2000-1  Excess  Funding  Account for
allocation  to the Series 2000-1  Available  Subordinated  Amount,  plus (g) the
aggregate  Net Book Value of additional  Eligible  Vehicles  contributed  by the
Retained  Interestholder since the preceding  Determination Date (or in the case
of the first Determination Date, since the Series 2000-1 Closing Date) as Master
Collateral for  allocation to the Series 2000-1  Available  Subordinated  Amount
pursuant  to the  Indenture,  minus (h) any  amounts  withdrawn  from the Series
2000-1 Excess Funding Account since the preceding  Determination Date (or in the
case of the first  Determination Date, since the Series 2000-1 Closing Date) for
allocation to the Retained  Distribution  Account.  The "Series 2000-1 Available
Subordinated  Amount"  for the Series  2000-1  Closing  Date  through  the first
Determination Date shall mean $0.


                                       27
<PAGE>


         "Series 2000-1 Available Subordinated Amount Incremental Losses" means,
for any Related  Month,  the sum of all Losses that  became  Losses  during such
Related  Month  and  which  were  allocated  to  the  Series  2000-1   Available
Subordinated Amount pursuant to Section 4.7 of this Supplement.

         "Series 2000-1 Available  Subordinated  Amount Incremental  Recoveries"
means, for any Related Month,  the sum of all Recoveries that became  Recoveries
during  such  Related  Month and  which  were  allocated  to the  Series  2000-1
Available Subordinated Amount pursuant to Section 4.7 of this Supplement.

         "Series 2000-1 Available  Subordinated  Amount Maximum  Increase" means
1.1% of the sum of the  Series  2000-1  Maximum  Invested  Amount and the Series
2000-1 Available  Subordinated  Amount provided,  however,  that if (i) a Series
2000-1 Enhancement  Deficiency arises out of any Losses or Lease Payment Losses,
or (ii) an increase in the Series  2000-1  Available  Subordinated  Amount is in
connection with the initial funding of the Series 2000-1 Notes subsequent to the
Series 2000-1 Closing Date, then the Series 2000-1 Available Subordinated Amount
Maximum Increase shall not be limited in amount.

         "Series 2000-1 Cash  Collateral  Account" has the meaning  specified in
Section 4.16 of this Supplement.

         "Series 2000-1 Cash Collateral  Account  Surplus" means, as of any date
of  determination  subsequent  to the  establishment  and  funding of the Series
2000-1 Cash Collateral  Account  pursuant to Section 4.17(a) of this Supplement,
the  amount,  if any,  by which (a) the Series  2000-1  Letter of Credit  Amount
exceeds (b) the Minimum Series 2000-1 Letter of Credit Amount.

         "Series 2000-1 Closing Date" means December 15, 2000.


                                       28
<PAGE>


         "Series 2000-1 Collection Account" has the meaning specified in Section
4.6(a) of this Supplement.

         "Series 2000-1  Deposit Date" has the meaning  specified in Section 4.7
of this Supplement.

         "Series  2000-1  Distribution  Account"  has the meaning  specified  in
Section 4.12(a) of this Supplement.

         "Series  2000-1  Distribution   Account  Collateral"  has  the  meaning
specified in Section 4.12(d) of this Supplement.

         "Series 2000-1 Enhancement  Deficiency" means, with respect to any date
of determination,  the amount,  if any, by which the Enhancement  Amount is less
than the Minimum Enhancement Amount for such day.

         "Series  2000-1   Enhancement   Factor"  means,   as  of  any  date  of
determination,  an amount equal to (i) 100% minus (ii) the percentage equivalent
of a  fraction,  the  numerator  of which is the sum of the  amounts  determined
pursuant to clauses (a) and (b) of the definition of Minimum  Enhancement Amount
as of such  date and the  denominator  of which is the  Series  2000-1  Invested
Amount as of such date.

         "Series  2000-1 Excess  Funding  Account" has the meaning  specified in
Section 4.6(a) of this Supplement.

         "Series  2000-1  Funding  Date"  means  the date on which  the  initial
Increase is funded.

         "Series 2000-1  Initial  Invested  Amount" means the aggregate  initial
principal amount of the Series 2000-1 Notes, which is $0.

         "Series  2000-1  Interest  Amount"  means,  with respect to any Payment
Date,  the aggregate for all Series 2000-1 Notes  Outstanding  of (i) the sum of
the Daily Interest Amounts with respect to each such Series 2000-1 Note for each
day in the related  Series  2000-1  Interest  Period,  plus (ii) all  previously
accrued and unpaid  Series  2000-1  Interest  Amounts  with respect to each such
Series  2000-1  Note  (together  with  interest  on such  unpaid  amounts at the
applicable Series 2000-1 Note Rate), plus (iii) any Carrying Charges due to each
related Series 2000-1 Noteholder and unpaid as of such Payment Date.

         "Series   2000-1   Interest   Collections"   means   on  any   date  of
determination,  all  Collections  in  the  Group  II  Collection  Account  which
represent  Monthly  Variable  Rent,  Monthly  Finance  Rent or the  Availability
Payment accrued under any Lease related to Group II Vehicles with respect to the
Series 2000-1 Notes,  plus the Series 2000-1  Invested  Percentage of any amount
earned on Permitted  Investments in the Series 2000-1  Collection  Account which
constitute  Group II Collateral and which are available for distribution on such
date.

         "Series  2000-1  Interest  Period"  means a period from and including a
Determination  Date to but excluding  the next  succeeding  Determination  Date;
provided,  however, that the initial Series 2000-1 Interest Period shall be from
the Series 2000-1 Closing Date to the initial Determination Date.


                                       29
<PAGE>


         "Series 2000-1 Invested Amount" means, on any date of determination, an
amount equal to (a) the Series 2000-1  Initial  Invested  Amount,  minus (b) the
amount of principal  payments  made to Series 2000-1  Noteholders  and Decreases
allocated to the Series 2000-1  Noteholders on or prior to such date,  minus (c)
all Losses and Lease Payment Losses  allocated to the Series 2000-1  Noteholders
by  allocation  to the  Invested  Amount on or prior to such date,  plus (d) all
Recoveries  and  Lease  Payment  Recoveries   allocated  to  the  Series  2000-1
Noteholders by allocation to the Invested  Amount on or prior to such date, plus
(e) all Increases allocated to the Series 2000-1 Noteholders on or prior to such
date.

         "Series   2000-1   Invested   Percentage"   means,   on  any   date  of
determination:

                  (i) when used with respect to Principal Collections during the
         Series 2000-1 Revolving  Period,  and when used with respect to Losses,
         Lease Payment Losses,  Recoveries,  Lease Payment  Recoveries,  cash on
         deposit in the Master Collateral Account and the Collection Account and
         other amounts at all times,  the  percentage  equivalent of a fraction,
         the  numerator  of which shall be an amount equal to the sum of (x) the
         Series  2000-1  Invested  Amount  and (y) the Series  2000-1  Available
         Subordinated Amount, in each case as of the end of the second preceding
         Related Month or, until the end of the second Related Month,  as of the
         Series 2000-1 Closing Date,  and the  denominator of which shall be the
         greater of (A) the  Aggregate  Asset Amount as of the end of the second
         preceding  Related Month or, until the end of the second Related Month,
         as of the Series 2000-1 Closing Date, and (B) as of the same date as in
         clause (A), the sum of the  numerators  used to determine  (i) invested
         percentages for allocations with respect to Principal  Collections (for
         all Group II Series of Notes  including  all  classes of such Series of
         Notes)  and  (ii)  available   subordinated   amount   percentages  for
         allocations  with  respect to Principal  Collections  (for all Group II
         Series of Notes  that  provide  for credit  enhancement  in the form of
         overcollateralization); and

                  (ii) when used with  respect to Principal  Collections  during
         the Series 2000-1 Rapid Amortization Period, the percentage  equivalent
         of a fraction,  the  numerator of which shall be an amount equal to the
         sum of (x) the Series 2000-1  Invested Amount and (y) the Series 2000-1
         Available  Subordinated  Amount,  in  each  case  as of the  end of the
         related Series 2000-1  Revolving  Period,  and the denominator of which
         shall be the greater of (A) the Aggregate Asset Amount as of the end of
         the second  preceding  Related  Month and (B) as of the same date as in
         clause (A), the sum of the  numerators  used to determine  (i) invested
         percentages for allocations with respect to Principal  Collections (for
         all Group II Series of Notes  including  all  classes of such Series of
         Notes)  and  (ii)  available   subordinated   amount   percentages  for
         allocations  with  respect to Principal  Collections  (for all Group II
         Series of Notes  that  provide  for credit  enhancement  in the form of
         overcollateralization).

         "Series 2000-1 Investor Monthly  Servicing Fee" means the Series 2000-1
Invested Percentage of the Group II Monthly Servicing Fee.


                                       30
<PAGE>


         "Series  2000-1 Lease Payment  Losses" means,  as of any  Determination
Date and the Related Payment Date, an amount equal to the Series 2000-1 Invested
Percentage of Lease Payment Losses as of such date.

         "Series 2000-1 Lease Payment  Recoveries"  means, for any Determination
Date,  the Series 2000-1  Invested  Percentage  of all Lease Payment  Recoveries
received during the Related Month.

         "Series  2000-1  Letter  of  Credit"  means the  irrevocable  letter of
credit,  dated as of December 15, 2000,  issued by the Series  2000-1  Letter of
Credit  Provider in favor of the  Trustee  for the benefit of the Series  2000-1
Noteholders  pursuant  to the  Enhancement  Letter  of  Credit  Application  and
Agreement  or  any  successor  or  replacement  letter  of  credit  meeting  the
requirements of this Supplement and the Master Lease.

         "Series  2000-1  Letter  of  Credit  Amount"  means,  as of any date of
determination,  the  amount  (a)  available  to be drawn on such date  under the
Series 2000-1 Letter of Credit, as specified therein or (b) if the Series 2000-1
Cash  Collateral  Account has been  established  and funded  pursuant to Section
4.17, the amount on deposit in the Series 2000-1 Cash Collateral Account on such
date.

         "Series  2000-1  Letter of Credit  Expiration  Date" means the date the
Series 2000-1 Letter of Credit  expires as specified in the Series 2000-1 Letter
of Credit,  as such date may be  extended  in  accordance  with the terms of the
Series 2000-1 Letter of Credit.

         "Series  2000-1  Letter of Credit  Provider"  means Credit Suisse First
Boston, a Swiss banking  corporation,  or such other Person providing the Series
2000-1 Letter of Credit in accordance  with the terms of this Supplement and the
Master Lease.

         "Series  2000-1  Limited  Liquidation  Event of  Default"  means,  with
respect  to the  Series  2000-1  Notes,  so  long  as such  event  or  condition
continues,  any event or condition of the type  specified in Section 5.1 of this
Supplement that continues for thirty (30) days (without double counting the five
(5)  Business  Day cure period  provided  for in said  Section  5.1);  provided,
however, that an event or condition of the type specified in Section 5.1(a), (b)
or (c) shall not constitute a Series 2000-1 Limited Liquidation Event of Default
if within such thirty (30) day period,  DTAG shall have contributed a portion of
the  Retained  Interest  or  reallocated  Eligible  Vehicles  from the  Retained
Interest to the Series 2000-1 Available  Subordinated  Amount in accordance with
Section 4.7(c)(v) sufficient to cure the Series 2000-1 Enhancement Deficiency.

         "Series 2000-1 Maximum  Invested  Amount" has the meaning  specified in
Section 4A.1 of this Supplement.

         "Series 2000-1 Monthly  Interest  Shortfall"  means,  as of any Payment
Date, the excess,  if any, of the Series 2000-1  Interest Amount over the amount
withdrawn from the Series 2000-1 Accrued  Interest  Account and deposited in the
Series  2000-1  Distribution  Account on such Payment  Date  pursuant to Section
4.7(a) of this Supplement.

         "Series 2000-1 Monthly  Servicing Fee" means the Series 2000-1 Invested
Percentage of the Group II Monthly Servicing Fee.


