EXHIBIT (a)(1)(v) -
                                          AMENDED AND RESTATED OFFER TO PURCHASE


                              AMENDED AND RESTATED
                    OFFER TO PURCHASE DATED DECEMBER 13, 2001
                                       FOR
                  ALL OF THE OUTSTANDING SHARES OF COMMON STOCK
                                       OF
                            UGLY DUCKLING CORPORATION
                                       AT
                           AN INCREASED CASH PRICE OF
                               $3.53 NET PER SHARE
                                       BY
                              UDC ACQUISITION CORP.
                                 AN AFFILIATE OF
                               ERNEST C. GARCIA II

THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M., MOUNTAIN STANDARD
TIME, ON JANUARY 16, 2002, UNLESS THE OFFER IS EXTENDED.

         A SPECIAL TRANSACTION COMMITTEE OF INDEPENDENT DIRECTORS OF UGLY
DUCKLING'S BOARD OF DIRECTORS AND THE FULL BOARD OF DIRECTORS OF UGLY DUCKLING
HAS UNANIMOUSLY DETERMINED THAT EACH OF THE AMENDED OFFER AND THE MERGER IS FAIR
TO UGLY DUCKLING AND ITS STOCKHOLDERS (OTHER THAN THE BUYOUT GROUP), AND UGLY
DUCKLING RECOMMENDS THAT STOCKHOLDERS ACCEPT THE AMENDED OFFER AND TENDER THEIR
SHARES PURSUANT TO THE AMENDED OFFER.

         THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION, NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY
STATE SECURITIES COMMISSION PASSED UPON THE FAIRNESS OR MERITS OF SUCH
TRANSACTION OR UPON THE ACCURACY OR ADEQUACY OF THE INFORMATION CONTAINED IN
THIS DOCUMENT. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

         THIS OFFER IS SUBJECT TO CERTAIN TERMS AND CONDITIONS. SEE
"INTRODUCTION" AND SECTIONS 1 AND 7.


            The date of the Offer to Purchase is November 26, 2001.

  The Offer to Purchase has been amended and restated as of December 13, 2001.

                                    IMPORTANT

IF YOU WISH TO TENDER ALL OR ANY PART OF YOUR SHARES, YOU SHOULD EITHER:

         (1)(A) COMPLETE AND SIGN AN AMENDED AND RESTATED LETTER OF TRANSMITTAL
ACCORDING TO THE INSTRUCTIONS IN THE ENCLOSED AMENDED AND RESTATED LETTER OF
TRANSMITTAL AND MAIL OR DELIVER IT, TOGETHER WITH ANY REQUIRED SIGNATURE
GUARANTEE AND ANY OTHER REQUIRED DOCUMENTS, TO COMPUTERSHARE TRUST COMPANY,
INC., THE DEPOSITARY FOR THE TENDER OFFER ("COMPUTERSHARE"), AND MAIL OR DELIVER
THE CERTIFICATES FOR YOUR SHARES TO COMPUTERSHARE TOGETHER WITH ANY OTHER
DOCUMENTS REQUIRED BY THE AMENDED AND RESTATED LETTER OF TRANSMITTAL OR (B)
TENDER THE SHARES ACCORDING TO THE PROCEDURE FOR BOOK-ENTRY TRANSFER DESCRIBED
IN SECTION 2 OF THE AMENDED AND RESTATED OFFER TO PURCHASE, OR

         (2) REQUEST A BROKER, DEALER, COMMERCIAL BANK, TRUST COMPANY OR OTHER
NOMINEE TO TENDER YOUR SHARES FOR YOU.

IF YOUR SHARES ARE REGISTERED IN THE NAME OF A BROKER, DEALER, COMMERCIAL BANK,
TRUST COMPANY OR OTHER NOMINEE, YOU SHOULD CONTACT THAT PERSON IF YOU DESIRE TO
TENDER YOUR SHARES. IF YOU DESIRE TO TENDER YOUR SHARES AND

         (1) YOUR CERTIFICATES FOR THE SHARES ARE NOT IMMEDIATELY AVAILABLE OR
CANNOT BE DELIVERED TO COMPUTERSHARE, OR

         (2) YOU CANNOT COMPLY WITH THE PROCEDURE FOR BOOK-ENTRY TRANSFER, OR

         (3) YOUR OTHER REQUIRED DOCUMENTS CANNOT BE DELIVERED TO COMPUTERSHARE
BY THE EXPIRATION OF THE TENDER OFFER,

YOU MUST TENDER YOUR SHARES ACCORDING TO THE GUARANTEED DELIVERY PROCEDURE
DESCRIBED IN SECTION 2 OF THE OFFER TO PURCHASE.

QUESTIONS AND REQUESTS FOR ASSISTANCE MAY BE DIRECTED TO MORROW & CO., INC. (THE
"INFORMATION AGENT"), AT ITS ADDRESS AND TELEPHONE NUMBERS SET FORTH IN SECTION
15 OF THIS OFFER TO PURCHASE. REQUESTS FOR ADDITIONAL COPIES OF THIS DOCUMENT,
THE RELATED AMENDED AND RESTATED LETTER OF TRANSMITTAL OR THE NOTICE OF
GUARANTEED DELIVERY MAY BE DIRECTED TO THE INFORMATION AGENT.

THE OFFER IS NOT CONDITIONED ON THE TENDER OF ANY MINIMUM NUMBER OF SHARES. THE
OFFER IS CONDITIONED UPON, AMONG OTHER THINGS, THE ABSENCE OF CERTAIN CONDITIONS
DESCRIBED IN SECTION 7 OF THIS OFFER TO PURCHASE.

                                      (i)

UDC ACQUISITION CORP. IS NOT MAKING ANY RECOMMENDATION TO YOU REGARDING WHETHER
TO TENDER OR REFRAIN FROM TENDERING YOUR SHARES. EACH OF YOU MUST MAKE YOUR OWN
DECISION REGARDING WHETHER TO TENDER SHARES, AND, IF SO, HOW MANY OF YOUR SHARES
TO TENDER.

UDC ACQUISITION CORP. HAS NOT AUTHORIZED ANY PERSON TO MAKE ANY RECOMMENDATION
ON ITS BEHALF REGARDING WHETHER YOU SHOULD TENDER OR REFRAIN FROM TENDERING YOUR
SHARES PURSUANT TO THE OFFER. UDC ACQUISITION CORP. HAS NOT AUTHORIZED ANY
PERSON TO GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATION IN CONNECTION WITH
THE OFFER OTHER THAN THOSE CONTAINED HEREIN OR IN THE AMENDED AND RESTATED
LETTER OF TRANSMITTAL. ANY RECOMMENDATION OR INFORMATION, IF GIVEN OR MADE, MUST
NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY UDC ACQUISITION CORP.

         Questions and requests for assistance may be directed to the
Information Agent at its respective address and telephone numbers set forth on
the back cover of this Amended and Restated Offer to Purchase. Requests for
additional copies of this Amended and Restated Offer to Purchase and the Amended
and Restated Letter of Transmittal may be directed to the Information Agent or
to brokers, dealers, commercial banks or trust companies.

                               SUMMARY TERM SHEET

         This summary highlights important and material information from this
Amended and Restated Offer to Purchase but is intended to be an overview only.
To fully understand the offer described in this document and for a more complete
description of the terms of the offer described in this document, you should
read carefully this entire document, the appendices to this Amended and Restated
Offer to Purchase, documents incorporated by reference or otherwise referred to
herein and the Amended and Restated Letter of Transmittal. Section references
have been included to direct you to a more complete description of the topics
contained in this summary.

     -    UDC Acquisition Corp., a wholly owned subsidiary of UDC Holdings
          Corp., a Delaware corporation, which is majority owned by Mr. Garcia,
          has entered into a merger agreement with Ugly Duckling pursuant to
          which Mr. Garcia has amended his offer to acquire all of the common
          stock of Ugly Duckling by forming UDC Acquisition Corp. for the
          purpose of making and effecting the offer and to increase the purchase
          price in the offer to $3.53 per share. All stockholders whose Shares
          are validly tendered and not withdrawn and accepted for payment
          (including Shares tendered prior to the date of this Amended and
          Restated Offer to Purchase) will receive the increased price. See the
          Introduction and Section 1 of this Amended and Restated Offer to
          Purchase.

     -    UDC Acquisition Corp. is a wholly owned subsidiary of UDC Holdings
          Corp., which is 90% owned by Mr. Garcia and 10% owned by Mr. Sullivan.
          Mr. Garcia is the Chairman, founder and majority stockholder of Ugly
          Duckling. Mr. Sullivan is the President and Chief Executive Officer of
          Ugly Duckling. UDC Acquisition Corp. and UDC Holdings


                                      (ii)

          Corp., each of which were formed to effect the amended offer and the
          merger, are controlled by Mr. Garcia.

     -    The Buyout Group (which consists of UDC Holdings Corp., UDC
          Acquisition Corp., Mr. Garcia, and Mr. Sullivan) believes that the
          Amended and Restated Offer to Purchase is fair to the unaffiliated
          holders of Common Stock. This belief, however, should not be construed
          as a recommendation as to whether or not you should tender your
          Shares. A special transaction committee of independent directors of
          Ugly Duckling, which was given the responsibility to evaluate UDC
          Acquisition Corp.'s tender offer, has determined that Ugly Duckling
          will recommend that you tender your shares in the amended offer. The
          Board of Directors of Ugly Duckling has similarly determined that Ugly
          Duckling will recommend that you tender your shares in the amended
          offer.

     -    The expiration date of the amended offer has been changed to 5:00
          p.m., Mountain Standard Time, on January 16, 2002, unless such date is
          extended. See Section 1 of this Amended and Restated Offer to
          Purchase.

     -    The amended offer is subject to the amended conditions described in
          this Amended and Restated Offer to Purchase, which are significantly
          more limited than the conditions contained in the original Offer to
          Purchase that you received. See Section 7 of this Amended and Restated
          Offer to Purchase.

     -    This is a "going private" transaction. If the tender offer is
          completed, the Buyout Group intends to cause Ugly Duckling to merge
          with UDC Acquisition Corp. or an affiliate of UDC Acquisition Corp.
          and as a result:

            o   UDC Holdings Corp. will own all of the equity interests in Ugly
                Duckling, and Ugly Duckling will become a wholly owned
                subsidiary of UDC Holdings Corp.;

            o   You will no longer have any interest in Ugly Duckling's future
                earnings or growth;

            o   Ugly Duckling will no longer be a public company; and

            o   Ugly Duckling common stock will no longer trade on the Nasdaq
                National Market.

See "Special Factors - Certain Effects of the Offer" beginning on page 3.

     -    If the amended offer is completed, the Buyout Group intends to cause
          UDC Acquisition Corp. or another affiliate of UDC Acquisition Corp. to
          merge with and into Ugly Duckling. The consideration paid in a
          subsequent merger will be the same consideration as is paid in the
          amended offer. See the Introduction and Section 6 of this Amended and
          Restated Offer to Purchase.

     -    Stockholders who sell their shares in the amended offer will, if the
          amended offer is completed, receive cash for their shares sooner than
          stockholders who wait for the merger, but stockholders who tender will
          not be entitled to a judicial appraisal of the fair


                                     (iii)

          value of their shares under Delaware law, and any stockholder who does
          not tender their shares and who properly dissents from the merger may
          exercise such appraisal rights. See "Special Factors" of this Amended
          and Restated Offer to Purchase.

         The consummation of the merger following the amended offer is
contingent upon certain conditions, as described below under the heading "The
Merger Agreement." Specifically, the merger is conditioned upon the following
material conditions:

     -    The holders of a majority of the shares, or 2,385,875 shares, as of
          the date of the merger agreement (excluding shares owned by the
          members of the Buyout Group) must have either (i) validly tendered and
          not withdrawn the shares pursuant to the amended offer or (ii) if
          submitted to stockholders for their approval, voted in favor of the
          merger. After the completion of the amended offer, the Buyout Group
          will announce the results of the amended offer and whether such
          condition has been satisfied. Stockholders will not be able to
          withdraw their tendered shares after the expiration of the offer
          period whether or not such condition has been satisfied. Therefore,
          stockholders who tender their shares cannot be certain that the
          subsequent merger will be effected at the time they tender their
          shares even if the amended offer is consummated.

     -    The board of directors and the special transaction committee must not
          have withheld or withdrawn and shall not have modified or amended in a
          manner adverse to UDC Acquisition Corp., the approval, adoption or
          recommendation of the merger or the merger agreement.

     -    The settlement of the pending shareholder litigation described in
          Section 14 of this Amended and Restated Offer to Purchase must have
          received final court approval and been dismissed with prejudice.

         If any of these conditions are not satisfied, UDC Acquisition Corp.
would not be obligated to consummate the merger. If UDC Acquisition Corp.
decides not to consummate the merger and you did not tender your shares during
the amended offer period, you would face the following risks as a minority
shareholder in Ugly Duckling:

            -   Your shares will remain outstanding after the expiration of the
                amended offer. You may not have another opportunity or right to
                tender your shares to UDC Acquisition pursuant to the terms of
                the offer.

            -   You will not be entitled to any appraisal or dissenter's rights
                under the General Corporation Law of the State of Delaware that
                may arise as a result of the merger.

            -   If a sufficient number of holders of common stock tender shares
                pursuant to the offer, Mr. Garcia will be able cause the
                deregistration of the common stock and terminate Ugly Duckling's
                reporting obligations under the Securities Exchange Act of 1934,
                as amended (the "Exchange Act"), including its obligation to
                file annual and other periodic reports with the Securities and
                Exchange Commission or to provide the type of going-private
                disclosures contained in this Tender Offer Statement and Rule
                13e-3 Transaction Statement.


                                      (iv)

            -   The termination of the registration of shares of the Ugly
                Duckling's common stock under the Exchange Act would
                substantially reduce the information required to be furnished to
                you as a holder of Ugly Duckling's common stock, and would make
                certain provision of the Exchange Act, such as the short-swing
                profit recovery provisions of Section 16(b) and the requirement
                of furnishing a detailed proxy statement in connection with
                stockholders' meetings pursuant to Section 14(a), no longer
                applicable to your shares. Furthermore, "affiliates" of Ugly
                Duckling and persons holding "restricted securities" of Ugly
                Duckling may be deprived of the ability to dispose of the
                securities pursuant to Rule 144 under the Securities Act.

            -   If registration of Ugly Duckling's shares under the Exchange Act
                were terminated, the shares would no longer be "margin
                securities" or eligible for listing on the Nasdaq National
                Market. If the shares no longer constitute "margin securities"
                for purposes of the Federal Reserve Board's margin regulations,
                they could no longer be used as collateral for Purpose Loans
                made by brokers.

            -   If Ugly Duckling's shares are delisted, you will face an
                unpredictable market for your shares and the possibility that
                the market price of your shares will be less than the purchase
                price.

            -   You will hold stock in a company in which virtually all control
                is held by Mr. Garcia, who will be in a position to determine
                all major policy and business decisions of Ugly Duckling.


WHAT IS THE TENDER OFFER?

            -   UDC Acquisition Corp. is offering to purchase all of the
                outstanding shares of Common Stock of Ugly Duckling (excluding
                shares owned by the Buyout Group) for net cash at a price per
                share equal to $3.53 upon specified terms and subject to
                conditions as set forth in the tender offer documents, as
                amended.

            -   The amended offer is the first step in UDC Acquisition Corp.'s
                plan to acquire all of the outstanding shares of Ugly Duckling.
                If the amended offer is completed, UDC Acquisition Corp. intends
                to acquire any remaining shares of Ugly Duckling not acquired in
                the tender offer for $3.53 per share in cash in a subsequent
                merger.

WHO OWNS UDC ACQUISITION CORP.?

            -   UDC Acquisition Corp. is a wholly owned subsidiary of UDC
                Holdings Corp., a Delaware corporation, which is majority owned
                by Mr. Garcia, the founder, Chairman of the Board of Directors
                and majority stockholder in Ugly Duckling Corporation. UDC
                Holdings Corp. is owned 90% by Mr. Garcia and 10% by Greg
                Sullivan, President and Chief Executive Officer of Ugly Duckling
                Corporation. It is anticipated that any shares of Ugly Duckling
                common stock held by Mr. Garcia or Mr. Sullivan will be
                transferred to UDC Acquisition Corp. prior to effecting the
                amended offer. See Section 5 of this Amended and Restated Offer
                to Purchase.


                                      (v)

WHAT IS THE PURPOSE OF THIS TENDER OFFER?

            -   The purpose of the tender offer, as amended, and the proposed
                subsequent merger is to acquire the entire equity interest in
                Ugly Duckling.

WHY IS THE TENDER OFFER BEING AMENDED?

            -   Under the amended offer, UDC Acquisition Corp. is increasing the
                offer to purchase your shares of Common Stock from $2.51 per
                share to $3.53 per share. This price represents a 42% premium to
                the closing price of your shares on November 15, 2001, the last
                trading day prior to the public announcement of Mr. Garcia's
                intent to commence the original tender offer.


DOES UGLY DUCKLING RECOMMEND THAT I TENDER MY SHARES IN THE AMENDED OFFER?

            -   Yes, based on the determination by a Special Transaction
                Committee of Independent Directors of Ugly Duckling's Board of
                Directors and the determination by its full Board of Directors,
                Ugly Duckling has recommended that you tender your shares in the
                amended offer.

IF I ALREADY TENDERED MY SHARES IN THE ORIGINAL OFFER, DO I HAVE TO DO ANYTHING
NOW?

            -   No, stockholders do not have to take any action regarding any
                shares previously validly tendered and not withdrawn. If the
                amended offer is completed, these shares will be accepted for
                payment and such stockholders will receive the increased price
                of $3.53 per share.

HAS THE EXPIRATION DATE OF THE OFFER BEEN CHANGED?

            -   Yes, the expiration date of the amended offer is 5:00 p.m.,
                Mountain Standard Time, on January 16, 2002.

MAY THE OFFER BE EXTENDED?

            UDC Acquisition Corp. may, in its sole discretion, or as required by
the rules of the SEC, extend the period of time the amended offer will be open
by issuing a press release or making some other public announcement by no later
than the next business day after the offer otherwise would have expired. The
merger agreement between Ugly Duckling and the Buyout Group sets forth certain
restrictions on the ability of UDC Acquisition Corp. to extend the expiration
date, including a limitation on the ability to extend the Expiration Date more
than 20 business days, in the aggregate, beyond the initial Expiration Date.

            -   See Section 1 of this Amended and Restated Offer to Purchase for
                details.


                                      (vi)

WILL THERE BE A SUBSEQUENT OFFERING PERIOD?

            -   UDC Acquisition Corp. may also elect to provide a "subsequent
                offering period" of up to 20 business days. A subsequent
                offering period, if one is provided, will be an additional
                opportunity for stockholders to tender, but not withdraw, their
                shares and receive the offer consideration for such shares
                promptly after they are tendered. See Section 1 of this Amended
                and Restated Offer to Purchase for details.

WHAT IS THE PRICE PER SHARE OF COMMON STOCK AS OF A RECENT DATE?

            The closing price for shares of Ugly Duckling common stock was:

            -   $2.49 per share on November 15, 2001, the last trading day
                before the announcement of the initial tender offer, and

            -   $______ per share on December ___, 2001, the last full trading
                day before the printing of these materials.

            -   The trailing 20 trading day average closing price for shares of
                Ugly Duckling common stock was $2.24 per share as of November
                15, 2001, the last trading day before the announcement of the
                initial tender offer.

            Before deciding whether to tender, you should obtain a current
market quotation for the shares. See Section 9 of this Amended and Restated
Offer to Purchase.

WILL THE PRICE PER SHARE BE HIGHER OR LOWER THAN THE PURCHASE PRICE ON THE
EXPIRATION DATE?

            -   No one can accurately predict the price per share of Common
                Stock at a future date.

HOW DO I TENDER MY SHARES?

            -   To tender your shares, you must do one of the following:

            (a)  If you are a record holder (i.e., a stock certificate has been
            issued to you), you must complete and sign the enclosed Amended and
            Restated Letter of Transmittal and send it with your stock
            certificate(s) to Computershare Trust Company, Inc., or follow the
            procedures described in this Amended and Restated Offer to Purchase
            for book-entry transfer under the heading "The Offer - Procedures
            for Tendering Shares." These materials must reach Computershare
            before the tender offer expires. Detailed instructions are contained
            in the Amended and Restated Letter of Transmittal and under the
            heading "The Offer - Procedures for Tendering Shares" below.

            (b)  If you are a record holder, but your stock certificate is not
            available, or you cannot deliver it to Computershare before the
            offer expires, you may be able to tender your shares using the
            Notice of Guaranteed Delivery, which was previously delivered to
            you. Please call Morrow & Co., Inc., at one of the numbers set forth
            on the back of this Amended and Restated Offer to Purchase.


                                     (vii)

            (c)  If you hold your shares through a broker, bank or other
            nominee, you should contact your nominee and instruct them to tender
            your shares. See "The Offer - Procedures for Tendering Shares".

MAY I WITHDRAW MY SHARES AFTER I HAVE TENDERED THEM AND, IF SO, BY WHEN?

            -   Yes, you may withdraw your tendered shares at any time prior to
                5:00 p.m., Mountain Standard Time, on January 16, 2002 (or if
                the amended offer is extended, at any time prior to 5:00 p.m.,
                Mountain Standard Time, on the new expiration date). In
                addition, if shares tendered have not then been accepted for
                payment, you may withdraw your tendered shares at any time after
                January 24, 2002. See Section 3 of this Amended and Restated
                Offer to Purchase for details.

HOW DO I WITHDRAW TENDERED SHARES?

            -   A written notice of withdrawal of tendered shares must be timely
                received by Computershare Trust Company, Inc., which specifies
                the name of the stockholder who tendered the shares, the number
                of shares being withdrawn (which must be all of the shares
                tendered) and, as regards share certificates which represent
                tendered shares that have been delivered or otherwise identified
                to Computershare Trust Company, Inc., the name of the registered
                owner of such shares if different than the person who tendered
                the shares. See Section 3 of this Amended and Restated Offer to
                Purchase for details.

MAY I PLACE ANY CONDITIONS ON MY TENDER OF SHARES?

            -   No.

DOES UDC ACQUISITION CORP. HAVE THE FINANCIAL RESOURCES TO MAKE PAYMENT?

            -   Yes. Mr. Garcia will assure that UDC Acquisition Corp. has the
                financial reserves to fund the amended offer described in this
                document with borrowings and available cash. Mr. Garcia has
                agreed to loan necessary funds to UDC Holdings Corp. and UDC
                Holdings Corp. will contribute to UDC Acquisition Corp. the
                funds necessary to effect the tender offer, as amended, and
                subsequent merger. See Section 8 of this Amended and Restated
                Offer to Purchase for details.

IF SHARES I TENDER ARE ACCEPTED, WHEN WILL PAYMENT BE MADE?

            -   If tendered shares are accepted by the Purchaser, payment will
                be made promptly following the Expiration Date, which it is
                currently contemplated will be made on or about January 23,
                2002. Tendering shareholders will be required to surrender
                certificates representing tendered Shares and provide
                appropriate transmittal documentation. See Section 4 of this
                Amended and Restated Offer to Purchase for details.


                                     (viii)

IS MY SALE OF SHARES IN THE TENDER OFFER A TAXABLE TRANSACTION?

            -   For most stockholders, yes. All U.S. stockholders (other than
                tax-exempt stockholders) who sell shares in the tender offer are
                expected to recognize gain or loss for U.S. federal income tax
                purposes equal to the difference between the cash they receive
                for the shares sold and their adjusted basis in the shares. The
                sale date of the amended tender offer for tax purposes will be
                the date UDC Acquisition Corp. accepts shares for purchase. It
                is strongly recommended that you consult your tax advisor. See
                Section 11 of this Amended and Restated Offer to Purchase for
                details.

IS THERE ANY REASON SHARES TENDERED WOULD NOT BE ACCEPTED?

            -   In addition to those circumstances described in Section 7 in
                which UDC Acquisition Corp. is not required to accept tendered
                shares, UDC Acquisition Corp. has reserved the right to reject
                any and all tenders determined by UDC Acquisition Corp. not to
                be in appropriate form. Tenders will be rejected if they do not
                include original signature(s) or the original of any required
                signature guarantee(s).

HOW WILL TENDERED SHARES BE ACCEPTED FOR PAYMENT?

            -   Properly tendered shares will be accepted for payment by a
                determination of UDC Acquisition Corp. followed by notice of
                acceptance to Computershare Trust Company, Inc., which is
                thereafter to make payment as directed by UDC Acquisition Corp.
                with funds to be deposited with it by UDC Acquisition Corp. See
                Sections 1 and 4 of this Amended and Restated Offer to Purchase
                for details.

WHAT ACTION NEED I TAKE IF I DECIDE NOT TO TENDER MY SHARES?

            -   None.


WHO CAN I TALK TO IF I HAVE QUESTIONS ABOUT THE AMENDED OFFER?

            -   If you have questions or you need assistance, you should contact
                the Information Agent at the following address and telephone
                number:






                                      (ix)

                               MORROW & CO., INC.
                           445 Park Avenue, 5th Floor
                            New York, New York 10022
                           Call Collect (212) 754-8000
                 Banks and Brokerage Firms Call: (800) 654-2468
                    Stockholders Please Call: (800) 607-0088
                         E-mail: UGLY.INFO@morrowco.com

PLEASE READ THIS AMENDED AND RESTATED OFFER TO PURCHASE AND THE RELATED AMENDED
AND RESTATED LETTER OF TRANSMITTAL BEFORE YOU MAKE ANY DECISION WITH RESPECT TO
THE AMENDED OFFER.












                                      (x)

                                TABLE OF CONTENTS
                                   (continued)



                                                                            PAGE
                                                                         
SUMMARY TERM SHEET .......................................................   ii

INTRODUCTION .............................................................    1

SPECIAL FACTORS ..........................................................    3

         Section 1.  Offer to Purchase and Purchase Price; Expiration
                     Date; Determination of Purchase Price ...............   19

         Section 2.  Procedures for Tendering Shares .....................   22

         Section 3.  Withdrawal Rights ...................................   26

         Section 4.  Purchase of Shares; Payment of Purchase Price .......   27

         Section 5.  Identity and Background of Offeror ..................   28

         Section 6.  The Merger Agreement ................................   30

         Section 7.  Certain Conditions of the Amended Offer .............   38

         Section 8.  Source and Amount of Funds ..........................   40

         Section 9.  Certain Information About the Company ...............   41

         Section 10. Certain Transactions with Affiliates; Involvement
                     in Certain Legal Proceedings ........................   43

         Section 11. Certain Federal Income Tax Consequences .............   45

         Section 12. Transactions and Arrangements Concerning Shares .....   47

         Section 13. Fees and Expenses ...................................   48

         Section 14. Certain Legal Matters ...............................   49

         Section 15. Address; Miscellaneous ..............................   51



                                      -i-

                                  INTRODUCTION

         The following information amends and restates the Offer to Purchase,
dated November 26, 2001 (the "Original Offer") of Ernest C. Garcia II, pursuant
to which, among other things, UDC Acquisition Corp., a Delaware corporation (the
"Purchaser") and a wholly owned subsidiary of UDC Holdings Corp., a Delaware
corporation ("UDC Holdings") and majority owned by Mr. Garcia replaces Mr.
Garcia as the offeror for all of the outstanding shares of common stock, $.001
par value per share (the "Common Stock"), of Ugly Duckling Corporation, a
Delaware corporation (the "Company") at the increased price of $3.53 per Share
(the "Purchase Price"), net to the seller in cash, upon the terms and subject to
the conditions set forth in this Amended and Restated Offer to Purchase and in
the related Amended and Restated Letter of Transmittal (together, the "Amended
Offer"). The term "Offer" includes the Original Offer, the Amended Offer and any
subsequent offering period, as described in Section 1. "Share" or "Shares,"
refers to the shares of Common Stock of the Company. The term "Buyout Group"
refers to the Purchaser, UDC Holdings, Mr. Garcia and Gregory B. Sullivan.

A SPECIAL TRANSACTION COMMITTEE OF INDEPENDENT DIRECTORS OF THE COMPANY'S BOARD
OF DIRECTORS AND THE ENTIRE BOARD OF DIRECTORS HAVE UNANIMOUSLY DETERMINED THAT
EACH OF THE AMENDED OFFER AND THE MERGER IS FAIR TO THE COMPANY AND ITS
STOCKHOLDERS (OTHER THAN THE BUYOUT GROUP), AND THE COMPANY RECOMMENDS THAT
STOCKHOLDERS ACCEPT THE AMENDED OFFER AND TENDER THEIR SHARES PURSUANT TO THE
AMENDED OFFER.

         The Offer is conditioned upon, among other things, the absence of
certain adverse conditions described in Section 7, "Certain Conditions of the
Offer." The Shares are traded on the Nasdaq National Market under the symbol
"UGLY."

         Subject to the conditions set forth in the Offer, the Purchaser is
offering to purchase all the outstanding Shares which are tendered and received
by the Purchaser by, and not withdrawn prior to, 5:00 p.m., Mountain Standard
Time, on January 16, 2002, subject to any extension of the Offer by the
Purchaser (the "Expiration Date").

         Although the Letter of Transmittal previously circulated with the Offer
to Purchase only refers to the Original Offer, stockholders using such document
to tender their Shares will nevertheless be deemed to be tendering pursuant to
the Amended Offer and will receive the increased Purchase Price per Share
described in this Amended and Restated Offer to Purchase if Shares are accepted
for payment and paid for by the Purchaser pursuant to the Amended Offer.

SHARES PREVIOUSLY VALIDLY TENDERED AND NOT WITHDRAWN CONSTITUTE VALID TENDERS
FOR PURPOSES OF THE AMENDED OFFER. SUCH STOCKHOLDERS ARE NOT REQUIRED TO TAKE
ANY FURTHER ACTION WITH RESPECT TO SUCH SHARES IN ORDER TO RECEIVE THE INCREASED
PURCHASE PRICE OF $3.53 PER SHARE IF SHARES ARE ACCEPTED FOR PAYMENT AND PAID
FOR BY THE PURCHASER PURSUANT TO THE AMENDED OFFER, EXCEPT AS MAY BE REQUIRED BY
THE GUARANTEED DELIVERY PROCEDURE IF SUCH


                                       1

PROCEDURE WAS UTILIZED. SEE SECTION 3 OF THIS AMENDED AND RESTATED OFFER TO
PURCHASE FOR THE PROCEDURES FOR WITHDRAWING SHARES TENDERED PURSUANT TO THE
AMENDED OFFER. IF YOU HAVE NOT ALREADY TENDERED YOUR SHARES, PLEASE DISREGARD
THE MATERIALS PREVIOUSLY DELIVERED TO YOU AND USE THE MATERIALS CONTAINED WITH
THIS AMENDED AND RESTATED OFFER TO PURCHASE.

         PURPOSE OF THE AMENDED OFFER; THE MERGER. The purpose of the Amended
Offer is to acquire for cash as many outstanding Shares as possible as a first
step in acquiring the entire equity interest in the Company. The Company, the
Purchaser, UDC Holdings, Mr. Garcia and Mr. Sullivan have entered into an
Agreement and Plan of Merger, dated as of December 10, 2001 (the "Merger
Agreement"), which provides for, among other things, (i) an increase in the
price per Share to be paid pursuant to this Amended Offer from $2.51 per Share
to $3.53 per Share, net to the seller in cash, (ii) the amendment and
restatement of the conditions to this Amended Offer as set forth in their
entirety in Section 7 of this Amended and Restated Offer to Purchase and (iii)
the merger of the Purchaser (or another direct or indirect affiliate of Mr.
Garcia) with and into the Company (the "Merger") as promptly as is practicable
following the consummation of the Offer. In the Merger, each outstanding Share
(other than (a) any Shares held in the treasury of the Company or held by any
wholly-owned subsidiary of the Company, which Shares, by virtue of the Merger
and without any action on the part of the holders of those Shares, will be
canceled and retired and will cease to exist with no payment being made with
respect thereto and (b) Shares held by a holder who has not voted in favor of
the Merger and who has demanded appraisal for those Shares in accordance with
the Delaware General Corporation Law "DGCL") will be converted into the right to
receive $3.53, net in cash, or any higher price that may be paid in the Offer,
without interest (the "Merger Consideration").

         For any Shares that you tender but the Purchaser does not purchase due
to an improper tender, in its sole discretion, a book entry will be made on the
Company's books to reflect your ownership of the Shares not purchased by the
Purchaser. The certificates representing any unpurchased Shares will be returned
to you or the person you specify in your tendering documents.

         If you are the record owner of your Shares and you tender your Shares
in the Offer, you will not have to pay brokerage fees or commissions. If you own
your Shares through a broker or other nominee, and your broker tenders your
Shares on your behalf, your broker or nominee may charge you a fee for doing so.
You should consult with your broker or nominee to determine whether any charges
will apply. We will pay all fees and expenses of Computershare Trust Company,
Inc. ("Computershare"), which is acting as the depository, and Morrow & Co.,
Inc. ("Information Agent"), which is acting as information agent, incurred in
connection with the Offer.

         All of the Shares that the Purchaser purchases pursuant to the Offer
will be deemed to have been purchased as of the date the Purchaser accepts
tendered Shares. If you accept the Amended Offer and tender Shares, you will
receive the net Purchase Price. You will not be entitled to receive any cash
dividends or other distributions declared and payable after the Expiration Date
on any Shares tendered and accepted by the Purchaser.


                                       2

         The tender and acceptance of a Share will be treated as a sale of the
Share for federal and most state income tax purposes, which will result in your
recognizing gain or loss for income tax purposes. The Purchaser urges you to
review carefully all the information contained in or referred to in this Offer
including, without limitation, the information presented in Section 11, "Certain
Federal Income Tax Consequences."

         As of November 14, 2001, Mr. Garcia owned 7,482,200 Shares (including
the right to acquire 40,000 Shares under presently exercisable stock options),
and Mr. Sullivan owned 450,800 Shares (including the right to acquire 391,000
Shares under presently exercisable stock options), representing approximately
61% and 3.7%, respectively, of the Company's 12,273,749 outstanding Shares of
Common Stock. Mr. Garcia and Mr. Sullivan are the stockholders of UDC Holdings
Corp. which is the sole stockholder of the Purchaser. The Purchaser is making
this Offer to all holders of Common Stock not owned by the Buyout Group.
Assuming the Offer is fully subscribed, the Purchaser will own, after the Offer
and after giving effect to the contemplated contribution of Common Stock to the
Purchaser by Mr. Garcia and Mr. Sullivan, all of the Company's outstanding
Shares.

         The Company has advised the Purchaser and Mr. Garcia that, after
reasonable inquiry, each member of the Board of Directors of the Company (other
than Mr. Garcia and Mr. Sullivan) and each of the Company's executive officers
(other than Mr. Sullivan), who collectively own approximately 167,553 Shares
(not including Shares issuable upon exercise of vested options, all of which
have an exercise price in excess of $3.53 per Share) which represents
approximately 1.4% of the outstanding Shares, currently intends to tender all
Shares owned by such persons pursuant to the Amended Offer, except to the extent
of any restrictions created by Section 16(b) of the Exchange Act.

THIS AMENDED OFFER DOES NOT CONSTITUTE A SOLICITATION OF PROXIES OR CONSENTS.
ANY SUCH SOLICITATION WHICH THE BUYOUT GROUP MIGHT MAKE WILL BE MADE PURSUANT TO
SEPARATE PROXY OR CONSENT SOLICITATION MATERIALS COMPLYING WITH THE REQUIREMENTS
OF SECTION 14(a) OF THE EXCHANGE ACT.

THIS AMENDED AND RESTATED OFFER TO PURCHASE AND RELATED AMENDED AND RESTATED
LETTER OF TRANSMITTAL CONTAIN IMPORTANT INFORMATION AND SHOULD BE READ IN THEIR
ENTIRETY BEFORE ANY DECISION IS MADE WITH RESPECT TO THE AMENDED OFFER.

                                 SPECIAL FACTORS

BACKGROUND OF THE OFFER

         In October 2000, Mr. Garcia made a proposal to the Board of Directors
of the Company to merge the Company with a to-be-formed entity beneficially
owned by Mr. Garcia. As part of the proposed merger, each stockholder other than
Mr. Garcia would have received $2.50 in cash and $6.00 in subordinated debt per
share of Common Stock. The Board appointed a Special Committee composed of two
independent directors to consider and evaluate the proposal and the Special
Committee retained its own legal counsel. After discussions with the Board of
Directors


                                       3

of the Company and the Special Committee, Mr. Garcia withdrew the proposal on
October 27, 2000.