                                       31
<PAGE>


         "Series  2000-1  Monthly  Supplemental  Servicing Fee" means the Series
2000-1 Invested Percentage of the Group II Supplemental Servicing Fee.

         "Series 2000-1 Non-Program  Enhancement Percentage" means, with respect
to any date of  determination,  the  greatest of (a) an amount equal to (i) 100%
minus (ii) an amount equal to (x) the Market Value Adjustment Percentage,  minus
(y) 20%, and (b) 20%.

         "Series 2000-1  Noteholders"  means,  collectively,  the holders of the
Series 2000-1 Notes.

         "Series  2000-1  Note  Purchase  Agreement"  means  the  Note  Purchase
Agreement,  dated as of  December  15,  2000,  among  RCFC,  DTAG,  the  Conduit
Purchasers, the Committed Purchasers, the Managing Agents and the Administrative
Agent,  pursuant to which the  Purchasers  agree to purchase  the Series  2000-1
Notes from RCFC,  subject to the terms and conditions set forth therein,  or any
successor agreement to such effect among RCFC, DTAG, the Conduit Purchasers, the
Committed  Purchasers,  the Managing Agents and the Administrative Agent, in any
case as such  agreement  may be amended,  restated,  supplemented  or  otherwise
modified from time to time in accordance with the terms thereof.

         "Series 2000-1 Note Rate" means,  for a Series 2000-1  Interest  Period
and for each Series 2000-1 Note, the rate, expressed as a percentage,  resulting
from (a) the aggregate of the Daily Interest Amounts with respect to such Series
2000-1 Note for each day in such Series 2000-1 Interest  Period,  divided by (b)
the portion of the Series 2000-1  Invested  Amount  represented  by the weighted
average  principal  amount of such Series 2000-1 Notes during such Series 2000-1
Interest Period.
         "Series 2000-1 Notes" has the meaning  specified in the first paragraph
of Article 1 of this Supplement and means any one of the Rental Car Asset Backed
Variable Funding Notes executed by RCFC and authenticated and delivered by or on
behalf of the Trustee, substantially in the form of Exhibit A.

         "Series  2000-1  Principal  Allocation"  has the meaning  specified  in
Section 4.7(a)(i)(2) of this Supplement.

         "Series 2000-1 Program  Enhancement  Percentage" means, with respect to
any date of determination, 13%.

         "Series 2000-1 Rapid Amortization Period" means the period beginning at
the close of business on the Business Day immediately preceding the day on which
an  Amortization  Event is deemed to have  occurred  with  respect to the Series
2000-1  Notes and ending  upon the earlier to occur of (i) the date on which the
Series  2000-1 Notes are paid in full (ii) the  termination  of the Indenture in
accordance with its terms.

         "Series 2000-1 Required  Noteholders"  means Series 2000-1  Noteholders
holding at least 66-2/3% of the  Aggregate  Invested  Amount of all  Outstanding
Series  2000-1  Notes  (excluding,  for the  purposes  of making  the  foregoing
calculation, any Notes held by DTAG or any Affiliate of DTAG).


                                       32
<PAGE>


         "Series 2000-1  Revolving  Period" means,  with respect to any class of
the Series 2000-1 Notes, the period from and including the Series 2000-1 Closing
Date to the  earlier  of (i) the  Series  2000-1  Termination  Date and (ii) the
commencement (if any) of the Series 2000-1 Rapid Amortization Period.

         "Series  2000-1  Termination  Date"  means,  with respect to the Series
2000-1  Notes,  December 14, 2001,  as such date may be extended by agreement in
writing of the Series 2000-1 Noteholders.

         "Series 2000-1 Tranche Period" means a CP Tranche Period,  a Eurodollar
Tranche Period or a Base Tranche Period, as applicable.

         "Servicer"  means  Thrifty,   Dollar  or  any  Additional   Lessee,  as
applicable,  in its  capacity  as a  servicer  under  the  Master  Lease and any
successor servicer thereunder.

         "Shared Principal Collections" means, as of any Payment Date, Principal
Collections allocable to a Group II Series of Notes as of such Payment Date that
are not  required to make  payments of  principal  with respect to such Group II
Series of Notes as of such Payment Date under the related Series  Supplement and
are  allocable in  accordance  with the terms of such Series  Supplement to make
payments on other Group II Series of Notes.

         "SPC"  means  RCFC,   Dollar  Thrifty   Funding   Corp.,   an  Oklahoma
corporation,  TCL Funding Limited Partnership, a financing partnership organized
under the laws of Canada,  each successor entity thereto,  and any other special
purpose entity formed for the purpose of financing the acquisition of Vehicles.

         "Standard & Poor's" means Standard & Poor's Corporation.

         "Subaru" means Subaru of America, Inc., a New Jersey corporation.

         "Sublease"  means a standardized  lease  agreement,  for the leasing of
Vehicles, between a Lessee, as lessor, and an Eligible Franchisee, as lessee.

         "Subsidiary Borrowers" means, collectively, Dollar and Thrifty.

         "Subsidiary  Guarantor" means any Subsidiary of DTAG that is party to a
guaranty executed and delivered by such Subsidiary pursuant to Section 6.1.11 of
the  Credit  Agreement,  substantially  in the form of  Exhibit G to the  Credit
Agreement.

         "Supplemental Documents" is defined in Section 2.1 of the Master Lease.

         "Surety Bond" means any instrument pursuant to which the issuer thereof
agrees to pay on behalf of DTAG or any of its  Subsidiaries  an amount  then due
and payable by DTAG or such  Subsidiary to another Person  (including an insurer
of such DTAG or such Subsidiary).

         "Suzuki"   means   American  Suzuki  Motor  Corporation,  a  California
corporation.

         "Term" is defined in Section 3.2 of the Master Lease.


                                       33
<PAGE>


         "Termination Demand" means a demand for a LOC Termination  Disbursement
under  the  Series  2000-1  Letter  of  Credit  pursuant  to  a  Certificate  of
Termination Demand.

         "Termination Payment" is defined in Section 12.3 of the Master Lease.

         "Texas Vehicles" means Eligible  Vehicles  acquired by RCFC on or after
the Lease Commencement Date for lease in the State of Texas under Annex B of the
Master Lease.

         "Total Debt" means,  without  duplication,  the aggregate amount of all
Indebtedness of DTAG and its  Subsidiaries,  other than Indebtedness of the type
described in clause (d) or (e) of the  definition of  "Indebtedness"  or, to the
extent in respect of such type of Indebtedness,  clause (h) of the definition of
"Indebtedness."

         "Toyota"    means  Toyota  Motor  Sales,  U.S.A.,  Inc.,  a  California
corporation.

         "U.S. Dollar"   means  the  lawful  currency of  the  United  States of
America.

         "Vehicle Acquisition  Schedule" is defined in Section 2.1 of the Master
Lease.

         "Vehicle Debt" means  Indebtedness  relating solely to the financing or
leasing of any Vehicle and secured thereby (and by related collateral); provided
that any obligation  included as Non-Vehicle  Debt pursuant to clause (c) of the
definition thereof shall not be deemed to be Vehicle Debt.

         "Vehicle Funding Date" is defined in Section 3.1 of the Master Lease.

         "Vehicle  Interest  Expense" is defined in clause (b) of the definition
of "Non-Vehicle Interest Expense".

         "Vehicle Lease Commencement Date"   is defined  in Section 3.1  of  the
Master Lease.

         "Vehicle Lease Expiration Date", with respect to each Group II Vehicle,
means the earliest of (i) the Disposition  Date for such Group II Vehicle,  (ii)
if such Group II Vehicle becomes a Casualty, the date funds in the amount of the
Net Book Value thereof are received by the Lessor,  the Master  Collateral Agent
or the Trustee  (including  deposit  into the  Collection  Account or the Master
Collateral Account) from any of the Lessees in accordance with the Master Lease,
and  (iii)  the  Maximum  Vehicle  Lease  Term of the  Operating  Lease  and the
Financing Lease, as applicable,  as specified in,  respectively,  paragraph 5 of
each of Annex A and Annex B to the Master Lease.

         "Vehicle  Disposition  Program Payment Due Date" means, with respect to
any payment due from a  Manufacturer  or Auction  dealer in respect of a Program
Vehicle  disposed of pursuant  to the terms of the related  Vehicle  Disposition
Program, the thirtieth (30th) day after the Disposition Date for such Vehicle.

         "Vehicle Order" is defined in Section 2.1 of the Master Lease.

         "Vehicle Term" is defined in Section 3.1 of the Master Lease.


                                       34
<PAGE>


         "VIN" is defined in Section 18 of the Master Lease.

         "Volkswagen" means Volkswagen of America, Inc., a Michigan corporation.

         "Voluntary Decrease" is defined in Section 4A.3(b) of this Supplement.

                                   ARTICLE 3
                     GRANT OF RIGHTS UNDER THE MASTER LEASE

         Section 3.1     Grant of Security Interest.

         (a) To secure the RCFC Obligations  and to secure  compliance  with the
provisions  of the Base  Indenture  and this  Supplement,  RCFC hereby  pledges,
assigns,  conveys,  delivers,  transfers  and sets over to the Trustee,  for the
benefit  of the  holders  of any  Group  II  Series  of  Notes  (the  "Group  II
Noteholders"), and hereby grants to the Trustee, for the benefit of the Group II
Noteholders,  a first priority security  interest in all of RCFC's right,  title
and  interest in and to all of the  following  assets,  property and interest in
property of RCFC,  whether  now owned or  hereafter  acquired or created,  as it
relates to the Master Lease,  as that term is defined in this Supplement (all of
the foregoing being referred to as the "Master Lease Collateral"):

                      (i)   the  rights  of RCFC under the  Master Lease and any
         other  agreements  relating to the Group II Vehicles to which RCFC is a
         party other  than the Vehicle  Disposition  Programs  and  any Group II
         Vehicle  insurance  agreements  (collectively, the "RCFC  Agreements"),
         including, without limitation, all monies due and to become due to RCFC
         from the  Lessees  under or in  connection  with the  RCFC  Agreements,
         whether payable as rent,  guaranty  payments,  fees,  expenses,  costs,
         indemnities,  insurance  recoveries,  damages for  the breach of any of
         the RCFC  Agreements or otherwise,  and all rights,  remedies,  powers,
         privileges  and claims of RCFC  against  any other  party under or with
         respect to the RCFC Agreements  (whether arising pursuant  to the terms
         of such RCFC  Agreements  or otherwise  available  to RCFC at law or in
         equity),  including the right to enforce any  of the RCFC Agreements as
         provided  herein  and to  give  or  withhold  any   and  all  consents,
         requests, notices, directions,  approvals, extensions  or waivers under
         or with  respect to the RCFC Agreements or the obligations of any party
         thereunder;
                     (ii)   the Demand Note;

                    (iii)   the Qualified Intermediary Obligations; and

                     (iv)   all proceeds, products,  offspring, rents or profits
         of any and all of the foregoing including, without limitation, payments
         under  insurance  (whether  or  not  the  Trustee  is  the  loss  payee
         thereof), and cash;

provided,  however,  the Master Lease  Collateral shall not include the Retained
Distribution  Account,  any funds on  deposit  therein  from  time to time,  any
certificates  or instruments,  if any,  representing or evidencing any or all of
the Retained  Distribution  Account or the funds on deposit therein from time to
time, or any Permitted  Investments  made at any time and from time to time with
the funds on deposit in the Retained  Distribution Account (including the income
thereon).