         After withdrawing the initial merger proposal, Mr. Garcia approached
the officers and directors of the Company regarding the possibility of a
modified acquisition proposal by Mr. Garcia, or an entity beneficially owned by
Mr. Garcia. Mr. Garcia submitted a written merger proposal to the Board of
Directors in April 2001. As part of the proposed merger, each stockholder other
than Mr. Garcia would have received $2.00 in cash and $5.00 in subordinated debt
per share of Common Stock. The subordinated debt was proposed to have a 10-year
term, interest payable at 10% and interest only payments semi-annually until
maturity. The proposal also included an option for Gregory B. Sullivan,
president and chief executive officer of the Company, to acquire a 20% equity
interest in the to-be-formed entity.

         The Board appointed a Special Committee composed of two independent
directors to consider and evaluate the proposal. The Special Committee retained
an investment banker and its own legal counsel. The Special Committee sought
offers from third parties for alternative transactions, but did not receive any
proposals. The Special Committee and Mr. Garcia negotiated various terms of the
proposal, including the purchase price per share. As a result of the
negotiations, Mr. Garcia proposed an increased merger consideration of $7.50 per
share, composed of $2.00 cash and $5.50 in principal amount of subordinated
debentures maturing in 10 years. The proposed modification also provided for Mr.
Sullivan to acquire a 10% ownership interest in Mr. Garcia's to-be-formed entity
before the effective time of the merger (rather than an option to acquire a 20%
interest after the merger), such that, after giving effect to the merger, Mr.
Garcia and Mr. Sullivan would be the only stockholders of the Company. In
addition, the terms of the notes were modified to provide for a mandatory
redemption provision. In addition, a legal proceeding was commenced by certain
stockholders in connection with Mr. Garcia's proposed merger transaction. See
Section 15 of this Amended and Restated Offer to Purchase. The negotiations with
the plaintiff stockholders' counsel involved proposals for changes in the terms
of the merger consideration offered by Mr. Garcia. No agreement was reached
between Mr. Garcia and plaintiff's counsel on such terms at this time.

         After the tragic events occurring on September 11, 2001, Mr. Garcia
withdrew his merger proposal citing such events and the resulting uncertainty of
the economy.

         In November 2001, Mr. Garcia informed the Board of Directors that he
intended to commence the Original Offer. Shortly thereafter, the Board of
Directors established the Special Transaction Committee composed of four
independent directors (the "Special Transaction Committee"), which was
authorized and directed to review and consider the terms of the Original Offer
and make a recommendation to the Board regarding the position the Board should
take with respect to the Original Offer. The Special Transaction Committee
retained an investment banker and its own legal counsel. Mr. Garcia commenced
the Original Offer on November 26, 2001. After Mr. Garcia's announcement of his
intent to commence the Offer, the stockholders involved in the legal proceeding
previously filed amended their complaint to address the Offer. The amended
complaint sought, among other things, to enjoin the Offer. In late November
2001, Mr. Garcia and his legal advisors had discussions with counsel for
plaintiffs, which covered certain topics, including the financial condition of
the Company, the class action lawsuit and the derivative claims based upon
earlier transactions. The discussions eventually focused on the potential for
settling the litigation. Subsequently, Mr. Garcia and certain of his legal
advisors


                                       4

negotiated with counsel for plaintiffs and, after numerous discussions, reached
an arm's-length agreement in principle. See Section 14 of this Amended and
Restated Offer to Purchase.

         On December 5, 2001, Mr. Garcia presented to the Board of Directors and
the Special Transaction Committee a proposal to modify the terms and structure
of the Original Offer. On December 6, 2001, the Special Transaction Committee
met and determined that it was unable to take a position on the Original Offer
because it was engaged in discussions with Mr. Garcia regarding the proposed
terms and structure and there was a possibility of an increase in the Original
Offer price and/or a negotiated transaction between the Company and Mr. Garcia.

         The timing of the Buyout Group's decision to proceed with the Offer is
primarily attributable to the Buyout Group's (and, in particular, Mr. Garcia's)
ongoing desire to acquire the outstanding Common Stock of the Company. Mr.
Garcia has been interested in taking the Company private, as evidenced by his
purchases of additional shares of Common Stock in 2000 and 2001, as disclosed in
his Schedule 13D filings, and his prior merger proposals in October 2000, April
2001 and the current Offer. Mr. Garcia withdrew his offer after the September
11th attacks and the resulting economic downturn and uncertainty. Since that
time, Mr. Garcia has had an opportunity to evaluate the downturn, the affect of
the downturn and uncertainty on the Company and its business, the stock market
in general and the market's response to the downturn and the Company's stock
price. Based upon his analysis of all of these factors, Mr. Garcia determined to
pursue the Offer. Mr. Garcia renewed his efforts to seek to acquire the Company,
despite withdrawing from the prior proposals, because of the opportunity created
by substantial reductions in the market price of the Company's Common Stock.

         The offer price for the current Offer is significantly lower that Mr.
Garcia's prior merger proposals made in October 2000 and April 2001 for the
following reasons:

            -     Since the two prior offers were made by Mr. Garcia, there has
                  been a substantial decline in the market price of the
                  Company's Common Stock. As is the case in the current Offer,
                  the prices offered in the two prior merger proposals
                  represented premiums to the then current market prices. The
                  proposal made in October 2000 for $8.50 represented an
                  approximately 50% premium over the then market price. The
                  highest reported closing price in the fourth quarter of fiscal
                  2000 was $5.88. The proposal made in April 2001 for $7.00
                  represented an approximately 100% premium over the then market
                  price. The highest reported closing price for the second
                  quarter of fiscal 2001 was $4.90. Similarly, the $3.53 per
                  Share price in the current Offer represents a 42% premium to
                  the closing price on November 15, 2001, the last trading day
                  prior to the public announcement of Mr. Garcia's intent to
                  commence the Offer.

            -     The two prior proposals provided for a majority of the offer
                  price to be paid in subordinated notes ($6.50 of the $8.50
                  offer price in the first offer and $5.00 of the $7.00 offer
                  price in the second offer). The present Offer consists
                  entirely of cash. Accordingly, the Buyout Group believes that
                  the all-cash terms of the current Offer justifies a lower
                  premium to market than that offered in the two prior offers
                  and is substantially equivalent to those offers.


                                       5

            -     The Company reported a substantial loss in the third quarter
                  of fiscal 2001, disclosed in its public filings that
                  additional provisions for loan losses may have to be
                  recognized in the fourth quarter of fiscal 2001 and reported a
                  substantial decline in vehicles sold. The Company specifically
                  reported a loss of $.56 per share for the third quarter of
                  fiscal 2001. In light of the current economic uncertainty,
                  particularly following the September 11th terrorist attacks,
                  and the Company's recent operating performance, a reduced
                  offer price reflects this greater uncertainty about the future
                  prospects and value of the Company.

            -     The lowest price ever for the Company's Common Stock ($2.00)
                  occurred in the fourth quarter of fiscal 2001, after Mr.
                  Garcia withdrew his prior proposal in late September following
                  the September 11th terrorist attacks.


PURPOSE OF THE OFFER; PLANS FOR THE COMPANY

         The Purchaser is an entity created by Mr. Garcia to effect the
acquisition of all the outstanding equity of the Company. The Purchaser is
making the Offer for the purpose of acquiring all of the outstanding Shares of
Common Stock not owned by the Buyout Group. The Buyout Group reached its
decision to acquire the remaining equity interest in the Company based upon the
belief that:

            -     The Company's management will enjoy greater flexibility in
                  making decisions to engage in or pursue future transactions
                  and manage the Company's business due to the elimination of
                  minority shareholders and the fiduciary duties attendant to
                  such shareholders. As of the date of this Amended and Restated
                  Offer to Purchase, however, the Buyout Group does not have any
                  specific transaction it is considering or that it intends to
                  pursue following the consummation of this Offer.

            -     The Offer and the subsequent Merger will enable the Company to
                  resolve existing litigation involving a class action and
                  derivative suit as further detailed in that certain Memorandum
                  of Understanding dated December 9, 2001.

            -     The Company will achieve anticipated cost savings through the
                  delisting of its Common Stock from the Nasdaq National Market
                  and the Securities Exchange Act, including:

                  (i)      the elimination of the continued listing and
                  compliance obligations under the Nasdaq National Market;

                  (ii)     the elimination of public reporting obligations under
                  the Securities Exchange Act with respect to its Common Stock;

                  (iii)    the elimination of the transfer agent fees and costs;
                  and

                  (iv)     the elimination of costs associated with the
                  Company's investor relations activities.

            -     The Company's stock price will not be vulnerable to the
                  volatile nature of the public exchange market.


                                       6

         The discussion of the information and factors considered by the Buyout
Group in making its decision is not intended to be exhaustive but includes all
material factors considered by the Buyout Group. In view of the wide variety of
factors considered in connection with its evaluation of the Transaction and the
complexity of these matters, the Buyout Group did not find it useful to and did
not attempt to quantify, rank or otherwise assign relative weights to these
factors. In addition, the Buyout Group did not undertake to make any specific
determination as to whether any particular factor, or any aspect of any
particular factor, was favorable or unfavorable to its ultimate determination,
but rather the Buyout Group conducted an overall analysis of the factors
described above.

         The Purchaser currently intends, as soon as practicable upon
consummation of the Amended Offer, to propose and seek to have the Company
effect the Merger, pursuant to which, each outstanding Share (other than (a) any
Shares held by the Buyout Group, any affiliates of the Buyout Group, in the
treasury of the Company or by any wholly-owned subsidiary of the Company, which
Shares, by virtue of the Merger and without any action on the part of the
holders of those Shares, will be canceled and retired and will cease to exist
with no payment being made with respect thereto and (b) Shares held by a holder
who has not voted in favor of the Merger and who has demanded appraisal for
those Shares in accordance with the DGCL) will be converted into the right to
receive the Merger Consideration.

         The Buyout Group does not have any current plans or proposals that
relate to or would result in:

            -     a sale or transfer of a material amount of assets of the
                  Company;

            -     any change in the management of the Company;

            -     any material change in the present dividend rate or policy, or
                  indebtedness or capitalization (other than pursuant to the
                  Offer);

            -     any other material change in the structure or business of the
                  Company; or

            -     any change in charter documents or other actions that may
                  impede the acquisition of control of the Company by any
                  person.

         Upon successful completion of the Offer, the Purchaser may enter into
transactions, including the Merger, which would result in a change in the Board
of Directors of the Company. As a majority stockholder of Common Stock of the
Company, Mr. Garcia is currently able to control the outcome of most proposals
brought to a stockholder vote, which would include the Merger. In addition, if
Mr. Garcia acquires at least 90% of the outstanding shares, Mr. Garcia would be
able to cause the Merger to become effective without a meeting of the
stockholders of the Company in accordance with Section 253 of the DGCL.

CERTAIN EFFECTS OF THE OFFER

         The Offer is the first step in the Purchaser's plan to acquire all of
the outstanding shares of the Company. If the Offer is completed, the Purchaser
will acquire any remaining shares of the Company not acquired in the Offer for
$3.53 per share in cash in the Merger, subject to the


                                       7

conditions set forth in the Merger Agreement. If the Purchaser acquires at least
90% of the outstanding shares, the Purchaser intends to cause the merger to
become effective without a meeting of the stockholders of the Company in
accordance with Section 253 of the DGCL. The stockholders of the Company will
have appraisal rights in the merger.

         Upon completion of the Offer, stockholders tendering their Shares will
not have the opportunity to participate in the Company's earnings and growth, if
any, and will not have any right to vote on corporate matters. Conversely, after
the consummation of the Offer, the stockholders tendering their Shares will not
face the risk of losses in Share value related to the public market or generated
by the Company's operations or any decrease in the Company's value.

         There can be no assurance that any significant trading market will
exist for the Shares following consummation of the Offer. The extent of the
public market for the Shares following consummation of the Offer will depend on
the number of holders that remain at such time, the interest in maintaining a
market in the Shares on the part of securities firms and other factors. An issue
of securities with a smaller float may trade at lower prices than would a
comparable issue of securities with a greater float. Accordingly, the market
price for Shares that are not tendered in the Offer may be adversely affected to
the extent that the amount of Shares purchased pursuant to the Offer reduces the
float. The reduced float also may have the effect of causing the trading prices
of the Shares that are not tendered or purchased to be more volatile.

         If the Purchaser acquires all of the Shares of Common Stock that are
subject to this Offer, prior to the Merger and without giving effect to the
contemplated contribution of Common Stock to the Purchaser by Mr. Garcia and Mr.
Sullivan, the Purchaser would have a 39.4% interest in the net book value and
net earnings of the Company, or approximately $59,691,000 and $1,430,614
respectively, as of and for the nine months ended September 30, 2001, excluding
the shares contributed by Mr. Garcia and Mr. Sullivan. If the Offer is
successful, and after giving effect to the contemplated contribution of Common
Stock to the Purchaser by Mr. Garcia and Mr. Sullivan, the Purchaser would have
a 100% interest in the net book value and net earnings of the Company, or
approximately $151,500,000 and $(3,631,000), respectively, as of and for the
nine months ended September 30, 2001.

         The exact capital appearance of the Company after completion of the
Offer cannot be predicted due to uncertainty as to the identity and number of
stockholders who will participate in the Offer, and the actual number of Shares
tendered. However, the following examples illustrate possible scenarios
stockholders should consider.

         Plans After the Offer. Mr. Garcia founded the Company and has always
been a substantial stockholder of the Company. Mr. Garcia has also been the
Chairman of the Board for the last five years. As such, Mr. Garcia has had
significant involvement in the management and operation of the Company. The
increase in Mr. Garcia's beneficial ownership of the Company will not likely
have any substantial effect on the Company's business, operations or management.

         The Buyout Group intends to maintain and further develop current
business operations pending and following consummation of the Offer and the
Merger. Current and future plans may include strategic acquisitions that
complement the Company's business. In addition, the


                                       8

Purchaser, or Mr. Garcia through his beneficial ownership of the Purchaser, may
make future changes to the Company's current Board of Directors to better
complement the direction and focus of the Company. The Buyout Group does not
have any plans to change the Company's current management in this period.
However, changes to management may occur as a result of the natural evolution of
the Company's business.

         Possible Termination of Registration and Obligation to File Reports
Under Exchange Act. The Shares are currently registered under the Securities
Exchange Act. The purchase of Shares by the Purchaser pursuant to the Offer may
result in the Shares becoming eligible for deregistration under the Securities
Exchange Act and may allow the Company to suspend its obligation to file reports
under Section 15(d) of the Exchange Act. Registration of the Shares under the
Securities Exchange Act may be terminated upon application by the Company to the
SEC if the Shares are not listed on a "national securities exchange" and there
are fewer than 300 record holders of Shares. The obligation to file reports may
be suspended if there are fewer than 300 record holders of Shares. Termination
of registration of the Shares and suspension of the obligation to file reports
under the Securities Exchange Act would substantially reduce the information
that the Company is required to furnish to its stockholders and the SEC and
would make certain provisions of the Securities Exchange Act, such as the
short-swing profit recovery provisions of Section 16(b) of the Securities
Exchange Act and the requirements of furnishing a proxy statement in connection
with stockholders' meetings pursuant to Section 14(a) or 14(c) of the Securities
Exchange Act and the related requirement of an annual report, no longer
applicable to the Company. If the Shares are no longer registered under the
Securities Exchange Act, the requirements of Rule 13e-3 promulgated under the
Securities Exchange Act with respect to "going private" transactions would no
longer be applicable to the Company. In addition, the ability of "affiliates" of
the Company and persons holding "restricted securities" of the Company to
dispose of such securities pursuant to Rule 144 promulgated under the Securities
Act of 1933, as amended, may be impaired or, with respect to certain persons,
eliminated. If registration of the Shares under the Securities Exchange Act were
terminated, the Shares would no longer be "margin securities" or eligible for
stock exchange listing or Nasdaq National Market reporting. The Buyout Group
believes that the purchase of Shares pursuant to the Offer may result in the
Shares becoming eligible for deregistration and the Company becoming eligible to
suspend its obligation to file reports under the Securities Exchange Act, and it
would be the Buyout Group's intention to cause the Company to make an
application for termination of registration of the Shares and suspension of its
obligation to file reports as soon as possible after successful completion of
the Offer if the Shares are then eligible for such termination and the Company
is then eligible to suspend its filing obligations.

         If registration of the Shares is not terminated prior to the Merger,
then the registration of the Shares under the Securities Exchange Act and
inclusion of the Shares on the Nasdaq National Market will be terminated
following the completion of the Merger.

         Margin Regulations. The Shares are currently "margin securities" under
the regulations of the Board of Governors of the Federal Reserve System, which
regulations have the effect, among other things, of allowing brokers to extend
credit on the collateral of the Shares for the purpose of buying, carrying or
trading in securities ("Purpose Loans"). Depending upon factors such as the
number of record holders of the Shares and the number and market value of
publicly held Shares, following the purchase of Shares pursuant to the Offer,
the Shares might no longer constitute "margin securities" for purposes of the
Federal Reserve Board's margin regulations


                                       9

and, therefore, could no longer be used as collateral for Purpose Loans made by
brokers. In addition, if registration of the Shares under the Securities
Exchange Act were terminated, the Shares would no longer constitute "margin
securities."

         Possible Delisting. The Shares are currently listed for quotation on
the Nasdaq National Market. Following the closing of the Offer, depending upon
the aggregate market value of the remaining Shares, the number of Shares not
purchased pursuant to the Offer or any subsequent purchases or acquisitions, and
whether Nasdaq's temporary suspension of certain minimum listing requirements is
made permanent, the Shares may no longer meet the quantitative requirements for
continued listing on the Nasdaq National Market. Failure to meet quantitative
minimums, in addition to the Company's inability to meet other applicable
minimum listing requirements, will cause the Shares to no longer be eligible for
quotation on the Nasdaq National Market quotation system and the market for the
Shares could be adversely affected.

         If the Shares were no longer quoted on the Nasdaq National Market, it
is possible that the Shares would continue to trade on another securities
exchange or in the over-the-counter market and that price or other quotations
would be reported by such exchange or through other sources. The extent of the
public market for the Shares and the availability of such quotations would
depend upon such factors as the number of stockholders and/or the aggregate
market value of the publicly traded Shares remaining at such time, the interest
in maintaining a market in the Shares on the part of securities firms, the
possible termination of registration under the Securities Exchange Act as
described below and other factors. The Purchaser cannot predict whether the
reduction in the number of Shares that might otherwise trade publicly would have
an adverse or beneficial effect on the market price for or marketability of the
Shares or whether it would cause future market prices to be greater or less than
the Purchase Price.