                                       35
<PAGE>


         (b) To further secure the RCFC  Obligations  with respect to the Series
2000-1 Notes (but not any other Series of Notes), RCFC hereby pledges,  assigns,
conveys, delivers, transfers and sets over to the Trustee for the benefit of the
Group II Noteholders  (but not any other Series of Notes),  and hereby grants to
the Trustee for the benefit of the Group II Noteholders,  a security interest in
all of RCFC's right,  title and interest in and to all of the following  assets,
property and interests in property,  whether now owned or hereafter  acquired or
created:

                      (i)    the Series 2000-1 Letter of Credit; and

                     (ii)    (A) any Series 2000-1 Cash Collateral  Account; (B)
         all funds on deposit therein from time to time; (C)all certificates and
         instruments, if any, representing  or evidencing any or all of any such
         Series 2000-1 Cash Collateral  Account or the funds on  deposit therein
         from time to time; (D) all  investments  made at any time and from time
         to time  with moneys in any such Series 2000-1 Cash Collateral Account;
         and (E) all  proceeds  of any  and  all  of the  foregoing,  including,
         without limitation, cash.

         (c) The Trustee,  as  trustee  on  behalf of the Group II  Noteholders,
acknowledges  the foregoing  grant,  accepts the trusts under this Supplement in
accordance  with the provisions of the Indenture and this  Supplement and agrees
to perform its duties  required in this  Supplement to the best of its abilities
to the end that the interests of the Group II Noteholders  may be adequately and
effectively  protected.  The Master Lease  Collateral  shall secure the Group II
Series of Notes  equally  and ratably  without  prejudice,  priority  (except as
otherwise stated in this Supplement) or distinction.

                                   ARTICLE 4A
                 INITIAL ISSUANCE AND INCREASES AND DECREASES OF
              SERIES 2000-1 INVESTED AMOUNT OF SERIES 2000-1 NOTES

         Section 4A.1   Issuance in Definitive Form. Pursuant to Section 2.19 of
the Base  Indenture,  upon  request by the Note  Purchasers,  the Issuer  hereby
consents to the issuance of the Series  2000-1  Notes in the form of  Definitive
Notes.  The Series 2000-1 Notes shall initially be sold to investors in reliance
on an exemption from the  registration  requirements  of the Securities Act, and
shall be issued in the form of one or more Definitive Notes, in fully registered
form without  interest  coupons,  substantially  in the form attached  hereto as
Exhibit A, with such legends as may be applicable thereto,  duly executed by the
Issuer and  authenticated  by the Trustee as provided in Section 2.4 of the Base
Indenture,  in an aggregate stated  principal  amount of up to $150,000,000,  as
such amount may be increased upon an Additional  Ownership  Group becoming party
to the Series  2000-1  Note  Purchase  Agreement  (the  "Series  2000-1  Maximum
Invested  Amount").  The aggregate  principal  amount of the Series 2000-1 Notes
outstanding may not exceed such amount.

         Section 4A.2    Procedure for  Increasing  the  Series 2000-1  Invested
Amount.

         (a) Subject to  satisfaction  of the conditions  precedent set forth in
subsection (b) of this Section 4A.2 (as evidenced by an Officer's Certificate of
the Master  Servicer  delivered to the Trustee),  on the Series  2000-1  Closing
Date,  the Issuer may issue Series 2000-1 Notes in the maximum  invested  amount
described in Section 4A.1, the initial aggregate principal amounts of which will
be equal to the Series 2000-1 Initial Invested Amount.  Such Series 2000-1 Notes
shall be issued to the Note  Purchasers.  On the Series 2000-1  Funding Date and
thereafter on each Increase Date during the Series 2000-1 Revolving Period,  and
upon not less than three  Business  Days' prior written  notice by the Issuer to
the  Administrative  Agent and the Trustee in the manner  provided in the Series
2000-1 Note Purchase  Agreement (such notice specifying the applicable  Increase
Date),  increase the Series 2000-1 Invested Amount (each such increase  referred
to as an "Increase")  in the manner  provided in the Series 2000-1 Notes amounts
that  satisfy  the  following  requirements:  (i) the  portion  of the  Increase
represented by additional  Series 2000-1  Invested Amount shall be such that the
Enhancement  Amount  shall at least equal the Minimum  Enhancement  Amount after
giving  effect to such  Increase in the Series  2000-1  Invested  Amount and the
application  of the proceeds  thereof to leasing Group II Vehicles;  and (ii) no
Asset Amount  Deficiency  will result from such  Increase.  Satisfaction  of the
above  conditions  shall be evidenced by the delivery of a certificate  from the
Master Servicer to such effect to the Trustee.  Proceeds from any Increase shall
be  deposited  into the  Series  2000-1  Collection  Account  and  allocated  in
accordance  with Article 4 hereof.  Upon each Increase,  the Trustee  shall,  or
shall cause the Note Registrar to,  indicate in the Note Register such Increase.
The Increase in the Series  2000-1  Invested  Amount shall be allocated pro rata
among the Outstanding Series 2000-1 Notes.


                                       36
<PAGE>


         (b) The Series  2000-1  Invested  Amount may be  increased  pursuant to
subsection (a) above only upon satisfaction of each of the following  conditions
(as  evidenced  by an  Officers'  Certificate  delivered  by the  Issuer  to the
Trustee) with respect to each proposed Increase:

                      (i)   The  amount  of such  Increase shall  be equal to or
         greater than $100,000;

                     (ii)   After  giving  effect to such  Increase, the  Series
         2000-1  Invested  Amount  shall  not exceed  the Series 2000-1  Maximum
         Invested Amount;

                    (iii)   There shall  not then exist, nor shall such Increase
         result in the occurrence of, (x) an  Amortization  Event, a Liquidation
         Event  of  Default  or  a Series  2000-1  Limited  Liquidation Event of
         Default, or (y) an event or occurrence, which, with the passing of time
         or the giving of notice thereof, or both, would become an  Amortization
         Event,  a  Liquidation  Event  of  Default or a  Series  2000-1 Limited
         Liquidation Event of Default;

                     (iv)   All  conditions  precedent (1)  to  the  acquisition
         of additional Group II  Vehicles under the  Master Lease and (2) to the
         making of  Advances  (as  defined in the Series  2000-1  Note  Purchase
         Agreement) under the Series 2000-1 Note Purchase  Agreement shall have,
         in each case, been satisfied;  provided,  that an Opinion of Counsel to
         the effect that the Series 2000-1 Notes will be treated as indebtedness
         of the Issuer for Federal income tax purposes shall not be required;

                      (v)  The Issuer or, with respect to Financed Vehicles, the
         applicable  Lessee,  as the case may be, shall have good and marketable
         title to each Group II Vehicle purchased thereby with the proceeds from
         the sale of and of Increases in the Series 2000-1 Notes, free and clear
         of all Liens and  encumbrances,  other than any Permitted  Liens.  Each
         Eligible Vehicle Disposition Program shall be in full force and effect,
         and shall be enforceable against the related Manufacturer in accordance
         with its terms;


                                       37
<PAGE>


                     (vi)   Each  Lessee  shall  have  granted  to   the  Master
         Collateral Agent,  for the benefit of the Trustee,  and RCFC shall have
         granted to the Master Collateral Agent, for the benefit of the Trustee,
         in each  case on  behalf of the  Series 2000-1 Noteholders,  a security
         interest  in all Group  II  Vehicles  now  or  hereafter  purchased  or
         financed by the Issuer with the proceeds from the sale of and Increases
         in the Series 2000-1 Notes or with any contributions of capital made by
         DTAG in favor of the Issuer;

                    (vii)   the  Issuer shall  have  granted  to  the Trustee  a
         first  priority security  interest in its right,  title and interest in
         and to the Master Lease and the Master Lease Collateral;

                   (viii)   on  or prior to the Series  2000-1 Closing Date, the
         Trustee shall have received  executed  counterparts  of the  Assignment
         Agreements  related to the  assignment  of rights  under each  Eligible
         Vehicle  Disposition  Program,  duly executed by the applicable  Lessee
         and/or the Issuer, as assignor, and the Trustee, as assignee;

                     (ix)   the  Trustee  shall  have  received  a  copy of each
         Eligible Vehicle Disposition Program under which Series 2000-1 Vehicles
         will be or  have been purchased  and are proposed to be included in the
         Aggregate Asset  Amount and an  Officer's Certificate, dated the Series
         2000-1 Closing Date, and duly executed by an Authorized  Officer of the
         Issuer, certifying that each such copy is true, correct and complete as
         of the Series 2000-1 Closing Date;

                      (x)   Notice  of such Increase  shall have  been delivered
         to the Administrative Agent;

                     (xi)   All  representations  and  warranties  set  forth in
         Article 6  of the Base Indenture and  in Section 23 of the Master Lease
         shall be true and correct; and

                    (xii)  With respect to the initial Increase only, the Master
         Servicer shall have calculated the Series 2000-1 Available Subordinated
         Amount and the Enhancement Amount.

         Section 4A.3      Decreases.

         (a) Mandatory  Decreases.  Whenever the Enhancement Amount is less than
the Minimum Enhancement Amount, then, on the Payment Date immediately  following
discovery  of such  deficiency,  the Issuer  shall  decrease  the Series  2000-1
Invested Amount by the amount (if any) necessary, so that after giving effect to
any increases in the Enhancement  Amount on or prior to such Payment Date and to
all Decreases of the Series 2000-1 Invested Amount on such Payment Date, no such
deficiency shall exist on such Payment Date (each reduction of the Series 2000-1
Invested Amount pursuant to this Section 4A.3(a), a "Mandatory Decrease").  Upon
such discovery,  the Issuer shall deliver notice of any such Mandatory Decreases
to the Trustee.

         (b) Voluntary  Decreases.  Upon at least three (3) Business Days' prior
irrevocable  notice to the  Administrative  Agent and the Trustee in writing the
Issuer may  voluntarily  prepay all or a portion of the Series  2000-1  Invested
Amount in accordance with the procedures set forth herein (each reduction of the
Series 2000-1  Invested Amount  pursuant to this Section  4A.3(b),  a "Voluntary
Decrease");  provided,  that all  voluntary  Decreases  pursuant to this Section
4A.3(b)  shall be allocated  such that (1) the  Enhancement  Amount after giving
effect to such Decrease is not less than the Minimum  Enhancement  Amount.  Each
such Decrease  shall be, in the  aggregate  for all Series  2000-1  Notes,  in a
minimum principal amount of $1,000,000 and increments of $100,000 thereafter.


                                       38
<PAGE>


         (c) Upon  receipt by a  Responsible  Officer of the  Trustee of written
notice that a Decrease has been completed, the Trustee shall, or shall cause the
Note Registrar to,  indicate in the Note Register such  Decrease.  The amount of
any  Decrease  shall not exceed  the  amount on  deposit  in the  Series  2000-1
Collection  Account and available for distribution to Series 2000-1  Noteholders
in respect of principal on the Series 2000-1 Notes on the date  specified in the
related notice of Decrease referred to in clauses (a) and (b) above.

         (d) Any  Decrease  referred to in  clauses  (a) and (b) above shall  be
applied pro rata among the Outstanding Series 2000-1

                                   ARTICLE 4
                    ALLOCATION AND APPLICATION OF COLLECTIONS

         Any provisions of Article 4 of the Base Indenture and the Series 1998-1
Supplement  which  allocate  and  apply  Collections  shall  continue  to  apply
irrespective  of the issuance of the Series 2000-1  Notes.  Sections 4.1 through
4.5 of the Base  Indenture  shall be read in their  entirety  as provided in the
Base Indenture,  provided that for purposes of the Series 2000-1 Notes,  clauses
(c),  (d) and (e) of Section  4.2 of the Base  Indenture  shall be  modified  as
permitted by Section 11.1(f) of the Base Indenture and shall read as follows:

         (c) Right of Master Servicer to Deduct Fees.  Notwithstanding  anything
in this  Indenture to the contrary but subject to any  limitations  set forth in
the  applicable  Supplement,  as long as (x) the Master  Servicer  is DTAG or an
Affiliate of DTAG and (y) the Retained  Interest  Amount equals or exceeds zero,
the Master  Servicer (i) may make or cause to be made deposits of Collections to
the Group II  Collection  Account net of any amounts  which are allocable to the
Retained  Distribution  Account and represent amounts due and owing to it in its
capacity as Master  Servicer  and (ii) need not deposit or cause to be deposited
any amounts to be paid to the Master  Servicer  pursuant to this Section 4.2 and
such  amounts  will be deemed paid to the Master  Servicer,  as the case may be,
pursuant to this Section 4.2.