         Subsequent Transactions. As discussed above, the Offer is the first
step in the Buyout Group's plan to acquire all of the outstanding shares of the
Company. If the Offer is completed, the Purchaser will acquire any remaining
shares of the Company not acquired in the Offer for $3.53 per share in cash in
the Merger. If the Purchaser acquires at least 90% of the outstanding shares,
and subject to compliance with the terms and provisions of the Merger Agreement,
the Purchaser intends to cause the Merger to become effective without a meeting
of the stockholders of the Company in accordance with Section 253 of the DGCL.
Section 253 of the DGCL provides that in any case in which at least ninety
percent (90%) of the outstanding Shares of a subsidiary corporation is owned by
a parent corporation, the parent corporation can effect a "short-form" merger
with that subsidiary corporation without a vote of the stockholders of that
subsidiary corporation. Accordingly, if, as a result of the Offer or otherwise,
the Purchaser acquires or controls the voting power of at least ninety percent
(90%) of the outstanding Shares, subject to compliance with the terms and
provisions of the Merger Agreement, the Purchaser may cause the merger to be
effected after the acquisition without prior notice to, or any action by, any
other Company stockholder. In connection with the consummation of any merger in
which stockholders would be required to receive cash for their Shares,
stockholders of record would be entitled under Delaware law to seek a judicial
appraisal of the "fair value" of their shares, which amount would then be paid
to them in cash in lieu of the price paid in the Merger.

         If you retain your Shares, you will be subject to increased risks
including but not limited to: (1) reduced liquidity, (2) risks of continued
ownership in the Company, and (3) increased voting control by Mr. Garcia, which
will increase the influence that Mr. Garcia has on matters


                                       10

voted on by stockholders, including election of the Board of Directors and
mergers or other business combinations. Any Shares tendered in connection with
this Offer will be held by the Purchaser, but the Company may issue new Shares
from time to time in compliance with the federal and state securities laws or
any exemptions therefrom. If you tender all of your Shares, you will no longer
hold an interest in the Company and will no longer receive any benefit
associated with the ownership of the Shares that you tender, including returns
on your investment or participation in the economic success of the Company, if
any.

         As a majority stockholder of Common Stock of the Company, Mr. Garcia is
able to control the outcome of most proposals brought to a stockholder vote,
which would include the Merger. The remaining holders of Common Stock of the
Company are each minority holders and are not, as a collective group, able to
vote more Shares of Common Stock than Mr. Garcia beneficially owns. Mr. Garcia
is in a position to control the election of directors of the Company and the
approval of any merger, reorganization or other business combination transaction
submitted to a vote of the Company's stockholders. Mr. Garcia could vote to
approve such a transaction on terms that might be considered more favorable to
Mr. Garcia than to unaffiliated stockholders. The terms of any such transaction
could require stockholders other than Mr. Garcia to dispose of their Shares of
Common Stock for cash or other consideration even if the stockholders would
prefer to continue to hold their Shares of Common Stock for investment. Any such
transaction could also result in the Company's Common Stock no longer being
listed on the Nasdaq National Market, any other national securities exchange or
any inter-dealer quotation system, or being held of record by fewer than 300
persons and, therefore, eligible for termination of registration pursuant to
Section 12(g)(4) of the Exchange Act.

         Appraisal Rights. Under Delaware law, holders of Shares do not have
appraisal rights in connection with the Offer. The following summarizes
provisions of Delaware law regarding appraisal rights that would be applicable
in connection with the Merger. This discussion is qualified in its entirety by
reference to Section 262 of the DGCL, which contains the Delaware appraisal
statute. A copy of this provision is attached to this document as Appendix B. If
you fail to take any action required by Delaware law, your rights to an
appraisal will be waived or terminated.

                  Notification of Merger's Effectiveness. Either before the
         effective time of the merger or within ten days thereafter, the Company
         will send notice of the effectiveness of the merger and the
         availability of appraisal rights to each Stockholder (other than the
         Purchaser or its affiliates).

                  Electing Appraisal Rights. To exercise appraisal rights, the
         record holder of Common Stock must within 20 days after the date of
         mailing of such notice deliver a written demand for appraisal to the
         Company. This demand must reasonably inform the Company of the identity
         of the holder of record and that the stockholder demands appraisal of
         his, her or its shares of the Company's Common Stock.

                  A demand for appraisal must be delivered to: Corporate
         Secretary, Ugly Duckling Corporation, 4020 East Indian School Road,
         Phoenix, Arizona 85018.


                                       11

                  Only Record Holders May Demand Appraisal Rights. Only a record
         holder of Company Common Stock is entitled to demand appraisal rights.
         The demand must be executed by or for the record holder, fully and
         correctly, as the holder's name appears on the holder's stock
         certificates.

                     -     If Common Stock is owned of record in a fiduciary
                           capacity, such as by a trustee, guardian or
                           custodian, the demand should be executed in that
                           capacity.

                     -     If Common Stock is owned of record by more than one
                           person, as in a joint tenancy or tenancy in common,
                           the demand should be executed by or for all owners.

                     -     An authorized agent, including one of two or more
                           joint owners, may execute the demand for appraisal
                           for a holder or record. The agent must identify the
                           owner or owners or record and expressly disclose the
                           fact that, in executing the demand, the agent is
                           acting as agent for the owner or owners of record.

                     -     A holder of record, such as a broker, who holds
                           Common Stock as nominee for beneficial owners, may
                           exercise a holder's right of appraisal with respect
                           to Common Stock held for all or less than all of such
                           beneficial owners. In that case, the written demand
                           should set forth the number of shares of Common Stock
                           covered by the demand. If no number of shares of
                           Common Stock is expressly mentioned, the demand will
                           be presumed to cover all shares of Common Stock
                           standing in the name of the record holder.

                  Court Petition Must Be Filed. Within 120 days after the
         effective time of the merger, the surviving corporation in the merger
         or any stockholder, who has satisfied the foregoing conditions may file
         a petition in the Delaware Court of Chancery demanding a determination
         of the fair value of the Common Stock. Stockholders seeking to exercise
         appraisal rights should initiate all necessary action to perfect its
         rights within the time periods prescribed by Delaware law.

                  Appraisal Proceeding by Delaware Court. If a petition for an
         appraisal is timely filed, after a hearing on the petition, the
         Delaware Court of Chancery will determine which of the stockholders are
         entitled to appraisal rights. The court will appraise the Common Stock
         owned by the stockholders and determine its fair value. In determining
         fair value, the court may consider a number of factors including market
         values of the Company's stock, asset values and other generally
         accepted valuation considerations, but will exclude any element of
         value arising from the accomplishment and expectation of the merger.
         The court will also determine the amount of interest, if any, to be
         paid upon the value of the Common Stock to the stockholders entitled to
         appraisal.

                  The value determined by the court for Common Stock could be
         more than, less than, or the same as the merger consideration, but the
         form of the


                                       12

         consideration payable as a result of the appraisal proceeding would be
         cash. The court may also order that all or a portion of any
         stockholder's expenses incurred in connection with an appraisal
         proceeding, including reasonable attorneys' fees and expenses and
         reasonable fees and expenses of experts utilized in the appraisal
         proceeding, be charged against the value of all common stock entitled
         to appraisal.

                  Effect of Appraisal Demand on Voting and Rights to Dividends.
         Any stockholder who has duly demanded an appraisal in compliance with
         Delaware law will not, after the effective time of the merger, be
         entitled to vote the shares subject to the demand for any purpose. The
         shares subject to the demand will not be entitled to dividends or other
         distributions, other than those payable or deemed to be payable to
         stockholders of record as of a date prior to the effective time.

                  Loss, Waiver or Withdrawal of Appraisal Rights. Holders of
         Common Stock of the Company lose the right to appraisal if no petition
         for appraisal is filed within 120 days after the effective time of the
         Merger. A stockholder will also lose the right to an appraisal by
         delivering to the surviving corporation a written withdrawal of such
         stockholder's demand for an appraisal. In addition, any attempt to
         withdraw that is made more than 60 days after the effective time
         requires the written approval of the surviving corporation. If
         appraisal rights are not perfected or a demand for appraisal rights is
         timely withdrawn, a stockholder will be entitled to receive the
         consideration otherwise payable pursuant to the merger, without
         interest.

                  Dismissal of Appraisal Proceeding. If an appraisal proceeding
         is timely instituted, such proceeding may not be dismissed as to any
         stockholder who has perfected a right of appraisal without the approval
         of the court.

         Interests of Certain Persons. In considering whether to tender your
Shares in the Offer, you should be aware of interests of certain persons as
disclosed in the Company's definitive proxy statement for its 2001 Annual
Meeting of Stockholders under the caption "Certain Relationships and Related
Transactions" and "Proposal To Be Voted On; Item No. 1 - Election of Directors."
which is incorporated herein by reference. See Section 15 under the heading
"Miscellaneous" for information on how to obtain the Company's public filings.

THE BUYOUT GROUP'S POSITION ON THE FAIRNESS OF THE TRANSACTION.

         The rules of the SEC require the Buyout Group to express their belief
as to the fairness of the Amended Offer and the Merger to the Company's
stockholders who are not affiliated with the Buyout Group. The Buyout Group
believes that the Amended Offer is fair to the unaffiliated holders of Common
Stock of the Company. In reaching their belief that the Purchase Price for the
Shares is fair to the unaffiliated stockholders of the Company, the Buyout Group
considered the following factors:

                     -     The $3.53 cash per Share amended Purchase Price and
                           the other terms and conditions of the Merger
                           Agreement resulted from negotiations with the Special
                           Transaction Committee, plaintiffs in the shareholder
                           litigation and


                                       13

                           their respective representatives on the one hand, and
                           the Buyout Group, on the other hand.

                  -        The Special Transaction Committee consisted of four
                           members of the Board of Directors who are not
                           employees or affiliates of the Company or Mr. Garcia
                           and were appointed solely to represent the interests
                           of the Company's stockholders who are not affiliated
                           with the Buyout Group.

                  -        The Merger is conditioned upon the participation of a
                           majority of the Shares not owned by the Buyout Group
                           by either tendering Shares in the Amended Offer or
                           (if the Purchaser does not own 90% or more of the
                           Shares after the completion of the Amended Offer)
                           voting in favor of the Merger. The Buyout Group
                           believes that the Company's stockholders are
                           sophisticated investors capable of evaluating the
                           fairness of the Amended Offer and an informed
                           decision by holders of a majority of Shares provides
                           meaningful procedural protections for the Company's
                           stockholders. In addition, the availability of
                           statutory dissenters' rights provides an additional
                           procedural protection for stockholders who choose not
                           to tender into the Amended Offer.

                  -        The $3.53 per Share cash consideration payable in the
                           Amended Offer represents a 42% premium to the closing
                           price on November 15, 2001, the last trading day
                           prior to public announcement of Mr. Garcia's intent
                           to commence the Original Offer.

                  -        There has been a substantial decline in the market
                           price of the Company's Common Stock over the prior 12
                           months. Specifically, trading prices over the last
                           year have declined substantially from a fourth
                           quarter fiscal 2000 high of $5.88 to a fourth quarter
                           2001 low of $2.00. Further, the average closing price
                           of the Company's Common Stock for the 53-day period
                           following the date on which Mr. Garcia withdrew his
                           most recent offer and ending on November 15, 2001,
                           was $2.48 per share.

                  -        The Special Transaction Committee retained and was
                           advised by its own independent financial advisor,
                           U.S. Bancorp Piper Jaffray, and received an opinion
                           from them to the effect that the consideration to be
                           received in the Amended Offer and the Merger by
                           holders of Shares is fair from a financial point of
                           view to such holders (other than the Buyout Group).

                  -        The Special Transaction Committee retained and was
                           advised by its own independent legal counsel, Quarles
                           & Brady Streich Lang.

                  -        Mr. Garcia and the Company reached an agreement in
                           principle with plaintiffs to settle all pending
                           litigation relating to Mr. Garcia's offer to acquire
                           the remaining outstanding Shares, subject to court
                           approval.


                                       14

                  -        The Company's recent poor financial performance and
                           operating trends, including its declining revenues,
                           increased operating losses and increasing credit loss
                           provisions.

                  -        The general softening in the current economy and the
                           corresponding adverse impact on the Company's
                           business and operations, including, specifically, a
                           decline in the number of cars sold over prior periods
                           (and related decline in revenue) and the need to
                           increase its provision for loan losses.

                  -        The Company's limited prospects for entering into a
                           transaction with other buyers. Since the appointment
                           of the Special Committee following Mr. Garcia's April
                           2001 merger proposal, the Special Committee actively
                           sought offers from third parties for alternative
                           transactions. None of the members of the Buyout Group
                           is aware of any firm offer serious inquiry made to
                           purchase the Company or a controlling interest in the
                           Company's securities by an unaffiliated person during
                           the past two years.

         This belief, however, should not be construed as a recommendation as to
whether or not you should tender your Shares. The Buyout Group has not
considered other factors, other than as stated above or as set forth on pages 16
and 17 of this Offer (see the negative factors and those factors deemed to be
irrelevant), regarding the fairness of the Amended Offer to the Company
stockholders who are not affiliated with the Buyout Group. In particular, the
Buyout Group has not independently considered with respect to the fairness of
the Offer:

                  -        Book value ($12.35 per Share as of November 30,
                           2001), which the Buyout Group does not believe has
                           any meaningful relation to the economic value of the
                           Shares. In particular, in the specific business
                           segments in which the Company operates, book value is
                           not generally viewed as a meaningful indicator of the
                           value of a business enterprise, which is also borne
                           out by the trading history of the Company's shares.
                           As book value has risen, the price per share of the
                           Company's Common Stock has declined.

                  -        Liquidation value, which the Buyout Group does not
                           believe to be relevant because substantial value
                           results from continuing the Company as a going
                           concern and any liquidation would destroy that value.
                           Liquidation value is also not considered a useful
                           valuation tool because of the many fundamental
                           assumptions required to evaluate elements of the
                           Company's assets and Mr. Garcia's expressed desire to
                           continue to operate the business and not liquidate
                           it.

                  -        Other recent firm offers for the Company, of which
                           the Buyout Group is aware of none.

                  -        Past trading prices, which as recently as the third
                           quarter of this year were significantly above the
                           Purchase Price. Due to general market uncertainty in
                           the wake of the September 11, 2001 terrorist attacks
                           and the resulting


                                       15

                           volatility in the equity markets, valuations prior to
                           these events are not necessarily reflective of
                           current valuations.

                  -        Past share purchases by Mr. Garcia and entities he
                           controls, some as recently as February and March of
                           2001, at significantly higher prices than the
                           Purchase Price. As noted above, due to general market
                           uncertainty in the wake of the September 11, 2001
                           terrorist attacks and the resulting volatility in the
                           equity markets, valuations prior to these events are
                           not necessarily reflective of current valuations.

         Based on the foregoing factors, the Buyout Group believes that the
transaction, including the consideration to be paid to the unaffiliated
stockholders is fair to the unaffiliated stockholders of the Company. Although
the Buyout Group believes that the Purchase Price is a fair price for the
Shares, the Buyout Group is not making a recommendation as to whether holders
should tender their Shares. Holders of Shares should determine whether to accept
the Offer based upon their own assessment of current market value of the Shares,
liquidity needs and investment objectives.

         The Buyout Group also considered the following factors, which it
considered to be negative from the perspective of holders of Shares in the
Buyout Group's consideration of the fairness of the terms of the Offer:

                  -        Following the successful completion of the Offer, the
                           stockholders who accept the Offer will cease to
                           participate in the future earnings or growth of the
                           Company, if any, or benefit from increases, if any,
                           in the value of the Shares.

                  -        The price of the Common Stock has fluctuated from a
                           closing high of $8.25 in March 2000 to $2.00 a share
                           in October 2001. Stockholders tendering Shares will
                           not receive the value for their Shares they would
                           have received had they had sold at a time when the
                           Common Stock price was higher.

         In determining that the Offer is fair to the stockholders, the Buyout
Group considered the above factors as a whole and did not assign specific or
relative weights to them. In addition to those factors discussed above, the
Buyout Group considered a number of additional valuation factors but ultimately
concluded that those valuation factors were not relevant to the nature of the
Offer. In particular, the Buyout Group considered (i) current market prices,
(ii) historical market prices, (iii) net book value, (iv) going concern value,
(v) liquidation value, (vi) purchase prices paid in previous purchases (vii) any
report, opinion or appraisal, (viii) firm offers of which the subject company or
affiliate is aware made by any unaffiliated person, other than the filing
persons, during the past two years, (ix) approval of security holders, (x)
presence of an unaffiliated representative for purposes of negotiating the terms
of the transaction or preparing a report concerning the fairness of the
transaction, and (xi) approval of directors who are not employees of the subject
company. However, as the Purchase Price was negotiated at arm's length between
the Buyout Group, counsel for the plaintiffs in the pending shareholder
litigation and the Special Transaction Committee and was not arbitrarily set by
the Buyout Group, these factors are not material or even relevant in the context
of the Amended Offer. Accordingly, these factors were not evaluated by the
Buyout Group in determining the Purchase Price.


                                       16



         The Offer is not structured to require the approval of at least a
majority of unaffiliated stockholders, however, the subsequent Merger will not
be completed unless a majority of the Shares not owned by the Buyout Group
either tender into the Amended Offer or (if the Purchaser does not own 90% or
more of the Shares after the completion of the Amended Offer) vote in favor of a
Merger.

         None of the members of the Buyout Group is aware of any firm offer made
to purchase the Company or a controlling interest in the Company's securities by
an unaffiliated person during the past two years.

THE COMPANY'S POSITION REGARDING THE FAIRNESS OF THE AMENDED OFFER

         The rules of the SEC require the Company to express its belief as to
the fairness of the Amended Offer and the Merger to the Company's stockholders
who are not affiliated with the Buyout Group. The Company has expressed its
statement of belief in Amendment No. 2 to its Statement on Schedule 14D-9, dated
the date hereof, which is included with these materials. The Schedule 14D-9, as
amended, is also filed as an exhibit to Amendment No. 4 to the Schedule TO filed
by the Purchaser with the SEC on the date hereof.

RECOMMENDATIONS OF THE SPECIAL TRANSACTION COMMITTEE AND THE COMPANY'S BOARD OF
DIRECTORS

         On December 9, 2001, the Special Transaction Committee met and
unanimously recommended to the Board that the Company support the Amended Offer
and the Board support the Merger and the Merger Agreement. Following that
meeting the Board of Directors met and unanimously approved the terms of the
Amended Offer, Merger Agreement and Merger. On December 10, 2001, the Company
announced that it would recommend that its stockholders tender their shares in
the Amended Offer and approve the Merger Agreement and the Merger.

CERTAIN RELATED TRANSACTIONS INVOLVING THE COMMON STOCK OF THE COMPANY.

         Mr. Garcia wholly owns Verde Investments, Inc., an Arizona corporation
("Verde") which is engaged in commercial real estate investments. On January 11,
2001, the Company entered into a $35 million senior secured loan facility. As a
condition to renewing this facility, the lenders required that Verde invest $7
million in the Company by way of a subordinated loan. On January 8, 2001, a
Special Committee of the Board of Directors of the Company met to approve the
$35 million loan and the $7 million loan. The $7 million loan to the Company was
on the following terms: a loan maturity of December 31, 2003; interest at LIBOR
plus 600 basis points; issuance of 1,500,000 warrants ("Warrants") subject to
certain conditions and a vesting schedule; secured by a second lien position on
the Company's residual interests in our securitizations; grant of options to
purchase certain of the Company's real estate; and the release of the Company's
options to buy real estate leased to the Company by Verde. At the meeting, Mr.
Garcia and the Special Committee negotiated and agreed that the Warrants would
not be issued without a fairness opinion and that if a fairness opinion could
not be obtained that Mr. Garcia and the committee would negotiate in good faith
revisions to the terms of the $7 million loan and/or warrants to the extent
required to obtain the fairness opinion. The committee then recommended approval
to the Board and the Board then approved of the $35 million loan and the

                                       17

$7 million loan. The Verde loan was placed in escrow, at the lenders request, as
additional collateral for the $35 million senior secured loan facility. Among
other conditions, if the Company had at least $7 million in pre-tax income
during the first six months of 2001 and Mr. Garcia (or an affiliate of his)
guaranteed the payment of 33% of the senior secured loan, the $7 million in
escrow would be released in July of 2001. These conditions were not satisfied.
Accordingly, the loan proceeds remain in escrow. The $7 million in escrow is
subject to pro rata reductions tied to reductions in the outstanding principal
under the $35 million credit facility. See "Section 10 - Certain Transactions
with Affiliates" below for a description of other transactions involving Mr.
Garcia or one of his affiliates and the Company or its Common Stock.

         As consideration for the Verde loan, among other things, the Company
has agreed to issue 1,500,000 Warrants to purchase Common Stock of the Company
to Verde. Accordingly, Mr. Garcia, through his beneficial ownership of Verde,
has the right to acquire Warrants to purchase 1,500,000 Shares of Common Stock
of the Company, subject to stockholder approval, which has not yet been
obtained, and a vesting schedule for the Warrants. The Company is seeking the
approval of the stockholders of the Company for the issuance of the Warrants at
the Company's next annual meeting of stockholders, which has been postponed
until after the completion of the Amended Offer. The acquisition of the Common
Stock upon exercise of the Warrants may assist Mr. Garcia in acquiring a 90%
interest in the outstanding Shares of Common Stock. Upon the acquisition of any
Shares of Common Stock upon exercise of the Warrants, Mr. Garcia will further
dilute the ownership interest of the existing stockholders of the Company, and
if he acquires a 90% or greater interest through such exercise of Warrants, he
will be able to effect a "short-form" merger without a vote of the stockholders
of the Company even if he does not obtain a 90% interest in the outstanding
Shares of Common Stock in this Offer. If Mr. Garcia acquires sufficient Shares
of Common Stock in the Offer to provide a 90% or greater interest upon exercise
of the Warrants, it is likely that he will exercise the Warrants and will
effectuate the Merger pursuant to the "short-form" merger provisions of the
DGCL. However, if the stockholders holding a majority of the Shares (other than
the Shares owned by the Buyout Group) do not either tender into the Amended
Offer or (if the Purchaser does not own 90% or more of the Shares after the
completion of the Amended Offer) vote in favor of a Merger, Mr. Garcia, under
the terms of the Merger Agreement, would not have satisfied the requisite
conditions of the Merger Agreement. As a result, Mr. Garcia would not be capable
of consummating the Merger despite his ability to obtain a 90% interest in the
outstanding Shares upon exercise of the Warrants.

         If the Purchaser acquires less than all of the Shares subject to this
Offer, Mr. Garcia may, as a result of the acquisition of the Shares of Common
Stock of the Company underlying the Warrants, once the Warrants are fully
exercised, increase his beneficial ownership interest of the Shares of Common
Stock.

         Information regarding the transaction contained under the heading
"Proposal To Be Voted On - Item No. 2 - Issuance of Warrants" as set forth in
the Company's definitive Proxy Statement for its 2001 annual meeting of
stockholders is incorporated herein by reference. See Section 15 of this Amended
and Restated Offer to Purchaser for information on obtaining copies of the
Company's public filings.

         A fairness opinion was obtained by the Company with respect to the
issuance of the Warrants to Verde. A copy of the fairness opinion is available
for inspection and copying at the

                                       18

principal executive offices of Mr. Garcia during normal business hours by any
holder of Common Stock of the Company or their representative who has been so
designated in writing.

                                    THE OFFER

SECTION 1. OFFER TO PURCHASE AND PURCHASE PRICE; EXPIRATION DATE; DETERMINATION
OF PURCHASE PRICE.

         The Purchaser will, upon the terms and subject to the conditions of the
Offer (including if the Offer is extended or amended, the terms and conditions
of any such extension or amendment), purchase all of the outstanding Shares that
are validly tendered and not withdrawn in accordance with the procedures set
forth in Section 3 on or prior to the Expiration Date at a price equal to $3.53
per Share, net to the seller without any interest. The term "Expiration Date"
means 5:00 p.m., Mountain Standard Time, on January 16, 2002, unless and until
the Purchaser extends the period of time for which the Offer is open, in which
event "Expiration Date" will mean the latest time and date at which the Offer,
as extended by the Purchaser, expires.

THIS OFFER IS NOT CONDITIONED ON ANY MINIMUM NUMBER OF SHARES BEING TENDERED.

         The Purchaser may extend the Offer, in the Purchaser's sole discretion
and subject to the restrictions set forth in the Merger Agreement and the
applicable rules and regulations of the SEC, by giving Computershare oral or
written notice of the extension and making a public announcement of the
extension. During any such extension, all Shares previously tendered and not
withdrawn will remain subject to the Offer and subject to your right to withdraw
Shares. See Section 3 of this Amended and Restated Offer to Purchase.

         Subject to the applicable regulations of the SEC and the terms of the
Merger Agreement, the Purchaser also reserve the right, in its sole discretion,
at any time or from time to time, to (a) postpone the purchase of or, regardless
of whether the Purchaser previously purchased any Shares, payment for any Shares
if any condition referred to in Section 7 of this Amended and Restated Offer to
Purchase has not been satisfied or upon the occurrence of any event specified in
Section 7; (b) terminate the Offer (whether or not any Shares have previously
been purchased) if any condition referred to in Section 7 has not been satisfied
or upon the occurrence of any event specified in Section 7; and (c) except as
set forth in the Merger Agreement, waive any condition or otherwise amend the
Offer in any respect, in each case, by giving oral or written notice of the
postponement, termination, waiver or amendment to Computershare and by making a
public announcement as described below. The Purchaser acknowledges (a) that Rule
14e-1(c) under the Securities Exchange Act requires the Purchaser to pay the
consideration offered or return the Shares tendered promptly after the
termination or withdrawal of the Offer and (b) that the Purchaser may not
postpone the purchase of, or payment for, any Shares if any condition referred
to in Section 7 has not been satisfied or upon the occurrence of any event
specified in Section 7 without extending the period of time during which the
Offer is open. The rights the Purchaser reserves in this paragraph are in
addition to its rights described in Section 7 of this Amended and Restated Offer
to Purchase.

         Subject to the terms of the Merger Agreement, the Purchaser may, in its
sole discretion, modify and make changes to the terms and conditions of the
Offer described in Section 7 of this

                                       19

Amended and Restated Offer to Purchase, except that, without the prior written
consent of the Company (expressed in a resolution adopted by both the Special
Committee and the Board), the Purchaser will not:

         -        reduce the number of shares of Common Stock subject to the
                  Offer;

         -        except as described in the following paragraph, extend the
                  Offer if the conditions to the Offer have been satisfied;

         -        decrease the price per Share or change the form of
                  consideration to be paid in the Offer;

         -        impose additional conditions to the Offer; or

         -        otherwise amend the Offer in a manner adverse to the holders
                  of Shares, other than the members of the Buyout Group.

         However, the Merger Agreement also provides that, without the consent
of the Company, the Purchaser may (1) extend the Offer from time to time, if at
the Expiration Date any of the conditions to the Offer are not satisfied or have
not been waived by the Purchaser, (2) extend the Offer from time to time if all
of the conditions to the Amended Offer are satisfied or waived but the number of
shares of Common Stock validly tendered and not withdrawn is insufficient to
result in the Buyout Group owning at least ninety percent of the then
outstanding number of shares of Common Stock; and (3) provide a subsequent
offering period after the Expiration Date, in accordance with and subject to the
requirements of Rule 14d-11 under the Exchange Act. Notwithstanding the
foregoing, under the terms of the Merger Agreement, in no event may the Offer be
extended by more than twenty business days, in the aggregate, beyond the initial
Expiration Date under any or all of the above circumstances. The Purchaser has
agreed that, upon the terms and subject to the conditions to the Offer, the
Purchaser will accept for payment and pay for, all Shares validly tendered and
not withdrawn prior to the expiration of the Offer as promptly as practicable
after expiration of the Offer.

         Any postponement, extension, termination, waiver or amendment of the
Offer or commencement or extension of a subsequent offering period will be
followed as promptly as practicable by a public announcement. An announcement in
the case of an extension or the commencement or extension of a subsequent
offering period will be made no later than 9:00 a.m., Eastern Standard Time, on
the next business day after the previously scheduled Expiration Date. Without
limiting the manner in which the Purchaser may choose to make any public
announcement, subject to applicable law (including Rules 14d-4(d) and 14d-6(c)
under the Exchange Act, which require that material changes be promptly
disseminated to holders of Shares), the Purchaser will have no obligation to
publish, advertise or otherwise communicate any such public announcement other
than by issuing a press release to the Dow Jones News Service. For purposes of
the Offer, a "business day" means any day other than a Saturday, Sunday or
federal holiday and consists of the time period from 12:01 a.m. through 12:00
Midnight, Mountain Standard Time.

         If the Purchaser makes a material change in the terms of the Offer, or
if the Purchaser waives a material condition to the Offer, the Purchaser will
extend the Offer and disseminate

                                       20

additional tender offer materials to the extent required by Rules 13e-3(e),
14d-4(d), 14d-6(c) and 14e-1 under the Exchange Act. The minimum period during
which a tender offer must remain open following material changes in the terms of
the offer, other than a change in price or a change in percentage of securities
sought, depends upon the facts and circumstances, including the materiality of
the changes. In the SEC's view, an offer should remain open for a minimum of
five business days from the date the material change is first published, sent or
given to stockholders, and, if material changes are made with respect to
information that approaches the significance of price and the percentage of
securities sought, a minimum of ten business days may be required to allow for
adequate dissemination and investor response. With respect to a change in price,
a minimum ten-business-day period from the date of the change is generally
required to allow for adequate dissemination to stockholders. Accordingly, if
prior to the Expiration Date, the Purchaser decreases the number of Shares being
sought, or increases or decreases the consideration offered pursuant to the
Offer, and if the Offer is scheduled to expire at any time earlier than the
period ending on the tenth business day from the date that notice of the
increase or decrease is first published, sent or given to holders of Shares, the
Purchaser will extend the Offer at least until the expiration of such period of
ten business days.

         Consummation of the Offer is conditioned upon satisfaction of the
conditions set forth in Section 7 of this Amended and Restated Offer to
Purchase. The Purchaser reserves the right (but is not obligated), in accordance
with applicable rules and regulations of the SEC, to waive any or all of those
conditions. If, by the Expiration Date, any or all of those conditions have not
been satisfied, the Purchaser may elect to (a) extend the Offer and, subject to
applicable withdrawal rights, retain all tendered Shares until the expiration of
the Offer, as extended, subject to the terms of the Offer; or (b) terminate the
Offer and not accept for payment any Shares and return all tendered Shares to
tendering stockholders. In the event that the Purchaser waives any condition set
forth in Section 7 of this Amended and Restated Offer to Purchase, the SEC may,
if the waiver is deemed to constitute a material change to the information
previously provided to the stockholders, require that the Offer remain open for
an additional period of time and/or that the Purchaser disseminate information
concerning such waiver.

         The Purchaser has obtained the Company's stockholder lists and security
position listings for the purpose of disseminating the Offer to the holders of
the Shares. This Amended and Restated Offer to Purchase, the Amended and
Restated Letter of Transmittal and other relevant materials will be mailed to
record holders of Shares and will be furnished to brokers, dealers, commercial
banks, trust companies and similar persons whose names, or the names of whose
nominees, appear on the security holder lists or, if applicable, who are listed
as participants in a clearing agency's security position listing, for forwarding
to beneficial owners of Shares.

         UNDER NO CIRCUMSTANCES WILL THE PURCHASER PAY INTEREST ON THE PURCHASE
PRICE FOR ANY SHARES, REGARDLESS OF ANY EXTENSION OF THE OFFER OR ANY DELAY IN
MAKING SUCH PAYMENT.

         Possible Subsequent Offering Period. Pursuant to the Merger Agreement
and Rule 14d-11 under the Exchange Act, the Purchaser may elect to provide a
subsequent offering period of three to 20 business days in length following the
expiration of the Offer on the Expiration Date. A subsequent offering period
would be an additional period of time, following the expiration of the initial
offering period, during which stockholders may tender Shares not tendered during
the initial offering period. A subsequent offering period will not occur unless
the conditions set forth in Section 7 have been satisfied or waived on or before
the Expiration Date.

                                       21

         During a subsequent offering period, you will not have withdrawal
rights and the Purchaser will promptly purchase and pay for any Shares tendered
at the same price paid in the Offer. Rule 14d-11 under the Exchange Act provides
that the Purchaser may provide a subsequent offering period so long as, among
other things:

         -        the initial 20-business day period of the Offer has expired;

         -        the Purchaser offers the same form and amount of consideration
                  for Shares in the subsequent offering period as in the initial
                  offer;

         -        the Purchaser immediately accepts and promptly pays for all
                  Shares tendered during the Offer prior to its expiration;

         -        the Purchaser announces the results of the Offer, including
                  the approximate number and percentage of Shares deposited in
                  the Offer, no later than 9:00 a.m., Eastern Standard Time, on
                  the next business day after the Expiration Date and
                  immediately begins the subsequent offering period; and

         -        the Purchaser immediately accepts and promptly pays for Shares
                  as they are tendered during the subsequent offering period.

         In the event the Purchaser elects to provide a subsequent offering
period, the Purchaser will provide an announcement to that effect by issuing a
press release to a national news service on the next business day after the
previously scheduled Expiration Date.

SECTION 2. PROCEDURES FOR TENDERING SHARES.

         Proper Tender of Shares. For Shares to be tendered properly under the
Offer, (1) the certificates for those Shares (or confirmation of receipt of such
Shares under the procedure for book-entry transfer set forth below), together
with a properly completed and duly executed Letter of Transmittal including any
required signature guarantees, or an "agent's message" (as defined below), and
any other documents required by the Letter of Transmittal, must be received
before 5:00 p.m., Mountain Standard Time, on the Expiration Date by
Computershare at its address set forth in Section 15, or (2) the tendering
stockholder must comply with the guaranteed delivery procedure set forth below.

         Stockholders who hold Shares through brokers or banks are urged to
consult the brokers or banks to determine whether transaction costs are
applicable if stockholders tender Shares through the brokers or banks and not
directly to Computershare.

         Signature Guarantees and Method of Delivery. No signature guarantee is
required: (1) if the Letter of Transmittal is signed by the registered holder of
the Shares (which term, for purposes of this Section 2 of this Amended and
Restated Offer to Purchase, shall include any participant in The Depository
Trust Company ("DTC"), whose name appears on a security position listing as the
owner of the Shares) tendered therewith and such holder has not completed either
the box captioned "Special Delivery Instructions" or the box captioned "Special
Payment Instructions" on the Letter of Transmittal; or (2) if Shares are
tendered for the account of a bank,

                                       22

broker, dealer, credit union, savings association or other entity which is a
member in good standing of the Securities Transfer Agents Medallion Program or a
bank, broker, dealer, credit union, savings association or other entity which is
an "eligible guarantor institution," as such term is defined in Rule 17Ad-15
under the Exchange Act. See Instruction 3 of the Letter of Transmittal. If a
certificate for Shares is registered in the name of a person other than the
person executing a Letter of Transmittal, or if payment is to be made to a
person other than the registered holder, then the certificate must be endorsed
or accompanied by an appropriate stock power, in either case signed exactly as
the name of the registered holder appears on the certificate, with the signature
guaranteed by an eligible guarantor institution.

         Payment for Shares tendered and accepted for payment under the Offer
will be made only after timely receipt by Computershare of certificates for such
Shares or a timely confirmation of the book-entry transfer of such Shares into
the account of Computershare at the DTC as described above, a properly completed
and duly executed Letter of Transmittal, or an agent's message in the case of a
book-entry transfer, and any other documents required by the Letter of
Transmittal.

         THE METHOD OF DELIVERY OF ALL DOCUMENTS, INCLUDING CERTIFICATES FOR
SHARES, THE LETTER OF TRANSMITTAL AND ANY OTHER REQUIRED DOCUMENTS, IS AT THE
ELECTION AND RISK OF THE TENDERING STOCKHOLDER. SHARES WILL BE DEEMED DELIVERED
ONLY WHEN ACTUALLY RECEIVED BY THE DEPOSITARY (INCLUDING, IN THE CASE OF A
BOOK-ENTRY TRANSFER, BY BOOK-ENTRY CONFIRMATION). IF DELIVERY IS BY MAIL,
REGISTERED MAIL WITH RETURN RECEIPT REQUESTED, PROPERLY INSURED, IS RECOMMENDED.
IN ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ENSURE TIMELY DELIVERY.