         (d) Sharing Collections.  To the extent that Principal Collections that
are  allocated  to the Series  2000-1  Notes on a Payment Date are not needed to
make  payments  of  principal  to Series  2000-1  Noteholders  or required to be
deposited in the Series 2000-1  Distribution  Account on such Payment Date, such
Principal  Collections may, at the written direction of the Master Servicer,  be
applied to cover principal  payments due to or for the benefit of Noteholders of
other  Group II Series  of Notes.  Any such  reallocation  will not  result in a
reduction of the Aggregate  Principal  Balance or in the Invested  Amount of the
Series 2000-1 Notes.

         (e)  Unallocated  Principal  Collections.  If, after  giving  effect to
Section 4.2(d),  Principal  Collections  allocated to the Series 2000-1 Notes on
any  Payment  Date are in excess of the amount  required  to pay  amounts due in
respect of the Series  2000-1 Notes on such Payment Date in full,  then any such
excess  Principal  Collections  shall be allocated to the Retained  Distribution
Account (provided that no Series 2000-1  Enhancement  Deficiency or Asset Amount
Deficiency exists or would result from such allocation).


                                       39
<PAGE>


         In addition, for purposes of Section 4.2(a) of the Base Indenture,  the
Master  Servicer in its  capacity as such under the Master Lease shall cause all
Collections  allocable to Group II Collateral  in accordance  with the Indenture
and the Master Collateral Agency Agreement,  as applicable,  to be paid directly
into the Group II  Collection  Account  or the  Master  Collateral  Account,  as
applicable.

         Article 4 of the Base  Indenture  (except for  Sections 4.1 through 4.5
thereof subject to the proviso in the first paragraphs of this Article 4 and the
immediately  preceding sentence) shall read in its entirety as follows and shall
be applicable only to the Series 2000-1 Notes:

                  Section  4.6     Establishment of Group II Collection Account,
         Series 2000-1 Collection Account, Series 2000-1 Excess Funding Account,
         and Series 2000-1 Accrued Interest Account.

                                    (a)   The    Trustee    has    created    an
                  administrative  sub-account  within the Collection Account for
                  the  benefit  of  holders  of Notes  from a Group II Series of
                  Notes (such sub-account,  the "Group II Collection  Account").
                  In  addition,  the  Trustee  will  create  two  administrative
                  sub-accounts   within  the   Collection   Account.   One  such
                  sub-account  will be established for the benefit of the Series
                  2000-1  Noteholders  (such  sub-account,  the  "Series  2000-1
                  Collection   Account").   The  second   sub-account   will  be
                  established  for the benefit of the Series 2000-1  Noteholders
                  (such   sub-account,   the  "Series   2000-1  Excess   Funding
                  Account").

                                    (b) The  Trustee  will  further  divide  the
                  Series  2000-1  Collection  Account by creating an  additional
                  administrative  sub-account for the Series 2000-1  Noteholders
                  (such   sub-account,   the  "Series  2000-1  Accrued  Interest
                  Account").

                                    (c) All  Collections in respect of the Group
                  II  Collateral  and  allocable to the Group II Series of Notes
                  shall be allocated  to the Group II  Collection  Account.  All
                  Collections  in the Group II Collection  Account  allocable to
                  the  Series  2000-1  Notes  and the  Series  2000-1  Available
                  Subordinated  Amount shall be  allocated to the Series  2000-1
                  Collection Account or the Series 2000-1 Excess Funding Account
                  as provided below.

                  Section 4.7.     Allocations with Respect to the Series 2000-1
         Notes.  All  allocations in this Section 4.7 will be made in accordance
         with written  direction of the Master  Servicer.  The proceeds from the
         sale  of  the  Series  2000-1  Notes  (or  the  initial  Increase,   as
         applicable), together with any funds deposited with RCFC by DTAG in its
         capacity as the Retained  Interestholder,  will,  on the Series  2000-1
         Closing  Date, be deposited by the Trustee into the Group II Collection
         Account and,  concurrently with such initial deposit,  allocated by the
         Trustee to the Series 2000-1 Excess Funding  Account.  On each Business
         Day on which  Collections  are  deposited  into the Group II Collection
         Account (each such date, a "Series  2000-1 Deposit  Date"),  the Master
         Servicer  will direct the  Trustee in writing to  allocate  all amounts
         deposited into the Group II Collection  Account in accordance  with the
         provisions of this Section 4.7:


                                       40
<PAGE>


                                    (a) Allocations During the Revolving Period.
                  During the Series 2000-1 Revolving Period, the Master Servicer
                  will direct the  Trustee to  allocate,  on each Series  2000-1
                  Deposit  Date,  all  amounts   deposited  into  the  Group  II
                  Collection Account as set forth below:

                                    (i)     with  respect  to  all   Collections
                         (including Recoveries) and from Increases:

                                            (1)  allocate  to the Series  2000-1
                                    Collection  Account  an amount  equal to the
                                    Series 2000-1 Interest  Collections received
                                    on such day. All such  amounts  allocated to
                                    the Series 2000-1  Collection  Account shall
                                    be further  allocated  to the Series  2000-1
                                    Accrued Interest Account; provided, however,
                                    that if with  respect to any  Related  Month
                                    the aggregate of all such amounts  allocated
                                    to  the  Series  2000-1   Accrued   Interest
                                    Account  during such Related  Month  exceeds
                                    the Series  2000-1  Interest  Amount and any
                                    other  fees  and  expenses  of RCFC  due and
                                    payable  in  respect  of the  Series  2000-1
                                    Notes on the  Payment  Date next  succeeding
                                    such Related Month  pursuant to Section 4.8,
                                    then  the  amount  of such  excess  shall be
                                    allocated  to  the  Series   2000-1   Excess
                                    Funding Account;

                                            (2)  to  the   extent  a   Mandatory
                                    Decrease is required  under Section  4A.3(a)
                                    of this  Supplement,  allocate to the Series
                                    2000-1 Distribution  Account for the payment
                                    of the Series  2000-1  Invested  Amount,  an
                                    amount equal to the lesser of (i) the sum of
                                    (A) an  amount  equal to the  Series  2000-1
                                    Invested  Percentage (as of such day) of the
                                    aggregate  amount  of  Collections  that are
                                    Principal  Collections  on such day (for any
                                    such day,  such amount,  the "Series  2000-1
                                    Principal  Allocation"),  plus (B) any other
                                    funds  on  deposit  in  the  Series   2000-1
                                    Collection  Account  and the  Series  2000-1
                                    Excess   Funding   Account   (excluding  any
                                    Interest  Collections but including proceeds
                                    from any Increase)  and (ii) the amount,  as
                                    stated in such Master Servicer's  direction,
                                    necessary for such Mandatory Decrease;

                                            (3)  allocate  to the Series  2000-1
                                    Distribution  Account the amount,  as stated
                                    in such Master Servicer's direction,  of any
                                    Voluntary  Decreases  in the  Series  2000-1
                                    Invested  Amount  to be made  in  accordance
                                    with Section 4A.3(b) of this Supplement;

                                            (4)  allocate  to the Series  2000-1
                                    Excess  Funding  Account an amount  equal to
                                    the sum of (A) the Series  2000-1  Principal
                                    Allocation remaining after the allocation in
                                    clause (3) above, plus (B) the proceeds from
                                    any Increase remaining after the allocations
                                    in clause (2) above;


                                       41
<PAGE>


                                            (5)   allocate   to   the   Retained
                                    Distribution  Account an amount equal to (x)
                                    the applicable  Retained Interest Percentage
                                    (as of such day) of the aggregate  amount of
                                    Collections  that are Principal  Collections
                                    on such date,  minus (y) any amounts,  other
                                    than   Servicing   Fees,   which  have  been
                                    withheld by the Master Servicer  pursuant to
                                    Section  4.2(c) of the Base Indenture to the
                                    extent such amounts  withheld  under Section
                                    4.2(c) of the Base  Indenture  represent all
                                    or part of the Retained Interest Amount;

                                    (ii)    with respect to all Recoveries:

                                            (1)  allocate an amount equal to the
                                    Series  2000-1  Invested  Percentage  (as of
                                    such  day)  of  the   aggregate   amount  of
                                    Recoveries on such day,  first, to replenish
                                    the Series 2000-1  Invested  Amount,  to the
                                    extent  that  the  Series  2000-1   Invested
                                    Amount  has  theretofore  been  reduced as a
                                    result  of  any  Losses  allocated   thereto
                                    pursuant  to  clause  (iii)  below  and  not
                                    replenished  pursuant to this  clause  (ii);
                                    second,  to replenish the Series 2000-1 Cash
                                    Collateral Account to the extent withdrawals
                                    have   theretofore  been  made  pursuant  to
                                    Section  4.15(b) in respect of unpaid Demand
                                    Note draws,  which withdrawals have not been
                                    paid   under  such   Demand   Note  and  not
                                    replenished  pursuant to this  clause  (ii);
                                    third,   to  replenish   the  Series  2000-1
                                    Available  Subordinated Amount to the extent
                                    that    the    Series    2000-1    Available
                                    Subordinated  Amount  has  theretofore  been
                                    reduced as a result of any Losses  allocated
                                    thereto  pursuant to clause  (iii) below and
                                    not  replenished  pursuant  to  this  clause
                                    (ii); and fourth,  any remaining  Recoveries
                                    not so  allocated  shall be  released to the
                                    Issuer  and   available,   at  the  Issuer's
                                    option,  to be  loaned  to  DTAG  under  the
                                    Demand  Note or  used  for  other  corporate
                                    purposes; and

                                            (2)   allocate   to   the   Retained
                                    Interest  Amount  an  amount  equal  to  the
                                    Retained  Interest  Percentage  (as of  such
                                    day) of the  aggregate  amount of Recoveries
                                    on such date to the extent that the Retained
                                    Interest Amount has theretofore been reduced
                                    as a result of any Losses allocated  thereto
                                    pursuant  to  clause  (iii)  below  and  not
                                    replenished pursuant to this clause (ii);

                                    (iii)   with respect to all Losses:

                                            (1)  allocate an amount equal to the
                                    Series  2000-1  Invested  Percentage  (as of
                                    such day) of the aggregate  amount of Losses
                                    on such day,  first,  to reduce  the  Series
                                    2000-1 Available  Subordinated  Amount until
                                    the  Series  2000-1  Available  Subordinated
                                    Amount  has been  reduced  to zero;  second,
                                    allocate  remaining Losses to making a claim
                                    under the Demand Note until such claim would
                                    reduce the Demand  Note to zero;  and third,
                                    allocate  remaining  Losses  to  reduce  the
                                    Series  2000-1  Invested  Amount  until  the
                                    Series  2000-1   Invested  Amount  has  been
                                    reduced to zero; and


                                       42
<PAGE>


                                            (2)  on  any   such   Business   Day
                                    allocate to the Retained  Interest Amount an
                                    amount  equal  to  the   Retained   Interest
                                    Percentage (as of such day) of the aggregate
                                    amount of such  Losses  on such  day,  which
                                    amount shall  reduce the  Retained  Interest
                                    Amount.

                                    (iv)    with  respect  to  all Lease Payment
                         Recoveries:

                                            (1)  allocate an amount equal to the
                                    Series  2000-1  Invested  Percentage  (as of
                                    such day) of the  aggregate  amount of Lease
                                    Payment  Recoveries on such day,  first,  to
                                    replenish the Series 2000-1  Invested Amount
                                    to  the  extent   that  the  Series   2000-1
                                    Invested Amount has theretofore been reduced
                                    as a  result  of any  Lease  Payment  Losses
                                    allocated  thereto  pursuant  to clause  (v)
                                    below and not  replenished  pursuant to this
                                    clause (iv); second, to replenish the Series
                                    2000-1 Cash Collateral Account to the extent
                                    withdrawals   have   theretofore  been  made
                                    pursuant  to Section  4.14(b) as a result of
                                    any Lease  Payment  Losses  allocated to the
                                    Series 2000-1  Letter of Credit  pursuant to
                                    clause  (v)  below  and  that  have not been
                                    replenished  pursuant to this  clause  (iv);
                                    third,   to  replenish   the  Series  2000-1
                                    Available  Subordinated Amount to the extent
                                    that    the    Series    2000-1    Available
                                    Subordinated  Amount  has  theretofore  been
                                    reduced  as a result  of any  Lease  Payment
                                    Losses allocated  thereto pursuant to clause
                                    (v) below and not  replenished  pursuant  to
                                    this clause (iv); and fourth,  any remaining
                                    Recoveries   not  so   allocated   shall  be
                                    released to the Issuer; and

                                            (2)   allocate   to   the   Retained
                                    Interest  Amount  an  amount  equal  to  the
                                    Retained  Interest  Percentage  (as of  such
                                    day)  of  the  aggregate   amount  of  Lease
                                    Payment  Recoveries  on  such  date  to  the
                                    extent that the Retained Interest Amount has
                                    theretofore  been reduced as a result of any
                                    Lease  Payment  Losses   allocated   thereto
                                    pursuant   to  clause   (v)  below  and  not
                                    replenished pursuant to this clause (iv));

                                    (v)     with  respect  to  all Lease Payment
                         Losses:

                                            (1)  allocate an amount equal to the
                                    Series  2000-1  Invested  Percentage  (as of
                                    such day) of the  aggregate  amount of Lease
                                    Payment Losses on such day, first, to reduce
                                    the  Series  2000-1  Available  Subordinated
                                    Amount  until the  Series  2000-1  Available
                                    Subordinated  Amount  has  been  reduced  to
                                    zero;   second,   allocate  remaining  Lease
                                    Payment Losses to making a drawing under the
                                    Series  2000-1  Letter of Credit  until such
                                    drawing   would  reduce  the  Series  2000-1
                                    Letter of Credit Amount to zero;  and third,
                                    allocate  remaining  Lease Payment Losses to
                                    reduce the Invested  Amount until the Series
                                    2000-1  Invested  Amount has been reduced to
                                    zero; and


                                       43
<PAGE>


                                            (2)   allocate   to   the   Retained
                                    Interest  Amount  an  amount  equal  to  the
                                    Retained  Interest  Percentage  (as of  such
                                    day) of the  aggregate  amount of such Lease
                                    Payment  Losses  on such day,  which  amount
                                    shall reduce the Retained Interest Amount.

                                    (b)  Allocations  During the  Series  2000-1
                  Rapid  Amortization  Period.  During the Series  2000-1  Rapid
                  Amortization  Period,  the  Master  Servicer  will  direct the
                  Trustee to allocate,  on each Series 2000-1  Deposit Date, all
                  amounts deposited into the Group II Collection  Account as set
                  forth below:

                                    (i)     with   respect  to  all  Collections
                         (including Recoveries):

                                            (1)  allocate  to the Series  2000-1
                                    Collection  Account an amount  determined as
                                    set forth in Section  4.7(a)(i)(1) above for
                                    such day,  plus an amount up to  $500,000 to
                                    be applied to the  payment of legal fees and
                                    expenses,  if any, and, if DTAG is no longer
                                    the Master Servicer, the amount equal to the
                                    sum of the Series 2000-1  Monthly  Servicing
                                    Fee and Series 2000-1  Monthly  Supplemental
                                    Servicing   Fee,   which   amount  shall  be
                                    deposited  in  the  Series  2000-1   Accrued
                                    Interest  Account  and, as and to the extent
                                    provided  in  Section   4.7(a)(i)(1)  above,
                                    allocated  to  the  Series   2000-1   Excess
                                    Funding Account;

                                            (2)  allocate  to the Series  2000-1
                                    Collection  Account  an amount  equal to the
                                    Series 2000-1 Principal  Allocation for such
                                    day,  which  amounts  shall  be used to make
                                    principal  payments  on a pro rata  basis in
                                    respect of the Series 2000-1 Notes; and

                                            (3)   allocate   to   the   Retained
                                    Distribution Account an amount determined as
                                    set  forth in Section 4.7(a)(i)(5) above for
                                    such day;

                                    (ii)    with respect to all Recoveries:

                                            (1)  increase   the  Series   2000-1
                                    Invested Amount, replenish the Series 2000-1
                                    Cash   Collateral   Account  to  the  extent
                                    withdrawals   have   theretofore  been  made
                                    pursuant  to  Section  4.15(b) in respect of
                                    unpaid Demand Note draws,  which withdrawals
                                    have not been replenished  under this clause
                                    (ii),  increase the Series 2000-1  Available
                                    Subordinated  Amount,  and pay any remaining
                                    Recoveries   to  the  Group  II   Collection
                                    Account  for  payment  of  principal  to the
                                    Series  2000-1   Noteholders   on  the  next
                                    succeeding Payment Date as required pursuant
                                    to Section 4.10; and

                                            (2)   allocate   to   the   Retained
                                    Interest Amount an  amount determined as set
                                    forth  in  Section  4.7(a)(ii)(2) above  for
                                    such day;

                                    (iii)   with respect to all Losses:

                                            (1)  decrease   the  Series   2000-1
                                    Available  Subordinated Amount, make a claim
                                    under  the  Demand  Note  and  decrease  the
                                    Series 2000-1  Invested Amount as and to the
                                    extent  provided  in Section  4.7(a)(iii)(1)
                                    above for such day; and


                                       44
<PAGE>


                                            (2)   allocate   to   the   Retained
                                    Interest Amount an amount  determined as set
                                    forth in  Section  4.7(a)(iii)(2)  above for
                                    such day,  which  amount  shall  reduce  the
                                    Retained Interest Amount.

                                    (iv)    with resect  to  all  Lease  Payment
                         Recoveries:

                                            (1)  increase   the  Series   2000-1
                                    Invested Amount, replenish the Series 2000-1
                                    Cash   Collateral   Account  to  the  extent
                                    withdrawals   have   theretofore  been  made
                                    pursuant  to Section  4.14(b) as a result of
                                    any Lease  Payment  Losses  allocated to the
                                    Series 2000-1  Letter of Credit  pursuant to
                                    clause   (v)   below   that  have  not  been
                                    replenished  pursuant to this  clause  (iv);
                                    and  increase  the Series  2000-1  Available
                                    Subordinated  Amount  as and  to the  extent
                                    provided in Section  4.7(a)(iv)(1) above for
                                    such day; and

                                            (2)    allocate   to   the  Retained
                                    Interest  Amount an amount determined as set
                                    forth  in Section  4.7(a)(iv)(2)  above  for
                                    such day;

                                    (v)     with  respect  to  all Lease Payment
                         Losses:

                                            (1)  decrease   the  Series   2000-1
                                    Available  Subordinated Amount, make a claim
                                    under the Series 2000-1 Letter of Credit and
                                    decrease the Series 2000-1  Invested  Amount
                                    as and to the  extent  provided  in  Section
                                    4.7(a)(v)(1) above for such day; and

                                            (2)   allocate   to   the   Retained
                                    Interest Amount an amount  determined as set
                                    forth in Section 4.7(a)(v)(2) above for such
                                    day,  which amount shall reduce the Retained
                                    Interest Amount.

                                    (c)  Additional Allocations. Notwithstanding
                  the foregoing provisions of this Section 4.7,


                                       45
<PAGE>



                                    (i)  provided   the   Series  2000-1   Rapid
                         Amortization  Period   has   not   commenced,   amounts
                         allocated to the Series  2000-1  Excess Funding Account
                         that are not required to make payments under the Series
                         2000-1  Notes pursuant hereto may, as and to the extent
                         permitted  in  the  related  Supplements,  be  used  to
                         pay  the  principal  amount of other Group II Series of
                         Notes  that are  then in  amortization and,  after such
                         payment, any remaining funds may, at RCFC's  option, be
                         (i) used to finance,  refinance or acquire Vehicles, to
                         the extent Eligible Vehicles have been requested by any
                         of   the   Lessees   under   the   Master    Lease   or
                         (ii) transferred, on any Payment Date, to the  Retained
                         Distribution  Account,  to the extent that the Retained
                         Interest  Amount  equals or exceeds  zero after  giving
                         effect to such  payment and so long as no Series 2000-1
                         Enhancement  Deficiency  or   Asset  Amount  Deficiency
                         exists or would result therefrom;  provided,   however,
                         that  funds  remaining  after  the  application of such
                         funds to the payment of the  principal  amount of other
                         Group II  Series of Notes that  are in amortization and
                         to the financing,  refinancing or acquisition of  Group
                         II  Vehicles   may  be   transferred  to  the  Retained
                         Distribution Account on a day other than a Payment Date
                         if  the  Master Servicer  furnishes to  the  Trustee an
                         Officer's Certificate to the effect that such  transfer
                         will not  cause  any of the foregoing  deficiencies  to
                         occur either on the date that such transfer is made or,
                         in the reasonable anticipation of the  Master Servicer,
                         on  the  next  Payment  Date.  Funds  in  the  Retained
                         Distribution  Account shall,  at the option of RCFC, be
                         available to finance, refinance or acquire Vehicles, to
                         the extent Eligible Vehicles have been requested by any
                         of  the   Lessees  under  the   Master  Lease,  or  for
                         distribution to the Retained  Interestholder (including
                         any advances made under the Demand Note or otherwise);

                                    (ii) in the event that the  Master  Servicer
                         is  not  DTAG  or  an  Affiliate  of DTAG,  the  Master
                         Servicer shall not be entitled  to withhold any amounts
                         pursuant  to  Section   4.2(c)  and  the  Trustee shall
                         deposit  amounts  payable to DTAG  in  its capacity  as
                         the Master Servicer in the  Group II Collection Account
                         pursuant to  the  provisions  of  Section  4.2 on  each
                         Series 2000-1 Deposit Date;

                                    (iii) any  amounts  withheld  by the  Master
                         Servicer   and   not   deposited    in  the   Group  II
                         Collection  Account pursuant to Section 4.2(c) shall be
                         deemed  to  be  deposited in  the Group  II  Collection
                         Account  on the  date such  amounts  are  withheld  for
                         purposes of determining  the  amounts  to be  allocated
                         pursuant to this Section 4.7;

                                    (iv) if there is more  than  one  Series  of
                         Group  II Series  of Notes outstanding,  then  Sections
                         4.7(a)(i)(5)   and   4.7(b)(i)(3)  above  shall not  be
                         duplicative  with any  similar provisions  contained in
                         any  other Supplement and  the Retained  Interestholder
                         shall only  be paid  such amount once  with  respect to
                         any Payment Date; and