         Book-Entry Delivery. Computershare will establish an account with
respect to the Shares for purposes of the Offer at DTC within two business days
after the date of this document, and any financial institution that is a
participant in DTC's system may make book-entry delivery of the Shares by
causing DTC to transfer Shares into the account of Computershare in accordance
with DTC's procedures for transfer. Although delivery of Shares may be effected
through a book-entry transfer into the account of Computershare at DTC, either
(1) a properly completed and duly executed Letter of Transmittal with any
required signature guarantees, or an agent's message, and any other required
documents must, in any case, be transmitted to and received by Computershare at
its address set forth in Section 15 of this Amended and Restated Offer to
Purchase before the Expiration Date, or (2) the guaranteed delivery procedure
described below must be followed. DELIVERY OF THE LETTER OF TRANSMITTAL AND ANY
OTHER REQUIRED DOCUMENTS TO DTC DOES NOT CONSTITUTE DELIVERY TO COMPUTERSHARE.

         The term "agent's message" means a message transmitted by DTC to, and
received by, Computershare, which states that DTC has received an express
acknowledgment from the participant in DTC tendering the Shares that the
participant has received and agrees to be bound by the terms of the Letter of
Transmittal and that the Purchaser may enforce that agreement against the
participant.

         Guaranteed Delivery. If you desire to tender Shares under the Offer and
your share certificates are not immediately available or cannot be delivered to
Computershare before the Expiration Date, or the procedure for book-entry
transfer cannot be completed on a timely basis, or if time will not permit all
required documents to reach Computershare before the Expiration Date, you may
nevertheless tender your Shares if all of the following conditions are
satisfied:

                                       23

                  (a) the tender is made by or through an eligible guarantor
                  institution;

                  (b) Computershare receives by hand, mail, overnight courier,
                  telegram or facsimile transmission, before the expiration
                  date, a properly completed and duly executed Notice of
                  Guaranteed Delivery in the form provided with this document,
                  including (where required) a signature guarantee by an
                  eligible guarantor institution in the form set forth in the
                  Notice of Guaranteed Delivery; and

                  (c) the certificates for all tendered Shares, in proper form
                  for transfer, or confirmation of book-entry transfer of your
                  Shares into the account of Computershare at DTC, together with
                  a properly completed and duly executed Letter of Transmittal
                  and any required signature guarantees, or an agent's message,
                  or other documents required by the Letter of Transmittal, are
                  received by Computershare within three Nasdaq National Market
                  trading days after the expiration date of the Offer.

         The notice of guaranteed delivery may be delivered by hand to the
Depositary or mail to the Depositary and must include a guarantee by an eligible
institution in the form set forth in such notice of guaranteed delivery.

         Notwithstanding any other provision of this Offer, payment for Shares
accepted for payment pursuant to the Offer will in all cases be made only after
timely receipt by the Depositary of (i) certificates for such Shares (or a
timely book-entry confirmation with respect thereto), (ii) a Letter of
Transmittal, properly completed and duly executed, with any required signature
guarantees (or, in the case of a book-entry transfer, an agent's message) and
(iii) any other required documents. Accordingly, you may be paid at different
times depending upon when certificates for Shares or book-entry confirmations
with respect to Shares are actually received by the Depositary. UNDER NO
CIRCUMSTANCES WILL THE PURCHASER PAY INTEREST ON THE PURCHASE PRICE FOR THE
TENDERED SHARES, REGARDLESS OF ANY EXTENSION OF THE OFFER OR ANY DELAY IN MAKING
SUCH PAYMENT.

         Appointment. By executing a Letter of Transmittal as set forth above,
you irrevocably appoint the Purchaser's designees as your attorneys-in-fact and
proxies, in the manner set forth in the Letter of Transmittal, each with full
power of substitution, to the full extent of your rights with respect to the
Shares tendered by you and accepted for payment by the Purchaser and with
respect to any and all other Shares or other securities or rights issued or
issuable in respect of such Shares on or after the date of this Amended and
Restated Offer to Purchase. All such proxies will be considered coupled with an
interest in the tendered Shares. Such appointment will be effective when, and
only to the extent that, the Purchaser accepts for payment Shares tendered by
you as provided herein. Upon such appointment, all prior powers of attorney,
proxies and consents given by you with respect to such Shares or other
securities or rights will, without further action, be revoked and no subsequent
powers of attorney, proxies, consents or revocations may be given (and, if
given, will not be deemed effective). The Purchaser's designees will thereby be
empowered to exercise all voting and other rights with respect to such Shares
and other securities or rights in respect of any annual, special or adjourned
meeting of the Company's stockholders, actions by written consent in lieu of any
such meeting or otherwise, as they in their sole discretion deem proper. The
Purchaser reserves the right to require that, in order for Shares to be deemed
validly tendered, immediately upon the Purchaser's acceptance for

                                       24

payment of such Shares, the Purchaser must be able to exercise full voting,
consent and other rights with respect to such Shares and other securities or
rights, including voting at any meeting of stockholders.

         Federal Backup Withholding Tax. Under the United States federal backup
withholding tax rules, 30.5% (which rate is scheduled for periodic reduction) of
the gross proceeds payable to a stockholder or other payee under the Offer must
be withheld and remitted to the United States Treasury, unless the stockholder
or other payee provides a taxpayer identification number (employer
identification number or social security number) to Computershare and certifies
under penalties of perjury that the provided number is correct or otherwise
establishes an exemption. If Computershare is not provided with the correct
taxpayer identification number or another adequate basis for exemption, the
holder may be subject to certain penalties imposed by the Internal Revenue
Service. Therefore, you should complete and sign the Substitute Form W-9
included as part of the Letter of Transmittal in order to provide the
information and certification necessary to avoid backup withholding, unless you
otherwise establish to the satisfaction of Computershare that you are not
subject to backup withholding. For a discussion of United States federal income
tax consequences to tendering stockholders, see Section 11 of this Amended and
Restated Offer to Purchase.

         Return of Unpurchased Shares. If any tendered Shares are not purchased
under the Offer or are properly withdrawn before the Expiration Date, or if less
than all Shares evidenced by your certificates are tendered, the Purchaser will
return certificates for unpurchased Shares as promptly as practicable after the
expiration or termination of the Offer or the proper withdrawal of the Shares,
as applicable, or, in the case of Shares tendered by book-entry transfer at DTC,
the Shares will be credited to the appropriate account maintained by the
tendering stockholder at DTC, in each case without expense to the stockholder.

         Certificates for Shares, together with a properly completed and duly
executed Letter of Transmittal or an agent's message, and any other documents
required by the Letter of Transmittal, must be delivered to Computershare and
not to the Purchaser. Any documents delivered to the Purchaser will not be
forwarded to Computershare and therefore will not be deemed to be properly
tendered.

         Stock Options and Warrants. The Purchaser is not offering, as part of
the Offer, to purchase any outstanding options or warrants and tenders of
warrants or options will not be accepted. Holders of outstanding options or
warrants who wish to participate in the Offer must exercise their warrants or
options, as the case may be, and purchase Shares of Common Stock and then tender
the Shares pursuant to the Offer, provided that the exercise of those options or
warrants and the tender of Shares is in accordance with the terms of the
applicable option or warrant documents. In no event are any options or warrants
to be delivered to Computershare in connection with a tender of Shares
hereunder. An exercise of an option or warrant cannot be revoked even if Shares
received upon the exercise and tendered in the Offer are not purchased in the
Offer for any reason.

         Determination of Validity; Rejection of Shares; Waiver of Defects; No
Obligation to Give Notice of Defects. All questions as to the number of Shares
to be accepted and the validity, form, eligibility (including time of receipt)
and acceptance for payment of any tender of Shares will be determined by the
Purchaser, in its sole discretion, and the Purchaser's determination will

                                       25

be final and binding on all parties. The Purchaser reserves the absolute right
to reject any or all tenders of any Shares that the Purchaser determines are not
in proper form or the acceptance for payment of or payment for which the
Purchaser determines may be unlawful. The Purchaser also reserves the absolute
right to waive any of the conditions of the Offer or any defect or irregularity
in any tender with respect to any particular Shares or any particular
stockholder and its interpretation of the terms of the Offer will be final and
binding on all parties. No tender of Shares will be deemed to have been property
made until all defects or irregularities have been cured by the tendering
stockholder or waived by the Purchaser. Neither the Purchaser, Mr. Garcia,
Computershare, the Information Agent, nor any other person will be under any
duty to give notification of any defects or irregularities in any tender or
incur any liability for failure to give any such notification.

         Tendering Stockholder's Representation and Warranty, Acceptance
Constitutes an Agreement. A proper tender of Shares under any of the procedures
described above will constitute the tendering stockholder's acceptance of the
terms and conditions of the Offer, as well as the tendering stockholder's
representation and warranty to the Purchaser that (1) the stockholder has a net
long position in the Shares or equivalent securities at least equal to the
Shares tendered within the meaning of Rule 14e-4 promulgated by the Commission
under the Exchange Act and (2) the tender of Shares complies with Rule 14e-4. It
is a violation of Rule 14e-4 for a person, directly or indirectly, to tender
Shares for that person's own account unless, at the time of tender and at the
end of the proration period or period during which Shares are accepted by lot
(including any extensions), the person so tendering (1) has a net long position
equal to or greater than the amount tendered in (x) the subject securities or
(y) securities immediately convertible into, or exchangeable or exercisable for,
the subject securities and (2) will deliver or cause to be delivered the Shares
in accordance with the terms of the Offer. Rule 14e-4 provides a similar
restriction applicable to the tender or guarantee of a tender on behalf of
another person. The Purchaser's acceptance for payment of Shares tendered under
the Offer will constitute a binding agreement between the tendering stockholder
and the Purchaser upon the terms and conditions of the Offer.

         Lost or Destroyed Certificates. Stockholders whose certificate for part
or all of their Shares have been lost, stolen, misplaced or destroyed may
contact Computershare at (303) 986-5400 for instructions as to obtaining a
replacement certificate. That certificate will then be required to be submitted
together with the Letter of Transmittal in order to receive payment for Shares
that are tendered and accepted for payment. A bond may be required to be posted
by the stockholder to secure against the risk that the certificates may be
subsequently recirculated. Stockholders are urged to contact Computershare at
(303) 986-5400 immediately in order to permit timely processing of this
documentation and to determine if the posting of a bond is required.

         Appraisal Rights. No appraisal rights, or any similar rights, are
available to stockholders who tender their Shares in the Offer. Appraisal rights
would be available, however, in connection with the proposed subsequent Merger.
See "Special Factors."

SECTION 3. WITHDRAWAL RIGHTS.

         If you tender Shares in this Offer, you may withdraw your tender at any
time on or before the Expiration Date and, unless theretofore accepted for
payment as provided herein, at any time

                                       26

after January 24, 2002. In no event may you withdraw your tender during a
subsequent offering period.

         If the Purchaser extends the Offer, the Purchaser is delayed in this
purchase of Shares or if the Purchaser is unable to purchase Shares under the
Offer for any reason, then, without prejudice to the Purchaser's rights under
the Offer, Computershare may, subject to applicable law, retain tendered Shares
on the Purchaser's behalf, and such Shares may not be withdrawn except to the
extent tendering stockholders are entitled to withdrawal rights as described in
this Section 3 of this Amended and Restated Offer to Purchase.

         For a withdrawal to be effective, a written or facsimile transmission
(confirmed by telephone) notice of withdrawal must be timely received by
Computershare at its address set forth on the back cover page of this document.
Any such notice of withdrawal must specify the name of the tendering
stockholder, the number of Shares to be withdrawn and the name of the registered
holder of such Shares. If the certificates for Shares to be withdrawn have been
delivered or otherwise identified to Computershare, then, before the release of
such certificates, the serial numbers shown on such certificates must be
submitted to Computershare and the signature(s) on the notice of withdrawal must
be guaranteed by an eligible guarantor institution, unless such Shares have been
tendered for the account of an eligible guarantor institution. If Shares have
been tendered under the procedure for book-entry transfer set forth in Section 2
of this Amended and Restated Offer to Purchase, any notice of withdrawal also
must specify the name and the number of the account at DTC to be credited with
the withdrawn Shares and must otherwise comply with DTC's procedures.

         Shares properly withdrawn will not thereafter be deemed to be tendered
for purposes of the Offer. However, withdrawn Shares may be retendered by
following the procedures set forth in Section 2 of this Amended and Restated
Offer to Purchase prior to the Expiration Date. Tenders made pursuant to the
Offer which are not otherwise withdrawn in accordance with this Section 3 will
be irrevocable.

         All questions as to the form and validity (including the time of
receipt) of any notice of withdrawal will be determined by the Purchaser, in its
sole discretion, whose determination will be final and binding. Neither the
Purchaser, Mr. Garcia, Computershare, the Information Agent, nor any other
person will be under any duty to give notification of any defects or
irregularities in any notice of withdrawal or incur any liability for failure to
give any such notification.

SECTION 4. PURCHASE OF SHARES; PAYMENT OF PURCHASE PRICE.

         Under the terms and conditions of the Offer, the Purchaser will accept
for payment and pay the Purchase Price of $3.53 net per Share for all Shares
properly tendered and not properly withdrawn before the Expiration Date. Payment
for Shares will be made promptly following the Expiration Date, which it is
currently contemplated, if accepted on the Expiration Date, will be made on or
about January 23, 2002. For purposes of the Offer, the Purchaser will be deemed
to have accepted for payment and therefore purchased Shares that are properly
tendered and not properly withdrawn, only when, as and if the Purchaser gives
oral or written notice to Computershare of the acceptance of the Shares for
payment under the Offer.

                                       27

         The Purchaser will pay for Shares purchased under the Offer by
depositing the aggregate Purchase Price for such Shares with Computershare,
which will act as agent for tendering stockholders for the purpose of receiving
payment from the Purchaser and transmitting payment to the tendering
stockholders. Tendering shareholders will be required to surrender certificates
representing tendered Shares and provide the agent with appropriate transmittal
documentation.

         Certificates for any Shares tendered and not purchased will be returned
to the tendering stockholder or, in the case of Shares tendered by book-entry
transfer, will be credited to the account maintained with DTC by the participant
who delivered the Shares, at the Purchaser's expense as promptly as practicable
after the Expiration Date or termination of the Offer without expense to the
tendering stockholders. Under no circumstances will the Purchaser pay interest
on the Purchase Price to be paid regardless of any delay in making such payment.
In addition, there are other conditions to the Purchaser's obligation to
purchase Shares under the Offer. See Section 7 of this Amended and Restated
Offer to Purchase.

         The Purchaser will pay all share transfer taxes, if any, payable on the
transfer to the Purchaser of Shares purchased under the Offer. If, however,
payment of the Purchase Price is to be made to any person other than the
registered holder, or if tendered certificates are registered in the name of any
person other than the person signing the Letter of Transmittal, the amount of
all share transfer taxes, if any (whether imposed on the registered holder or
the other person), payable on account of the transfer to the person will be
deducted from the Purchase Price unless satisfactory evidence of the payment of
the share transfer taxes, or exemption therefrom, is submitted.

         Any tendering stockholder or other payee who fails to complete fully,
sign and return to Computershare the substitute form W-9 included with the
Letter of Transmittal may be subject to federal backup withholding tax of 30.5%
(which rate is scheduled for periodic reduction) of the gross proceeds paid to
the stockholder or other payee under the Offer. See Section 11 of this Amended
and Restated Offer to Purchase.

         If, prior to the Expiration Date, the Purchaser increases the Purchase
Price offered to holders of Shares in the Offer, the Purchaser will pay the
increased Purchase Price to all holders of Shares that are purchased in the
Offer, whether or not the Shares were tendered before the increase in Purchase
Price.

         The Purchaser reserves the right to transfer or assign, in whole or
from time to time in part, to one or more of the Purchaser's subsidiaries or
affiliates the right to purchase all or any portion of the Shares tendered in
the Offer, but any such transfer or assignment will not relieve the Purchaser of
its obligations under the Offer or prejudice your rights to receive payment for
Shares validly tendered and accepted for payment in the Offer.

SECTION 5. IDENTITY AND BACKGROUND OF OFFEROR.

         Name and Address. This Amended and Restated Offer to Purchase is being
delivered by UDC Acquisition Corp., the Purchaser, a Delaware corporation. The
Purchaser's business address is 2575 E. Camelback Road, Suite 700, Phoenix,
Arizona 85016. The Purchaser's business telephone number is (602) 778-5000.

                                       28

         Mr. Garcia has formed the Purchaser to effect the Amended Offer and the
Merger. The Purchaser, a Delaware corporation, is wholly owned by UDC Holdings,
a Delaware corporation, which has also been formed as part of the Amended Offer
and Merger as a result of certain tax considerations of the Buyout Group. UDC
Holdings is owned 90% by Mr. Garcia and 10% by Mr. Sullivan. In connection with
the consummation of the Amended Offer, Messrs. Garcia and Sullivan will
contribute all of their Shares of the Company to UDC Holdings, which will in
turn contribute such Shares to the Purchaser. As a result, following
consummation of the Amended Offer the Purchaser will hold the Shares contributed
by Messrs. Garcia and Sullivan and any of the Shares tendered in connection with
the Amended Offer. UDC Holdings' business address is 2575 E. Camelback Road,
Suite 700, Phoenix, Arizona 85016. UDC Holdings' business telephone number is
(602) 778-5000.

         Ernest C. Garcia II is a majority owner of the Purchaser. Mr. Garcia is
a citizen of the United States of America. Mr. Garcia's business address is 2575
E. Camelback Road, Suite 700, Phoenix, Arizona 85016. Mr. Garcia's business
telephone number is (602) 778-5000. Mr. Garcia currently beneficially owns
approximately 61.0% of the issued and outstanding Common Stock of the Company
and is Chairman of the Board of Directors of the Company. In light of Mr.
Garcia's current beneficial ownership of Common Stock of the Company and his
position as Chairman of the Company's Board of Directors, Mr. Garcia may be
deemed to be an "affiliate" of the Company, as such term is defined in Rule
13e-3(a)(1) under the Exchange Act.

         Gregory B. Sullivan is a minority owner of the Purchaser. Mr.
Sullivan's business address is 4020 East Indian School Road, Phoenix, Arizona
85018. Mr. Sullivan's business telephone number is (602) 852-6600. Mr. Sullivan
currently beneficially owns (including shares issuable upon the exercise of
vested options) approximately 3.7% of the issued and outstanding Common Stock of
the Company and is the President, Chief Executive Officer, and a director of the
Company. In light of Mr. Sullivan's current beneficial ownership of Common Stock
of the Company and his position as President, Chief Executive Officer, and
director of the Company, Mr. Sullivan may be deemed to be an "affiliate" of the
Company as such term is defined in Rule 13e-3(a)(1) under the Exchange Act.

         Business and Background. The Purchaser is a Delaware corporation. The
Purchaser has not been convicted in a criminal proceeding during the last five
years (excluding traffic violations or similar misdemeanors). In addition,
during the last five years, the Purchaser has not been a party to a civil
proceeding of a judicial or administrative body of competent jurisdiction which
has or would make it subject to a judgment, decree or final order enjoining
future violations of, or prohibiting or mandating activities subject to, federal
or state securities laws or finding any violations with respect to such laws.

         UDC Holdings is a Delaware corporation. UDC Holdings has not been
convicted in a criminal proceeding during the last five years (excluding traffic
violations or similar misdemeanors). In addition, during the last five years,
UDC Holdings has not been a party to a civil proceeding of a judicial or
administrative body of competent jurisdiction which has or would make it subject
to a judgment, decree or final order enjoining future violations of, or
prohibiting or mandating activities subject to, federal or state securities laws
or finding any violations with respect to such laws.

         The principal business address of the Company is 4020 East Indian
School Road,

                                       29

Phoenix, Arizona 85018. During the past five years, Mr. Garcia has served as the
Chairman of the Board of Directors of the Company. In addition, from 1992 to
July 1999, Mr. Garcia served as Chief Executive Officer of the Company. Also,
during the past five years, Mr. Garcia has served as the sole director and
President of Verde, which is wholly owned by Mr. Garcia and his wife. Verde is
an Arizona corporation engaged in commercial real estate investments. Since
November 1998, Mr. Garcia has served as the Managing Director of Verde
Reinsurance Company, Ltd. ("Verde Reinsurance"), a Nevis Island corporation and
U.S. taxpayer wholly owned by Mr. Garcia and his wife, which is engaged in
property and casualty reinsurance. During the past year, Mr. Garcia has served
as the sole director and President of Cygnet Capital Corporation ("Cygnet"), an
Arizona corporation wholly owned by Mr. Garcia and his wife, which is engaged in
commercial lending. The principal business address of Verde, Verde Reinsurance
and Cygnet is 2575 E. Camelback Road, Suite 700, Phoenix, Arizona 85016. Mr.
Garcia has not been convicted in a criminal proceeding during the last five
years (excluding traffic violations or similar misdemeanors). In addition,
during the last five years, Mr. Garcia has not been a party to a civil
proceeding of a judicial or administrative body of competent jurisdiction which
has or would make him subject to a judgment, decree or final order enjoining
future violations of, or prohibiting or mandating activities subject to, federal
or state securities laws or finding any violations with respect to such laws.
See also the disclosure set forth in Section 10 hereof regarding Mr. Garcia. Mr.
Garcia is a citizen of the United States. Mr. Sullivan has been the Company's
President since March 1996, its Chief Executive Officer since July 1999, and a
director since 1998. Mr. Sullivan has also served as President of Ugly Duckling
Car Sales, Inc., since December 1996. From 1995 through February 1996, Mr.
Sullivan was a consultant for the Company. Mr. Sullivan formerly served as
President and principal stockholder of an amusement game manufacturing company
that he co-founded in 1989 and sold in 1994. Prior to 1989, Mr. Sullivan was
involved in the securities industry and practiced law with a large Arizona firm.
He is an inactive member of the State Bar of Arizona. Mr. Sullivan's sister is
married to Mr. MacDonough, another director of the Company. Mr. Sullivan has not
been convicted in a criminal proceeding during the last five years (excluding
traffic violations or similar misdemeanors). In addition, Mr. Sullivan has not
been a party to a civil proceeding of a judicial or administrative body of
competent jurisdiction which has or would make him subject to a judgment, decree
or final order enjoining future violations of, or prohibiting or mandating
activities subject to, federal or state securities laws or finding any
violations with respect to such laws. Mr. Sullivan is a citizen of the United
States of America.

SECTION 6. THE MERGER AGREEMENT.

         The following summary description of the Merger Agreement is qualified
in its entirety by reference to the Merger Agreement itself, which we have filed
as an exhibit to Amendment No.4 to the Tender Offer Statement on Schedule TO
that we with the SEC on the date hereof.

         The Amended Offer. Pursuant to the Merger Agreement, the Company, the
Purchaser and Messrs. Garcia and Sullivan agreed to amend the Original Offer to:

         -        increase the price per Share to be paid pursuant to the tender
                  offer from $2.51 per Share to $3.53 per Share, net to the
                  seller in cash;

         -        change the purchaser in the tender offer from Mr. Garcia to
                  the Purchaser;

                                       30

         -        amend and restate the conditions to the tender offer;

         -        extend the Expiration Date of the tender offer to 5:00 p.m.
                  Mountain Standard Time on January 16, 2002; and

         -        provide for the completion of the Merger as promptly as is
                  practicable following the consummation of the tender offer.

         The Purchaser will accept for payment and pay for all Shares validly
tendered and not withdrawn pursuant to the Amended Offer as promptly as
practicable after the Expiration Date of the Amended Offer. The obligation of
the Purchaser to accept for payment, purchase and pay for any Shares pursuant to
the Amended Offer is subject to the conditions described in Section 7 of this
Amended and Restated Offer to Purchase.

         Changes to the Amended Offer Terms. The Purchaser may, in its sole
discretion, modify the terms and conditions of the Amended Offer and waive any
condition described in Section 7 of this Amended and Restated Offer to
Purchaser, except that, without the prior written consent of the Company
(expressed in a resolution adopted by both the Special Transaction Committee and
the Board), the Purchaser will not:

         -        reduce the number of shares of Common Stock subject to the
                  Amended Offer;

         -        except as described below under " -- Extension of the Amended
                  Offer", extend Amended Offer if the conditions to the Amended
                  Offer have been satisfied;

         -        decrease the price per Share or change the form of
                  consideration to be paid in the Amended Offer;

         -        impose any additional conditions to the Amended Offer from
                  those set forth in Section 7; or

         -        otherwise amend the Amended Offer in a manner that would
                  adversely affect any of the holders of shares of Common Stock,
                  other than the members of the Buyout Group (for purposes of
                  this section only, the term "Buyout Group" refers to the
                  Purchaser, Messrs. Garcia and Sullivan, and their respective
                  affiliates (other than the Company and its subsidiaries)).

         Extension of the Amended Offer. The Purchaser may from time to time, in
its sole discretion, extend the Expiration Date of the Amended Offer if, on the
then-scheduled Expiration Date, any of the conditions to the Purchaser's
obligations to accept for payment and pay for all Shares validly tendered shall
not have been satisfied or waived. In addition, if all of the conditions to the
Amended Offer are satisfied or waived but the number of shares of Common Stock
validly tendered and not withdrawn is insufficient to result in the Buyout Group
owning at least ninety percent of the then outstanding number of shares of
Common Stock, the Purchaser will also have the right to extend the Amended
Offer. Finally, the Purchaser may provide for a "subsequent offering period"
after the Expiration Date, subject to the rules promulgated under the Securities
Exchange Act.

                                       31

         Under the terms of the Merger Agreement, however, in no event may the
Amended Offer be extended by more than twenty business days, in the aggregate,
beyond the initial Expiration Date under any or all of the above circumstances.

         The Merger. Pursuant to the Merger Agreement, as soon as practicable
after the satisfaction or waiver of all conditions to the Merger, Purchaser (or
a direct or indirect subsidiary of one or more members of the Buyout Group) will
merge into and with the Company. The Company will be the surviving corporation
after the Merger. The surviving corporation will be a wholly owned subsidiary of
UDC Holdings Corp. The Merger will become effective at the time the certificate
of merger is filed with the Secretary of State of Delaware, or at a later time
as specified in the certificate of merger.

         The DGCL requires that the adoption of any plan of merger or
consolidation must be approved by the holders of a majority of the Company's
outstanding Shares if the "short-form" merger procedure described below is not
available. Consequently, as the majority shareholder of the Company, Mr. Garcia
by himself would control the vote on the Merger. However, the Merger Agreement
also provides that, as a condition to the closing of the Merger, the holders of
a majority of the number of Shares outstanding as of the date of the Merger
Agreement (excluding Shares owned by the Buyout Group) must have either (i)
validly tendered and not withdrawn their Shares pursuant to the Amended Offer or
(ii) if submitted to stockholders for approval, voted in favor of the Merger.
The Purchaser and Messrs. Garcia and Sullivan have agreed to vote, and to cause
their respective affiliates to vote, all their shares in favor of approval of
the Merger and adoption of the Merger Agreement.

         If the members of the Buyout Group own, in the aggregate, at least 90%
of the outstanding Shares as a result of the Amended Offer, the Merger may be
effected without the vote of, or notice to, the Company's stockholders.
Therefore, if at least approximately 11,046,600 Shares (computed on a
fully-diluted basis, but excluding Shares subject to options or warrants held by
the Buyout Group) are owned by the members of the Buyout Group as a result of
the Amended Offer, the Purchaser will be able to and intends to, subject to the
conditions provided in the Merger Agreement, take all necessary and appropriate
action to effect the Merger as a "short-form" merger without a meeting of
holders of Shares.

         Charter, Bylaws, Directors and Officers. The certificate of
incorporation of the Company, as in effect immediately prior to the effective
time of the Merger, will be the certificate of incorporation of the surviving
corporation until thereafter amended in accordance with the DGCL. The bylaws of
Purchaser, as in effect immediately prior to the effective time, will be the
bylaws of the surviving corporation until thereafter amended in accordance with
the certificate of incorporation and the DGCL. From and after the effective
time, until their respective successors are duly elected or appointed and
qualified in accordance with applicable law, (i) the directors of Purchaser at
the effective time will be the directors of the surviving corporation and (ii)
the officers of the Company at the effective time will be the officers of the
surviving corporation.

         Consideration. Pursuant to the Merger Agreement and by virtue of the
Merger, at the effective time of the Merger:

                                       32

         -        each Share issued and outstanding immediately prior to the
                  effective time of the Merger (other than Shares held by the
                  Company in treasury or by its wholly owned subsidiaries, or
                  shares held by the Buyout Group, which will be cancelled, and
                  Shares held by stockholders who have properly exercised their
                  appraisal rights under Delaware law), will be converted
                  automatically into the right to receive $3.53 in cash without
                  interest, or any higher price that may be paid per Share
                  pursuant to the Amended Offer (less any required withholding
                  taxes), upon surrender of the Share certificate; and

         -        each outstanding share of the Purchaser's common stock will be
                  converted into one shares of common stock of the surviving
                  corporation.

         Treatment of Options and Warrants. At the effective time of the Merger,
subject to the provisions of any applicable warrant agreement or the Company's
option plans referenced below or any required consent of holders of warrants or
options, each outstanding and unexercised warrant to purchase Shares and option
granted pursuant to the Company's Amended and Restated Long Term Incentive Plan,
1998 Executive Incentive Plan and Director Incentive Plan (but excluding
warrants or options held by members of the Buyout Group), will be converted into
an obligation of the Company to pay to the holders of those warrants or options
a cash amount for each warrant or option that is equal to (i) the excess, if
any, of the $3.53 per Share consideration (or any higher price that may be paid
per Share pursuant to the Amended Offer), over the exercise price per share of
the warrant or option multiplied by (ii) the number of Shares underlying the
warrant or option. In addition, the Company has agreed to used its reasonable
efforts to adopt such amendments, modifications or resolutions of the Board with
respect to the Company's option plans as may be permitted thereunder to provide
that, following the effective time of the merger, no participant in the option
plans referenced above or any other plans, programs or arrangements will have
any right thereunder to acquire any equity securities of the Purchaser or the
Company and to terminate all such plans.

         Representations and Warranties. In the Merger Agreement, each of Mr.
Garcia, Mr. Sullivan and the Purchaser has made various customary
representations and warranties to the Company, subject to certain exceptions,
with respect to among other things:

         -        due organization, existence and good standing;

         -        the capitalization of the Purchaser;

         -        proper execution, delivery and performance of the Merger
                  Agreement;

         -        conflicts with organizational documents, applicable law,
                  orders, judgments, decrees, and contracts, agreements or other
                  instruments to which Mr. Garcia, Mr. Sullivan or the Purchaser
                  are a party;

         -        governmental and third-party approvals and authorizations of
                  the Merger Agreement;

         -        information supplied in SEC filings in connection with the
                  transactions contemplated by the Merger Agreement;

                                       33

         -        Mr. Garcia's commitment to provide financing with respect to
                  the Amended Offer and the Merger;

         -        absence of prior activities by the Purchaser;

         -        absence of any liability for broker's fees; and

         -        absence of knowledge of a breach of the Company's
                  representations and warranties in the Merger Agreement.

         In the Merger Agreement, the Company has made various representations
and warranties to Mr. Garcia, Mr. Sullivan and the Purchaser, subject to certain
exceptions, with respect to, among other things:

         -        due organization, existence and good standing;

         -        the capitalization of the Company;

         -        proper execution, delivery and performance of the Merger
                  Agreement;

         -        absence of conflict with organizational documents, applicable
                  law, orders, judgments, decrees, and contracts, agreements or
                  other instruments to which the Company is a party;

         -        governmental and third-party approvals and authorizations of
                  the Merger Agreement;

         -        the recommendations of the Merger Agreement and the
                  transactions contemplated thereby by the Company's Board of
                  Directors and Special Transaction Committee;

         -        the opinion of the Special Transaction Committee's financial
                  advisor;

         -        information supplied in SEC filings in connection with the
                  transactions contemplated by the Merger Agreement; and

         -        absence of any liability for broker's fees.

         Covenants.

         Conduct Prior to the Merger. The parties to the Merger Agreement each
         agreed that:

         -        the parties will use reasonable best efforts to consummate the
                  Amended Offer, the Merger and the other transactions
                  contemplated by the Merger Agreement;

         -        the parties will consult promptly with each other prior to
                  issuing any press release or otherwise making any public
                  statement with respect to the Offer, the Merger and the other
                  transactions contemplated by the Merger Agreement, provide to
                  the other party for review a copy of any such press release or
                  statement, and not issue any such press release or make any
                  such public statement prior to such consultation and review,
                  unless required by applicable law or any listing agreement
                  with a securities exchange;

                                       34

         -        the parties will promptly notify one another, of (i) events or
                  circumstances that have caused, or are reasonably likely to
                  cause, a material breach of a party's representations or
                  warranties, the party's failure satisfy any material covenant,
                  condition or agreement under the Merger Agreement or any
                  conditions to the Amended Offer or the Merger to be
                  unsatisfied in any material respect at any time prior to the
                  closing of the Amended Offer or the effective time of the
                  Merger, as the case may be; or (ii) any action, suit,
                  proceeding, inquiry or investigation pending or, to the
                  knowledge of the Company, threatened which questions or
                  challenges the validity of the Merger Agreement.

         -        if any state "moratorium," "control share," "fair price,"
                  "affiliate transaction," "business combination" or other
                  anti-takeover laws and regulations are or may become
                  applicable to the Amended Offer or the Merger, the parties
                  will each use their reasonable best efforts to permit the
                  transactions contemplated by the Merger Agreement to be
                  consummated as promptly as practicable on the terms
                  contemplated hereby and otherwise act to eliminate or minimize
                  the effects of any such takeover statute on the Amended Offer
                  or the Merger.

         Operating Covenants. The Company agreed that until the Merger it would
not take various actions without the consent of the Purchaser, including:

         -        conduct its business in any manner other than in the ordinary
                  course of business consistent with past practice;

         -        amend or propose to amend its certificate of incorporation or
                  by-laws;

         -        authorize, issue, grant, sell, pledge, redeem or acquire for
                  value any of its securities, including options, warrants,
                  commitments, stock appreciation rights, subscriptions, rights
                  to purchase or otherwise, subject to certain exceptions;

         -        declare or pay dividends or other distributions or effect any
                  changes to the Company's capital structure;

         -        take any action, other than reasonable and usual actions in
                  the ordinary course of business and consistent with past
                  practice, with respect to accounting policies or procedures
                  (including tax accounting policies and procedures);

         -        take any action that would, or could reasonably be expected to
                  result in, any of its representations and warranties set forth
                  in the Merger Agreement being untrue or in any of the
                  conditions to the Merger not being satisfied; or

         -        authorize any of, or commit or agree to take any of, the
                  foregoing actions.

         Indemnification; Directors' and Officers' Insurance. The parties have
agreed that from and after the effective time, the certificate of incorporation
and the bylaws of the surviving corporation will contain provisions with respect
to indemnification and exculpation from liability that are no less favorable
than those provisions set forth in the Company's certificate of incorporation
and bylaws on the date of the Merger Agreement. The parties have also agreed not

                                       35

to amend, repeal or otherwise modify these provisions for a period of six years
from the effective time in any manner that would adversely affect the rights
thereunder of individuals who on or prior to the effective time were directors,
officers, employees or agents of the Company, unless such amendment, repeal or
modification is required by law. The parties have also agreed not to cancel the
Company's directors' and officers' liability insurance policy for a period of
six years immediately following the effective time, provided that the surviving
corporation will not be obligated to pay premiums for such insurance in any year
in an amount greater than 200% of the aggregate premiums currently paid by the
Company and its subsidiaries. In the event that the surviving corporation
consolidates or merges with another person or transfers its assets to another
person, it must make proper provisions to assure that these obligations are
assumed.

         Conditions to Consummation of the Merger. The obligation of each party
to effect the Merger is subject to the satisfaction of each of the following
conditions, unless waived in writing by the parties:

         -        in addition to the stockholder approval required under
                  Delaware law, the holders of a majority of the Shares
                  outstanding as of the date of the Merger Agreement (excluding
                  any Shares owned by the members of the Buyout Group) must have
                  either (i) validly tendered and not withdrawn the Shares
                  pursuant to the Amended Offer or (ii) if submitted to
                  stockholders for their approval, voted in favor of the Merger;

         -        no governmental entity or state or federal court of competent
                  jurisdiction shall have enacted, issued, promulgated, enforced
                  or entered any statute, rule, regulation, executive order,
                  decree, injunction or other order which is in effect and which
                  materially restricts, prevents prohibits consummation of the
                  Merger or the other transactions contemplated by the Merger
                  Agreement;

         -        the Purchaser shall have purchased Shares pursuant to the
                  Amended Offer; and

         -        the Company shall have obtained certain required consents from
                  lenders and unaffiliated warrant holders, except where the
                  failure to obtain those consents would not, individually or in
                  the aggregate, have a material adverse effect on the business,
                  assets, results of operations or financial condition of the
                  Company and its subsidiaries, taken as a whole. Additional
                  consents may be identified as the parties attempt to satisfy
                  the condition to the Merger and there is no guarantee that any
                  consents will be obtained.