                                       46
<PAGE>


                                    (v) RCFC may,  from time to time in its sole
                         discretion,   increase  the  Series   2000-1  Available
                         Subordinated  Amount   by (a) (i)   allocating   to the
                         Series  2000-1 Available  Subordinated Amount  Eligible
                         Vehicles  theretofore   allocated   to   the   Retained
                         Interest  and  (ii)   delivering   to  the  Trustee  an
                         Officer's  Certificate  affirming with respect  to such
                         Vehicles   the  representations   and  warranties   set
                         forth  in Section 6.14 of the  Base  Indenture (and  an
                         Opinion  of  Counsel  to  the same  effect) or  (b) (i)
                         depositing   funds  into   the  Series  2000-1   Excess
                         Funding    Account  by   transfer  from   the  Retained
                         Distribution   Account   or    otherwise,    and   (ii)
                         delivering to the  Master Servicer  and the  Trustee an
                         Officer's  Certificate   setting  forth  the  amount of
                         such  funds  and  stating   that such  funds   shall be
                         allocated   to    the    Series    2000-1     Available
                         Subordinated   Amount;   provided,  however,  that  (x)
                         RCFC  shall have  no  obligation  to so  increase   the
                         Series  2000-1 Available   Subordinated  Amount  at any
                         time  and (y) RCFC may  not increase the  Series 2000-1
                         Available   Subordinated   Amount  at any  time  if the
                         amount of  such  increase,  together   with the sum  of
                         the  amounts  of all prior  increases,  if any, of  the
                         Series  2000-1  Available   Subordinated  Amount  would
                         exceed   the   applicable   Series  2000-1    Available
                         Subordinated  Amount Maximum  Increase, excluding  from
                         such  calculation  any increase  in the  Series  2000-1
                         Available  Subordinated Amount  (1) through  Recoveries
                         or from  funds  constituting  repayments  of  principal
                         under  the  Demand   Note,  or   (2)  relating   to  an
                         increase  in any component of the  Minimum  Enhancement
                         Amount   that  results   from (a) an   increase  in the
                         ratio   of  Group II  Vehicles   that  are  Non-Program
                         Vehicles  to all  Group II  Vehicles,  (b) a  reduction
                         in  the   aggregate  amount   of  cash  and   Permitted
                         Investments  in  the  Group II Collection  Account  and
                         the Master  Collateral  Account  that are allocable  to
                         the Group II  Series of  Notes,  or (c) a  decrease  in
                         Market Value Adjustment Percentage;

                                    (vi) If,  on any  Payment  Date  during  the
                         Series 2000-1  Revolving  Period, a  Mandatory Decrease
                         shall  be  required   under  Section   4A.3(a)  of this
                         Supplement   and the  amounts  allocated  to the Series
                         2000-1 Invested Amount under Section  4.7(a)(i)(2)  are
                         less than the amount of such required  Decrease,  then,
                         in such event, any funds (i) on deposit in the Group II
                         Collection  Account which are allocable to the Retained
                         Interest  Amount  or   (ii) on  deposit  in  the excess
                         funding  accounts  for  other  Group II Series of Notes
                         issued  and   outstanding  under  the  Indenture  which
                         amounts are in excess of the amounts necessary to be on
                         deposit in  each such  excess funding  account in order
                         that (x)  no  Asset  Amount  Deficiency  occur,  (y) no
                         shortfall in the required level of enhancement for each
                         such  Group II Series  of Notes shall occur,  including
                         any portion of such enhancement  that is required to be
                         in liquid funds, and (z) no Amortization  Event for any
                         such series or event  that with the giving of notice or
                         passage of time would become an Amortization  Event for
                         any such Group II Series of Notes (such amounts  as are
                         set forth in clauses (i) and (ii) of this  subparagraph
                         (vi) being  referred  to  herein as  "Excess  Amounts")
                         shall,  in  each  such  case,  be  deposited  into  the
                         Series  2000-1  Distribution   Account   as   Principal
                         Collections  in an  aggregate  amount up to  the amount
                         of  any  such  deficiency   and  shall   be  used,   in
                         accordance with  Section 4.7(a), to reduce  the  Series
                         2000-1 Invested Amount; and


                                       47
<PAGE>


                                    (vii) If, on any  Payment  Date  during  the
                         Series  2000-1 Rapid  Amortization  Period, the  amount
                         allocated under Section 4.7(b)(i)(2) is insufficient to
                         reduce the Series 2000-1 Invested Amount to zero, then,
                         in such event, any funds  constituting  Excess  Amounts
                         shall,  in each such case, be deposited into the Series
                         2000-1 Distribution Account as Principal Collections in
                         an  aggregate  amount  up to  the amount  of  any  such
                         deficiency  and  shall  be  used,  in  accordance  with
                         Section   4.10(a)(ii)  to  reduce  the  Series   2000-1
                         Invested Amount.

                  Section 4.8       Monthly Payments.

                  All of the  payments  in  this  Section  4.8  will  be made in
         accordance  with  written  direction  of the Master  Servicer.  On each
         Reporting Date, as provided  below,  the Master Servicer shall instruct
         the  Trustee  or the Paying  Agent to  withdraw,  and on the  following
         Payment  Date  the  Paying  Agent,   acting  in  accordance  with  such
         instructions,  shall withdraw the amounts required to be withdrawn from
         the Group II Collection Account pursuant to Sections 4.8(a) through (c)
         below in respect of all funds  available  from Series  2000-1  Interest
         Collections processed since the preceding Payment Date and allocated to
         the holders of the Series 2000-1 Notes.

                                    (a) Note Interest with respect to the Series
                  2000-1 Notes.  On each  Reporting  Date,  the Master  Servicer
                  shall  instruct the Trustee or the Paying Agent to withdraw on
                  the  next  succeeding  Payment  Date  from the  Series  2000-1
                  Accrued  Interest  Account  and  deposit in the Series  2000-1
                  Distribution  Account the amount on deposit therein  available
                  for the payment of the Series 2000-1 Interest Amount.  On such
                  Reporting Date, the Master Servicer shall further instruct the
                  Trustee in writing to withdraw on the next succeeding  Payment
                  Date from the Series 2000-1 Excess Funding  Account the lesser
                  of (i) the  amount on  deposit  in the  Series  2000-1  Excess
                  Funding  Account  and (ii) the  excess,  if any, of the Series
                  2000-1  Interest  Amount  over the amount  withdrawn  from the
                  Series  2000-1  Accrued   Interest  Account  pursuant  to  the
                  preceding  sentence  and  deposit  such  amount to the  Series
                  2000-1 Distribution Account.

                                    (b) Legal Fees.  On each Payment Date during
                  the Rapid  Amortization  Period,  the Master  Servicer  shall,
                  prior to making all distributions required to be made pursuant
                  to Section  4.8(a) of this  Supplement,  instruct  each of the
                  Trustee  and the  Paying  Agent to  withdraw  from the  Series
                  2000-1 Accrued Interest Account, for payment to the Issuer, an
                  amount up to an aggregate amount for all such Payment Dates of
                  $500,000  to be  applied  to the  payment  of  legal  fees and
                  expenses,  if any, of the Issuer.  On such Payment  Date,  the
                  Trustee  shall  withdraw  such amount  from the Series  2000-1
                  Accrued Interest Account and remit such amount to the Issuer.


                                       48
<PAGE>


                                    (c) Servicing Fee. On each Payment Date, the
                  Master  Servicer  shall,  after  directing  all  distributions
                  required to be made  pursuant  to  Sections  4.8(a) and (b) of
                  this   Supplement   or  in  the  event  that  on  the  related
                  Determination  Date  DTAG or any  Affiliate  thereof  shall no
                  longer be the  Master  Servicer,  prior to such  distributions
                  being  made (or if in  addition  to the  foregoing  the Series
                  2000-1 Rapid Amortization Period has also commenced,  prior to
                  making  all  distributions  required  to be made  pursuant  to
                  Section  4.8(a)  of  this  Supplement  but  after  making  all
                  distributions required to be made pursuant to Section 4.8(b)),
                  instruct  each of the Trustee and the Paying Agent to withdraw
                  from the Series 2000-1 Accrued Interest  Account,  for payment
                  to the  Master  Servicer,  an amount  equal to (a) the  Series
                  2000-1  Investor  Monthly  Servicing Fee and any Series 2000-1
                  Monthly   Supplemental   Servicing  Fee  accrued   during  the
                  preceding Series 2000-1 Interest Period,  plus (b) all accrued
                  and unpaid Series 2000-1 Investor  Monthly  Servicing Fees and
                  any  accrued and unpaid  Series  2000-1  Monthly  Supplemental
                  Servicing  Fees,  minus (c) the  amount of any  Series  2000-1
                  Investor  Monthly  Servicing  Fees and Series  2000-1  Monthly
                  Supplemental  Servicing  Fees withheld by the Master  Servicer
                  pursuant to the Base  Indenture.  On such  Payment  Date,  the
                  Trustee  or the  Paying  Agent,  as the  case  may  be,  shall
                  withdraw such amount from the Series 2000-1  Accrued  Interest
                  Account and remit such amount to the Master Servicer.

                  Section 4.9       Payment of Note Interest.

                  All payments made pursuant to this Section 4.9 will be made in
         accordance  with the written  instructions of the Master  Servicer.  On
         each Payment Date, (i) to the extent any Series 2000-1 Monthly Interest
         Shortfall exists after the deposits required pursuant to Section 4.8(a)
         of this  Supplement has been made,  the Master  Servicer shall instruct
         the Trustee or the Paying  Agent to  withdraw  from funds on deposit in
         the Series 2000-1 Excess Funding Account, an amount equal to the lesser
         of (A) the  amount on  deposit  in the  Series  2000-1  Excess  Funding
         Account  on such  Payment  Date in an amount  not to exceed  the Series
         2000-1  Available  Subordinated  Amount  at  such  time,  and  (B)  the
         remaining amount of the Series 2000-1 Monthly Interest  Shortfall,  and
         deposit such amount in the Series  2000-1  Distribution  Account to pay
         the  Series  2000-1  Interest  Amount  to  each  of the  Series  2000-1
         Noteholders  and (ii) to the  extent  any such  Series  2000-1  Monthly
         Interest  Shortfall  remains  after the deposits  required  pursuant to
         clause  (i) of this  Section  4.9 has been made,  if amounts  have been
         drawn on the  Series  2000-1  Letter of Credit and  deposited  into the
         Series  2000-1  Collection  Account  pursuant  to Section  4.18 of this
         Supplement,  the Master  Servicer  shall  instruct  the  Trustee or the
         Paying Agent to withdraw from the Series 2000-1  Collection  Account on
         such Payment Date the lesser of (A) the amount on deposit in the Series
         2000-1 Collection Account  representing such amount drawn on the Series
         2000-1  Letter of Credit  and (B) the  amount of the  remaining  Series
         2000-1 Monthly Interest Shortfall and deposit such amount in the Series
         2000-1  Distribution  Account to pay the Series 2000-1 Interest Amount.
         On each Payment Date the Paying Agent  shall,  in  accordance  with the
         Master Servicer's most recent Monthly  Certificate,  pay to each of the
         Series 2000-1 Noteholders from the Series 2000-1  Distribution  Account
         the  portion of the Series  2000-1  Interest  Amount  deposited  in the
         Series 2000-1 Distribution Account for the payment of the Series 2000-1
         Interest  Amount  pursuant  to Section  4.8(a) of this  Supplement  and
         clauses (i) and (ii) of this Section 4.9.


                                       49
<PAGE>


                  Section 4.10      Payment of Note Principal; Decreases.

                  All payments  made  pursuant to this Section 4.10 will be made
         in accordance with the written instructions of the Master Servicer.

                                    (a)     Series 2000-1 Notes.

                                    (i)  Commencing  on the first  Determination
                         Date  after  the  commencement  of  the  Series  2000-1
                         Rapid  Amortization  Period, the Master  Servicer shall
                         instruct  the  Trustee or the  Paying  Agent as  to the
                         amount  allocated  to the  Series  2000-1 Notes  during
                         the  Related Month pursuant  to Section   4.7(b)(i)(2);
                         and

                                    (ii)  Commencing  on the first  Payment Date
                         after  the  commencement   of the Series  2000-1  Rapid
                         Amortization   Period, the  Trustee shall (1)  withdraw
                         from the  Series 2000-1  Collection Account  the amount
                         allocated  thereto pursuant to Section  4.7(b)(i)(2) of
                         this Supplement, (2) to the extent any  portion of  the
                         Series  2000-1  Invested  Amount  still  remains unpaid
                         after application of the  amounts specified  in  clause
                         (1) above,  the  Master  Servicer  shall  instruct  the
                         Trustee or the Paying Agent to  withdraw, from funds on
                         deposit in the  related  Excess Funding Accounts of any
                         additional Group II Series of Notes, if any, an  amount
                         equal to the  lesser  of (x) the  aggregate  amount  on
                         deposit in such Excess Funding Accounts on such Payment
                         Date (after  application  of  any  such  amounts to pay
                         principal and interest in respect of the related Series
                         of Notes pursuant to the  related  Series  Supplements)
                         in  excess of an amount  not  to  exceed   the  related
                         Available Subordinated Amounts at such time and (y) the
                         unpaid portion of the Series 2000-1 Invested Amount and
                         deposit  such   amounts   in   the   Series      2000-1
                         Distribution  Account  to be  paid,  pro rata,  to  the
                         Series  2000-1  Noteholders,  provided  that  any  such
                         amounts  withdrawn from the Excess Funding Accounts for
                         the  other  Group II  Series  of Notes shall be applied
                         on a  pro rata  basis  with  respect  to each  Group II
                         Series  of Notes  with  respect  to which a  deficiency
                         exists, (3) to  the  extent any  portion  of the Series
                         2000-1 Invested Amount remains unpaid after application
                         of  the  amount  specified in  clauses (1) and (2), the
                         Master  Servicer  shall  instruct  the  Trustee  or the
                         Paying Agent to withdraw, from funds on  deposit in the
                         Series 2000-1  Excess Funding Account,  an amount equal
                         to the  lesser of (v) the  amount  on  deposit  in  the
                         Series 2000-1 Excess Funding  Account on  such  Payment
                         Date  (after   application  of any amounts  pursuant to
                         Section 4.9 of  this  Supplement)  in  an amount not to
                         exceed the Series 2000-1 Available  Subordinated Amount


                                       50
<PAGE>


                         at such time  and (w) the unpaid portion  of the Series
                         2000-1 Invested  Amount  and  deposit  such  amount  in
                         the Series 2000-1  Distribution Account to be paid, pro
                         rata, to the Series 2000-1  Noteholders, and (4) to the
                         extent any portion of the Series 2000-1 Invested Amount
                         still remains unpaid after application of the   amounts
                         specified in clauses (1) through (3) above, if  amounts
                         have been  drawn on the  Series 2000-1 Letter of Credit
                         and deposited into the Series 2000-1 Collection Account
                         pursuant to Section 4.14 of this Supplement or  amounts
                         have been claimed under the Demand  Note or drawn under
                         the Series 2000-1 Letter of  Credit in  respect thereof
                         and deposited into the Series 2000-1 Collection Account
                         pursuant to Section 4.13 of this Supplement, the Master
                         Servicer shall instruct the Trustee or the Paying Agent
                         to  withdraw from the Series 2000-1 Collection  Account
                         on such  Payment  Date the lesser  of (x) the amount on
                         deposit  in  the  Series   2000-1  Collection   Account
                         representing such  draw on the Series  2000-1 Letter of
                         Credit   or  payment   under  the  Demand  Note  (after
                         application of any portion thereof  pursuant to Section
                         4.9 of  this  Supplement)  and  (y) the  excess  of the
                         Series   2000-1   Invested  Amount   over  the  amounts
                         described  in clauses (1) through (3) above and deposit
                         such amounts in the Series 2000-1 Distribution  Account
                         to be paid, pro rata, to the Series 2000-1 Noteholders;
                         provided, however, that on the final  Payment Date  for
                         the  Series 2000-1  Notes, the  Trustee  shall withdraw
                         from the Series 2000-1 Collection  Account, as provided
                         above, an aggregate amount which is no greater than the
                         Series 2000-1  Invested  Amount  as  of such  date. The
                         Series 2000-1  Invested Amount shall be due and payable
                         on the Series 2000-1 Termination Date.

                                    (iii) On each Payment  Date  occurring on or
                         after  the  date a   withdrawal  is  made  pursuant  to
                         Section  4.10(a)(ii) of  this  Supplement,  the  Paying
                         Agent shall,  in  accordance  with  Section 5.1 of  the
                         Base  Indenture and the  Master Servicer's  most recent
                         Monthly  Certificate  pay  to  the  applicable   Series
                         2000-1  Noteholders,  pro rata, the amount deposited in
                         the Series 2000-1  Distribution Account for the payment
                         of  principal  pursuant to  Section 4.10(a)(ii) of this
                         Supplement.

                                    (b) Decreases. On the Business Day occurring
                  on  the  date  a  withdrawal   is  made  pursuant  to  Section
                  4.7(a)(i)(2),  the Paying  Agent  shall pay to the Trustee for
                  the  benefit  of the  Series  2000-1  Noteholders  the  amount
                  deposited in the Series  2000-1  Distribution  Account for the
                  payment of principal pursuant to Section 4.7(a)(i)(2).

                  Section 4.11 Retained  Distribution  Account.  On each Payment
         Date, the Master Servicer shall, as applicable, instruct the Trustee in
         writing  to  instruct  the Paying  Agent to  transfer  to the  Retained
         Distribution  Account  (established  pursuant to Section  4.1(b) of the
         Base Indenture) (i) all funds which are in the Collection  Account that
         have been  allocated  to the Retained  Distribution  Account as of such
         Payment Date and (ii) all funds that were  previously  allocated to the
         Retained  Distribution  Account  but not  transferred  to the  Retained
         Distribution Account.


                                       51
<PAGE>


                  Section 4.12      Series 2000-1 Distribution Account.

                                    (a)    Establishment    of   Series   2000-1
                  Distribution Account. The Trustee shall establish and maintain
                  in the  name of the  Trustee  for the  benefit  of the  Series
                  2000-1 Noteholders, or cause to be established and maintained,
                  an account (the "Series 2000-1 Distribution Account"), bearing
                  a  designation  clearly  indicating  that the funds  deposited
                  therein  are  held  for  the  benefit  of  the  Series  2000-1
                  Noteholders.  The Series 2000-1 Distribution  Account shall be
                  maintained  (i)  with a  Qualified  Institution,  or (ii) as a
                  segregated  trust account with the corporate trust  department
                  of a depository  institution or trust company having corporate
                  trust powers and acting as trustee for funds  deposited in the
                  Series  2000-1  Distribution  Account.  If the  Series  2000-1
                  Distribution  Account is not maintained in accordance with the
                  previous  sentence,  the Master Servicer shall establish a new
                  Series 2000-1 Distribution  Account,  within ten (10) Business
                  Days after  obtaining  knowledge of such fact,  which complies
                  with such sentence, and shall instruct the Trustee to transfer
                  all cash and investments from the non-qualifying Series 2000-1
                  Distribution  Account into the new Series 2000-1  Distribution
                  Account.  Initially,  the Series 2000-1  Distribution  Account
                  will be established with the Trustee.

                                    (b)  Administration  of  the  Series  2000-1
                  Distribution  Account.  The Master Servicer shall instruct the
                  institution maintaining the Series 2000-1 Distribution Account
                  in  writing to invest  funds on  deposit in the Series  2000-1
                  Distribution  Account at all times in  Permitted  Investments;
                  provided,  however,  that any such investment shall mature not
                  later  than  the  Business  Day  prior  to  the  Payment  Date
                  following the date on which such funds were  received,  unless
                  any   Permitted   Investment   held  in  the   Series   2000-1
                  Distribution  Account is held with the Trustee,  in which case
                  such  investment may mature on such Payment Date provided that
                  such funds shall be available  for  withdrawal  on or prior to
                  such Payment Date.  The Trustee shall hold, for the benefit of
                  the Series 2000-1  Noteholders,  possession of any  negotiable
                  instruments or securities evidencing the Permitted Investments
                  from the time of purchase thereof until the time of maturity.

                                    (c) Earnings from Series 2000-1 Distribution
                  Account.  Subject to the  restrictions  set forth  above,  the
                  Master  Servicer  shall have the  authority  to  instruct  the
                  Trustee with respect to the  investment of funds on deposit in
                  the Series  2000-1  Distribution  Account.  All  interest  and
                  earnings (net of losses and  investment  expenses) on funds on
                  deposit in the Series  2000-1  Distribution  Account  shall be
                  deemed to be on deposit and available for distribution.

                                    (d)  Series  2000-1   Distribution   Account
                  Constitutes  Additional Collateral for Series 2000-1 Notes. In
                  order  to  secure  and  provide  for the  payment  of the RCFC
                  Obligations  with respect to the Series  2000-1 Notes (but not
                  the  other  Notes),  RCFC  hereby  assigns,  pledges,  grants,
                  transfers and sets over to the Trustee, for the benefit of the
                  Series  2000-1  Noteholders,  all of RCFC's  right,  title and
                  interest in and to the  following  (whether  now or  hereafter
                  existing and whether now owned or hereafter acquired): (i) the
                  Series 2000-1 Distribution  Account; (ii) all funds on deposit
                  therein  from  time  to  time;   (iii)  all  certificates  and
                  instruments,  if any, representing or evidencing any or all of
                  the Series 2000-1 Distribution Account or the funds on deposit
                  therein from time to time; (iv) all Permitted Investments made
                  at any time and from  time to time with  monies in the  Series
                  2000-1 Distribution  Account;  and (v) all proceeds of any and
                  all of the foregoing, including, without limitation, cash (the
                  items in the  foregoing  clauses (i) through (v) are  referred
                  to,  collectively,  as the "Series 2000-1 Distribution Account
                  Collateral").  The Trustee shall possess all right,  title and
                  interest  in all  funds on  deposit  from  time to time in the
                  Series  2000-1  Distribution   Account  and  in  all  proceeds
                  thereof.  The Series 2000-1  Distribution  Account  Collateral
                  shall be under the sole  dominion  and control of the Trustee,
                  and the Paying Agent at the direction of the Trustee,  in each
                  case for the benefit of the Series 2000-1 Noteholders.


                                       52
<PAGE>


                  Section  4.13     The Master  Servicer's  Failure  to Instruct
         the Trustee to Make a Deposit or Payment.  If the Master Servicer fails
         to give notice or instructions to make any payment from or deposit into
         the Group II  Collection  Account  required  to be given by the  Master
         Servicer,  at the time  specified  in the  Master  Lease  or any  other
         Related Document (including applicable grace periods), and such failure
         is known by the Trustee, the Trustee shall make such payment or deposit
         into or from the Group II  Collection  Account  without  such notice or
         instruction  from the Master  Servicer  if and to the  extent  that the
         Trustee has been furnished information adequate, in the sole discretion
         of the Trustee,  to  determine  the amounts and  beneficiaries  of such
         payments.  Pursuant to the Master Lease, the Master Servicer has agreed
         that it shall,  upon  request  of the  Trustee,  promptly  provide  the
         Trustee  with all  information  necessary  to allow the Trustee to make
         such a payment or deposit.

                  Section 4.14      Lease Payment Deficit Draws on Series 2000-1
         Letter of Credit.

                                    (a) At or before  10:00 a.m.  (New York City
                  time) on each Payment Date,  the Master  Servicer shall notify
                  the Trustee  pursuant to the Master Lease of the amount of the
                  Series 2000-1 Lease Payment Losses, such notification to be in
                  the form of Exhibit D to this Supplement.

                                    (b) So long as the Series  2000-1  Letter of
                  Credit  shall not have been  terminated,  on any Payment  Date
                  that there are Series 2000-1 Lease Payment Losses, the Trustee
                  shall,  by 1:00 p.m.  (New York City time) on the same Payment
                  Date, draw on the Series 2000-1 Letter of Credit by presenting
                  a draft in an amount  equal to the  lesser  of (i) the  Series
                  2000-1  Lease  Payment  Losses  allocated  to making a drawing
                  under the Series 2000-1 Letter of Credit  pursuant to Sections
                  4.7(a)(v)(1)  or  (b)(v)(1) of this  Supplement,  and (ii) the
                  amount  available to be drawn on the Series  2000-1  Letter of
                  Credit on such Payment Date  accompanied  by a Certificate  of
                  Credit Demand. The proceeds of such draw shall be deposited as
                  soon as  practicable in the Series 2000-1  Collection  Account
                  for  further  allocation  to the  Series  2000-1  Distribution
                  Account  in  accordance  with the  instructions  of the Master
                  Servicer and pursuant to the terms of this Supplement.


                                       53
<PAGE>


                  Section 4.15      Claim Under the Demand Note.

                                    (a) On each  Determination  Date, the Master
                  Servicer  shall  determine  the aggregate  amount,  if any, of
                  Losses that have  occurred  during the Related  Month.  In the
                  event that any such Losses occurring during such Related Month
                  exceed the amount of Recoveries  received  during such Related
                  Month,  the  Master  Servicer  shall set  forth the  aggregate
                  amount  of such net  Losses  in the  Monthly  Report,  and the
                  Trustee  shall make the  allocations  as set forth in Sections
                  4.7(a)(iii)(1)  and  (b)(iii)(1),   as  applicable,   of  this
                  Supplement.  If any amounts are allocated to a claim under the
                  Demand  Note  pursuant  to such  Sections  (any such  amounts,
                  "Demand Note Claim  Amounts"),  the Trustee shall  transmit to
                  the issuer of the Demand Note a demand for repayment  (each, a
                  "Demand  Notice")  under the Demand  Note in the amount of the
                  lesser of (x) the  outstanding  amount of such Demand Note and
                  (y) the Demand Note Claim  Amounts,  in each case such payment
                  to be made on or prior to the next succeeding  Payment Date by
                  deposit of funds into the Series 2000-1 Collection  Account in
                  the specified amount.

                                    (b) In the event that on any Payment Date on
                  which (x) a Demand Notice has been  transmitted  to the issuer
                  of the Demand Note on the related  Determination Date pursuant
                  to Section 4.15(a) above and the Demand Note issuer shall have
                  failed to deposit into the Series  2000-1  Collection  Account
                  the amount  specified  in such Demand  Notice,  on or prior to
                  10:00 a.m. (New York City time) on such Payment Date, or (y) a
                  Demand  Notice for  payment  by the issuer of the Demand  Note
                  could be  transmitted  to the issuer of the Demand Note of the
                  related  Determination Date pursuant to Section 4.15(a) above,
                  but has  been  prevented  from  being  transmitted  or,  if so
                  transmitted,  the issuer of the Demand Note has been prevented
                  from  making  any  payment  thereunder,  as a  result  of  the
                  operation of any bankruptcy or insolvency law, then so long as
                  the  Series  2000-1  Letter  of  Credit  shall  not have  been
                  terminated,  the Trustee  shall,  by 1:00 p.m.  (New York City
                  time) on the same  Business  Day,  draw on the  Series  2000-1
                  Letter of Credit by  presenting  a draft in an amount equal to
                  (i) that portion of the amount  demanded under the Demand Note
                  as specified in (a) above that has not been deposited into the
                  Series  2000-1  Collection  Account as of 10:00 a.m. (New York
                  City  time) on such  Payment  Date,  in the case of clause (x)
                  above or (ii) the amount of the stayed  demand for  payment in
                  the case of clause (y) above,  in each case,  accompanied by a
                  Certificate of Credit Demand.  The proceeds of such draw shall
                  be  deposited  in the Series  2000-1  Collection  Account  for
                  application   pursuant   to   Section   4.10(a)(ii)   of  this
                  Supplement.

                                    (c)  Demand  Note   Constitutes   Additional
                  Collateral  for Series  2000-1  Notes.  In order to secure and
                  provide for the payment of the RCFC  Obligations  with respect
                  to the Series  2000-1  Notes (but not the other  Notes),  RCFC
                  hereby assigns,  pledges,  grants,  transfers and sets over to
                  the Trustee, for the benefit of the Series 2000-1 Noteholders,
                  all of RCFC's  right,  title and interest in and to the Demand
                  Note and all proceeds  thereof.  The Trustee shall possess all
                  right,  title and interest in the Demand  Note,  all rights to
                  make  claims  thereunder  and  all  payments  thereon  and all
                  proceeds thereof.


                                       54
<PAGE>


                  Section 4.16      Series 2000-1  Letter of  Credit Termination
         Demand.

                                    (a)     If  prior  to the  date which  is 30
                  days  prior  to the  then  scheduled  Series 2000-1 Letter  of
                  Credit Expiration Date,

                                    (i) the Series 2000-1 Letter of Credit shall
                         not  have been  extended  or there shall  not have been
                         appointed  a successor  institution   to act  as Series
                         2000-1 Letter of Credit Provider, and

                                    (ii) the  payments to be made by the Lessees
                         under the  Master Lease shall  not have otherwise  been
                         credit  enhanced   with (A)  the funding of  the Series
                         2000-1 Cash Collateral Account  with cash in the amount
                         of the Series 2000-1 Letter of Credit Amount, (B) other
                         cash  collateral  accounts,  overcollateralization   or
                         subordinated securities or (C) with the  consent of the
                         Required  Group  II Noteholders,   a  Surety   Bond  or
                         other similar arrangements; provided, however, that

                                            (1) any such  successor  institution
                                    or   other   form   of   substitute   credit
                                    enhancement  referred  to in  the  foregoing
                                    clauses (B) and (C) shall be approved by the
                                    Series 2000-1 Required Noteholders; and

                                            (2) any such  successor  institution
                                    or   other   form   of   substitute   credit
                                    enhancement  referred  to in  the  foregoing
                                    clauses  (i)  or  (ii)(C)   shall,   if  the
                                    short-term debt ratings with respect to such
                                    substitute    credit     enhancement,     if
                                    applicable,  are  less  than  "A-1"  or  the
                                    equivalent  from Standard & Poor's and "P-1"
                                    or the equivalent from Moody's,  be approved
                                    by the Required Group II Noteholders;

                  then the Master  Servicer  shall notify the Trustee in writing
                  pursuant to the Master  Lease no later than one  Business  Day
                  prior to the Series 2000-1 Letter of Credit Expiration Date of
                  (i) the  principal  balance of all  Outstanding  Series 2000-1
                  Notes on such date, and (ii) the amount  available to be drawn
                  on the  Series  2000-1  Letter of Credit  on such  date.  Upon
                  receipt  of such  notice by the  Trustee  on or prior to 10:00
                  a.m.  (New York City time) on any  Business  Day,  the Trustee
                  shall,  by 1:00 p.m. (New York City time) on such Business Day
                  (or,  in the case of any  notice  given to the  Trustee  after
                  10:00 a.m.  (New York City time),  by 1:00 p.m. (New York City
                  time) on the next following  Business Day), draw the lesser of
                  the  amounts  set forth in  clauses  (i) and (ii) above on the
                  Series   2000-1   Letter  of  Credit  by  presenting  a  draft
                  accompanied by a Certificate  of Termination  Demand and shall
                  deposit the proceeds of the disbursement  resulting  therefrom
                  in  a  special   deposit  account  (the  "Series  2000-1  Cash
                  Collateral Account").


                                       55
<PAGE>


                                    (b) The  Master  Servicer  shall  notify the
                  Trustee in writing  pursuant  to the Master  Lease  within one
                  Business Day of the Master Servicer's  becoming aware that the
                  short-term  debt credit  rating of the Series 2000-1 Letter of
                  Credit Provider has fallen below "A-1" in the case of Standard
                  & Poor's  and "P-1" in the case of  Moody's.  At such time the
                  Master  Servicer  shall  also  notify  the  Trustee of (i) the
                  principal  balance of all  Outstanding  Series 2000-1 Notes on
                  such date,  and (ii) the Series 2000-1 Letter of Credit Amount
                  on such date. Upon the 60th Business Day following  receipt of
                  such notice by the Trustee if the  condition  described in the
                  first sentence of this Section  4.16(b) shall remain in effect
                  on or prior to 10:00 a.m. (New York City time) on any Business
                  Day,  unless the  Master  Servicer  shall have  obtained a new
                  letter  of  credit  substantially  in the  form of the  Series
                  2000-1  Letter  of  Credit  and  provided  by an  entity  with
                  short-term  debt  ratings  of at  least  "A-1"  in the case of
                  Standard  &  Poor's  and  "P-1" in the  case of  Moody's,  the
                  Trustee  shall,  by 1:00 p.m.  (New  York  City  time) on such
                  Business  Day  (or,  in the  case of any  notice  given to the
                  Trustee  after 10:00 a.m.  (New York City time),  by 1:00 p.m.
                  (New York City time) on the next following Business Day), draw
                  on the Series  2000-1  Letter of Credit in an amount  equal to
                  the lesser of the principal balance of all Outstanding  Series
                  2000-1 Notes on such Business Day and the amount  available to
                  be  drawn  on the  Series  2000-1  Letter  of  Credit  on such
                  Business  Day  by   presenting  a  draft   accompanied   by  a
                  Certificate  of  Termination  Demand  and  shall  deposit  the
                  proceeds of the disbursement resulting therefrom in the Series
                  2000-1 Cash Collateral Account.

                  Section 4.17      The Series 2000-1 Cash Collateral Account.

                                    (a) Upon  receipt of notice of a draw on the
                  Series 2000-1 Letter of Credit  pursuant to Section 4.16,  the
                  Trustee  shall  establish  and  maintain  in the  name  of the
                  Trustee for the benefit of the Series 2000-1  Noteholders,  or
                  cause to be established and maintained, the Series 2000-1 Cash
                  Collateral  Account bearing a designation  clearly  indicating
                  that the  funds  deposited  therein  are  held for the  Series
                  2000-1 Noteholders.  The Series 2000-1 Cash Collateral Account
                  shall be maintained (i) with a Qualified Institution,  or (ii)
                  as  a  segregated  trust  account  with  the  corporate  trust
                  department of a depository institution or trust company having
                  corporate  trust  powers  and  acting  as  trustee  for  funds
                  deposited in the Series 2000-1 Cash Collateral Account. If the
                  Series  2000-1 Cash  Collateral  Account is not  maintained in
                  accordance  with the prior  sentence,  then within 10 Business
                  Days  after  obtaining  knowledge  of such  fact,  the  Master
                  Servicer has agreed pursuant to the Master Lease that it shall
                  establish a new Series  2000-1 Cash  Collateral  Account which
                  complies with such sentence and shall  instruct the Trustee in
                  writing to transfer into the new Series 2000-1 Cash Collateral
                  Account  all cash  and  investments  from  the  non-qualifying
                  Series 2000-1 Cash Collateral Account.  When established,  the
                  Series 2000-1 Cash Collateral  Account is intended to function
                  in all respects as the replacement for, and the equivalent of,
                  the Series 2000-1 Letter of Credit. Accordingly, following its
                  creation, each reference to a draw on the Series 2000-1 Letter
                  of Credit shall refer to  withdrawals  from the Series  2000-1
                  Cash Collateral  Account and references to similar terms shall
                  mean and be a reference  to actions  taken with respect to the
                  Series  2000-1 Cash  Collateral  Account  that  correspond  to
                  actions that  otherwise  would have been taken with respect to
                  the Series  2000-1  Letter of  Credit.  Without  limiting  the
                  generality of the foregoing, upon funding of the Series 2000-1
                  Cash Collateral Account,  the Trustee shall, at all times when
                  the  Trustee is  otherwise  required  to make a draw under the
                  Series  2000-1  Letter of Credit  pursuant to Section  4.14 or
                  4.16 of this  Supplement,  make a draw from the Series  2000-1
                  Cash  Collateral  Account  in the amount and at such time as a
                  draw would be made under the  Series  2000-1  Letter of Credit
                  pursuant  to  Section  4.14 or 4.16  of this  Supplement.  The
                  Trustee shall provide  written notice to DTAG of any draw from
                  the Series 2000-1 Cash Collateral  Account pursuant to Section
                  4.14 or 4.16 of this Supplement.


                                       56
<PAGE>


                                    (b) In order to secure and  provide  for the
                  repayment and payment of the  obligations of RCFC with respect
                  to the  Series  2000-1  Notes  (but not any  other  Series  of
                  Notes), RCFC hereby assigns,  pledges,  grants,  transfers and
                  sets over to the Trustee, for the benefit of the Series 2000-1
                  Noteholders, all of RCFC's right, title and interest in and to
                  the following  (whether now or hereafter  existing and whether
                  now owned or hereafter  acquired):  (i) the Series 2000-1 Cash
                  Collateral  Acc