         In addition, the obligations of the Purchaser to consummate the Merger
are subject to the satisfaction or waiver, at or prior to the effective time, of
the following conditions:

         -        on the closing date of the Merger, the number of stockholder
                  who have properly demanded appraisal must not exceed 5% of the
                  then outstanding Shares;

         -        the Board of Directors of the Company and the Special
                  Transaction Committee must not have withheld or withdrawn and
                  shall not have modified or amended in a manner adverse to the
                  Purchaser, the approval, adoption or recommendation of the
                  Merger or the Merger Agreement; and

                                       36

         -        the settlement of the pending shareholder litigation (the
                  "Shareholder Litigation") described in Section 14 of this
                  Amended and Restated Offer to Purchase must have received
                  final court approval and been dismissed with prejudice.

         Termination. Subject to certain limitations, the Merger Agreement and
the transactions contemplated by it may, at any time prior to the effective
time, be terminated, whether before or after stockholder approval of the Merger:

         -        by the mutual consent of the Company (acting through the
                  Special Transaction Committee) and the Purchaser;

         -        by the Purchaser if there has been a material breach in the
                  context of the transaction of any covenant or agreement made
                  by the Company in the Merger Agreement, and the breach is not
                  curable or, if curable, is not cured within 15 days after
                  written notice is given by the Purchaser, Mr. Garcia or Mr.
                  Sullivan to the Company;

         -        by the Company if there has been a material breach in the
                  context of the transaction of any covenant or agreement made
                  by the Purchaser, Mr. Garcia or Mr. Sullivan in the Merger
                  Agreement, and the breach is not curable or, if curable, is
                  not cured within 15 days after written notice is given by the
                  Company to Mr. Garcia;

         -        by either the Purchaser or the Company, if any permanent
                  injunction, order, decree, ruling or other action by any
                  governmental entity preventing the consummation of the Merger
                  has become final and nonappealable;

         -        by either the Purchaser or the Company, if the Merger is not
                  consummated before June 30, 2002, unless the failure to
                  consummate the Merger resulted from the failure of the
                  terminating party to fulfill its obligations under the Merger
                  Agreement;

         -        by the Purchaser if:

                  -        the Board of Directors of the Company (acting through
                           the Special Transaction Committee) withdraws,
                           modifies or changes its recommendation so that it is
                           not in favor of the Merger Agreement or the Merger or
                           resolves to do any of the foregoing; or

                  -        by June 30, 2002, either the stockholder approval of
                           the Merger required by Delaware law has not been
                           obtained or the condition relating to the tender or
                           favorable vote by the minority stockholders has not
                           been satisfied; or

         -        by the Company or the Purchaser, if the Purchaser terminates
                  the Amended Offer without purchasing any Shares.

         Fees and Expenses. Costs and expenses incurred in connection with the
transactions contemplated by the Merger Agreement will be borne by the party who
incurred them. However, all costs and expenses associated with the printing and
mailing of the proxy statement relating to the submission of the Merger for
stockholder approval will be borne by the Company.

                                       37

         Amendment. The Merger Agreement may be amended by the parties at any
time prior to the effective time, whether before or after stockholder approval
of the merger, provided that no amendment may be made without the approval of
the Company's stockholders after the Merger has been approved if, under
applicable law, stockholder approval would be required for such amendment. Any
amendment of the Merger Agreement on behalf of the Company must be approved by
the Special Transaction Committee.

         Extension and Waiver. At any time prior to the effective time, either
the Company (acting through the Special Transaction Committee) or Mr. Garcia
(acting as representative of the Buyout Group) may

         -        extend the time for the performance of any of the obligations
                  or other acts of the other party;

         -        waive any inaccuracies in the representations and warranties
                  of the other party; and

         -        waive compliance by the other party with any of the agreements
                  or conditions contained in the Merger Agreement.

SECTION 7. CERTAIN CONDITIONS OF THE AMENDED OFFER.

         Pursuant to the Merger Agreement, the conditions of the Amended Offer
are amended and restated in their entirety as follows:

         Notwithstanding any other provision of the Amended Offer, the Purchaser
will not be required to accept for payment or pay for any Share, may postpone
(in accordance with the Merger Agreement) the acceptance for payment of or pay
for tendered Shares, and may (subject to the Merger Agreement) terminate or
amend the Amended Offer as to any Shares not then accepted for payment if on or
after December 10, 2001, and at or prior to the Expiration Date, any of the
following events shall occur:

         (a) there shall have occurred (i) any general suspension of, or
limitation on prices for, trading in securities on any national securities
exchange or in the over-the-counter market, (ii) a declaration of a banking
moratorium or any suspension of payments in respect of banks in the United
States, (iii) any material limitation (whether or not mandatory) by any
Governmental Entity on, or any other event that could reasonably be expected to
materially adversely affect, the extension of credit by banks or other lending
institutions, (iv) in the case of any of the foregoing existing at the time of
the commencement of the Amended Offer, a material acceleration or worsening
thereof;

         (b) the Company shall have breached or failed to perform in any respect
material in the context of the transaction any of the covenants or agreements
contained in the Merger Agreement to be complied with or performed by the
Company, or any representation or warranty of the Company set forth in the
Merger Agreement shall have been inaccurate or incomplete when made or, except
for those representations or warranties that address matters only as of a
particular date, thereafter shall become inaccurate or incomplete and except for
the failure of any such representations and warranties to be complete and
accurate that, individually or in the aggregate, would not reasonably be
expected to have a material adverse effect on the business, assets, results of
operations or financial condition of the Company and its subsidiaries, taken as
a

                                       38

whole, or prevent or materially delay the transactions contemplated by the
Merger Agreement or impair the ability of the Buyout Group, the Company or any
of their respective affiliates, following consummation of the Amended Offer or
the Merger, to vote the Shares purchased by them on an equal basis with all
other Shares on all matters presented to the stockholders of the Company to
conduct any business or operations material to the Company in any jurisdiction
where they are now being conducted;

         (c) except in connection with the Shareholder Litigation, there shall
be instituted or pending any action, litigation, proceeding, investigation or
other application (hereinafter, an "Action") before any court or other
Governmental Entity by any Governmental Entity: (i) challenging the acquisition
by Mr. Garcia or the Purchaser of Shares, seeking to restrain or prohibit the
consummation of the transactions contemplated by the Amended Offer or the
Merger, seeking to obtain any material damages or otherwise directly or
indirectly relating to the transactions contemplated by the Amended Offer or the
Merger; (ii) seeking to prohibit, or impose any material limitations on, Mr.
Garcia's or the Purchaser's ownership or operation of all or any portion of
their or the Company's business or assets (including the business or assets of
their respective affiliates and subsidiaries), or to compel Mr. Garcia or the
Purchaser to dispose of or hold separate all or any portion of Mr. Garcia's or
the Purchaser's or the Company's business or assets (including the business or
assets of their respective affiliates and subsidiaries) as a result of the
transactions contemplated by the Amended Offer or the Merger; (iii) seeking to
make the acceptance for payment, or payment for, some or all of the Shares
illegal or render the Purchaser unable to, or result in a material delay in, or
restrict, the ability of the Purchaser to, accept for payment, purchase or pay
for some or all of the Shares; (iv) seeking to impose material limitations on
the ability of the Buyout Group effectively to acquire or hold or to exercise
full rights of ownership of the Shares including, without limitation, the right
to vote the Shares purchased by them on an equal basis with all other Shares on
all matters properly presented to the stockholders; or (v) that, in any event,
is reasonably likely to have a material adverse effect on the business, assets,
results of operations or financial condition of the Company and its
subsidiaries, taken as a whole, or materially adversely affect the value of the
Shares to the Buyout Group or the benefits expected to be derived by the Buyout
Group as a result of consummation of the transactions contemplated by the
Amended Offer and the Merger;

         (d) except in connection with the Shareholder Litigation, any statute,
rule, regulation, order or injunction shall be enacted, promulgated, entered,
enforced or deemed or become applicable to the Amended Offer or the Merger, or
any Action shall be instituted or pending brought by any person not on behalf of
a Governmental Entity (as defined in the Merger Agreement) or other action shall
have been taken by any court or other Governmental Entity, that has a reasonable
possibility of success and would reasonably be expected to, directly or
indirectly, result in any of the effects of, or have any of the consequences
sought to be obtained or achieved in, any Action referred to in clauses (i)
through (v) of paragraph (c) above;

         (e) any change or development (other than in connection with the
Shareholder Litigation) shall have occurred or first become known to the members
of the Buyout Group after the date of the Merger Agreement and be continuing
that has had, or is reasonably likely to have, a material adverse effect on the
business, assets, results of operations or financial condition of the Company
and its subsidiaries, taken as a whole;

                                       39

         (g) the Board of Directors of the Company (or the Special Transaction
Committee) shall have amended, modified or withdrawn in a manner adverse to Mr.
Garcia or the Purchaser its recommendation of the Amended Offer, or the approval
of the Merger Agreement or the Merger, or shall have endorsed, approved or
recommended any other proposal to acquire the Company, or shall have resolved to
do any of the foregoing; or

         (h) the Merger Agreement shall have been terminated by the Company or
Mr. Garcia or the Purchaser in accordance with its terms or Mr. Garcia or the
Purchaser shall have reached an agreement or understanding in writing with the
Company providing for termination or amendment of the Amended Offer or delay in
payment for the Shares;

which, in the reasonable judgment of Mr. Garcia and the Purchaser with respect
to each and every matter referred to above makes it inadvisable to proceed with
the Amended Offer and/or with such acceptance for payment of or payment for
Shares.

         The foregoing conditions are for the sole benefit of Mr. Garcia and the
Purchaser and may be asserted by Mr. Garcia or the Purchaser regardless of the
circumstances (including any action or inaction by Mr. Garcia or the Purchaser)
giving rise to such condition or may be waived by Mr. Garcia or the Purchaser,
by express and specific action to that effect, in whole or in part at any time
and from time to time (provided that no individual condition may be reasserted
after it has been waived, and provided further that no condition may be waived
after the Expiration Date) in their sole discretion and subject to the terms of
the Merger Agreement. The failure by the Purchaser at any time to exercise any
of the foregoing rights will not be deemed a waiver of any such right, the
waiver of any such right with respect to particular facts and other
circumstances will not be deemed a waiver with respect to any other facts and
circumstances, and each such right will be deemed an ongoing right that may be
asserted at any time and from time to time. Notwithstanding the fact that the
Purchaser reserves the right to assert the occurrence of a condition following
acceptance for payment but prior to payment in order to delay payment or cancel
its obligation to pay for properly tendered Shares, the Purchaser will either
promptly pay for such Shares or promptly return such Shares. In the event that
the Amended Offer is terminated pursuant to the foregoing provisions, all
tendered Shares not previously accepted for payment shall be returned to the
tendering stockholder.

SECTION 8. SOURCE AND AMOUNT OF FUNDS.

         The total anticipated amount of funds required to complete this Offer
(assuming all outstanding Shares subject to this Offer are acquired) is
approximately $17,170,000, which includes approximately $17,000,000 to purchase
all outstanding Shares subject to this Offer plus approximately $170,000 for
expenses related to administering the Offer.

         The Purchaser will finance the amount required to complete this Offer
through funds contributed by UDC Holdings. UDC Holdings will fund such
contribution through a loan from Verde. The loan amount will include funds
necessary to acquire Shares in the Offer and subsequent Merger, if necessary.
The principal amount of the loan is approximately $17 million.

         The material terms of the loan are as follows:

         -        The interest rate is 13.5% per annum.

                                       40


        -   Interest is payable monthly. Installments of principal will be paid
            in the amount and upon any dividends paid by the Company.

        -   The loan will mature in eight years and all accrued and unpaid
            interest and principal will be due and payable at such time.

        -   The loan will not be assumed by the Company.

         Mr. Garcia will fund the necessary amounts of the loan to the Purchaser
with an $8 million loan he has obtained with Bank One Arizona, N.A. and Mr.
Garcia's available cash. It is expected that the loan to the Purchaser will be
repaid through the operations of the surviving corporation.

         On October 9, 2001, Mr. Garcia and Verde obtained an $8 million
financing commitment from Bank One Arizona, N.A. The loan proceeds may be used
to acquire Common Stock of the Company. The loan is an $8 million term loan
facility and is for a term of five years. The term loan will be advanced over a
one-year period. The term loan accrues interest at a variable rate of prime plus
1.0% and requires monthly payments of principal and interest sufficient to fully
amortize the loan during the five year term. The line of credit and term loan
will be secured by all of the Shares of Common Stock of the Company held, or
hereafter acquired, by Mr. Garcia and/or Verde, certain real estate owned by
Verde and certain other marketable secures owned by Verde. A copy of the loan
agreement is incorporated herein by reference.

         The Buyout Group does not have any alternative financing arrangements
or alternative financing plans with respect to the financing described above.

         The following is an estimate of various expenses associated with the
Offer:


                                
         Filing                    $     25,000
         Accounting                $         -0-
         Legal                     $     75,000
         Printing                  $     70,000


         The Company is not responsible for payment of the expenses listed
above.

SECTION 9.   CERTAIN INFORMATION ABOUT THE COMPANY.

         The principal offices of the Company are located at 4020 East Indian
School Road, Phoenix, Arizona 85018. The Company's telephone number is (602)
852-6600.

         Based on information provided by the Company, the Company has
12,273,749 Shares of Common Stock, $.001 par value per share, issued and
outstanding.

         The Common Stock is traded on the Nasdaq National Market under the
symbol "UGLY". The closing price for Shares of Common Stock was ____ per share
on December ___, 2001, the last full trading day before the printing of these
materials. The high and low closing sales prices of the Common Stock, as
reported by Nasdaq, for each quarter during the last two years are as follows:


                                       41

                               COMMON STOCK PRICE



                                                                           MARKET PRICE
                                                                           ------------
                                                                        HIGH            LOW
                                                                        ----            ---
                                                                                 
FISCAL YEAR 1999:
Fourth Quarter...............................................          $ 8.88          $ 6.81
FISCAL YEAR 2000:
First Quarter................................................          $ 8.50          $ 6.69
Second Quarter...............................................          $ 8.13          $ 6.84
Third Quarter................................................          $ 7.50          $ 5.81
Fourth Quarter...............................................          $ 5.88          $ 3.94
FISCAL YEAR 2001:
First Quarter................................................          $ 4.81          $ 3.38
Second Quarter...............................................          $ 4.90          $ 3.19
Third Quarter................................................          $ 4.50          $ 2.70
Fourth Quarter (through December 7, 2001)                              $ 3.02          $ 2.00


         The Company has not paid any dividends in respect of its Common Stock
during the last two years.

         The Company's financial information is incorporated herein by reference
from the Company's Annual Report on Form 10-K for the year ended December 31,
2000, which was filed with the Commission on April 17, 2001, and the Company's
most recent Quarterly Report on Form 10-Q for the period ended September 30,
2001, which was filed with the Commission on November 14, 2001, both reports
being filed under Commission No. 000-20841.

         The Company files annual, quarterly and special reports, proxy
statements and other information with the SEC. You may read and copy any
reports, statements or other information filed at the SEC's public reference
room at 450 Fifth Street, N.W. Washington, D.C. 20549. Please call the SEC at
1-800-SEC-0330 for further information on the public reference room. The
Company's SEC filings are also available to the public from commercial document
retrieval services and at the Internet world wide web site maintained by the SEC
at http://www.sec.gov.

         According to the Company, the ratio of earnings to fixed charges as of
December 31, 1999, and December 31, 2000, was 3.14 and 2.89, respectively. The
ratio of earnings to fixed charges as of June 30, 2000, and June 30, 2001, was
5.02 and 2.16, respectively. According to the Company, the book value per share
of the Common Stock as of September 30, 2001, was $12.35.

         For more summary financial information about the Company, see Appendix
A of this Amended and Restated Offer to Purchase. The Purchaser does not believe
that the financial statements of the Purchaser are material because the Offer
(1) is for cash, (2) is not subject to any financing condition, and (3) is for
all of the outstanding Shares of the Common Stock of the Company not owned by
the Buyout Group.


                                       42

SECTION 10.   CERTAIN TRANSACTIONS WITH AFFILIATES; INVOLVEMENT IN CERTAIN LEGAL
PROCEEDINGS.

         Transactions. In December 1999, Cygnet Capital Corporation, an entity
formed by Mr. Garcia, purchased from the Company, Cygnet Dealer Finance, Inc.
and its subsidiaries for an amount equal to the net book value of Cygnet Dealer
Finance, Inc., approximately $38 million. The purchase price was paid through
the assumption by Cygnet Capital Corporation of $8 million of outstanding debt
owed by the Company to Verde, a $12 million, ten-year promissory note from
Cygnet Capital Corporation to the Company that is guaranteed by Verde, and the
remainder in cash.

         The Company also received warrants to acquire up to 50% of Cygnet
Capital Corporation for $1.00, exercisable beginning two years from close
through five years after the note is paid in full. The warrants would be
forfeited in the event that the $12 million note is repaid in full within one
year. The percentage of Cygnet Capital Corporation purchasable under the
warrants would be reduced to 25% if the note were reduced to $4 million within
two years and to 10% if the warrants were paid in full within two years. As of
the date hereof, the full $12 million note is still outstanding.

         Significant Corporate Events.

         (A) In December 1999, Verde purchased from an unrelated third party, 17
         properties leased to and occupied by the Company for approximately
         $24.6 million. Verde holds these properties and continues to lease the
         properties to the Company. The leases contain annual increases in
         monthly rent in accordance with increases in the Consumer Price Index.
         In November 2000, Verde purchased a certain property located in
         Phoenix, Arizona, for approximately $2.25 million, and simultaneously
         leased the property to the Company pursuant, to among other terms, the
         following: 20 year term which expires December 31, 2020; rent payable
         monthly with 5% annual rent adjustments; triple net lease; and four
         five-year options to renew. The Company renovated the property and now
         occupies the property as the Company's headquarters. The total amount
         paid to Verde under these leases in 2000 was $3,271,089. Although the
         Company originally had the right to repurchase these properties from
         Verde at its cost, the Company relinquished this right as part of the
         consideration for the $7 million loan described under the heading
         "Certain Related Transactions Involving the Common Stock of the
         Company" above.

         (B) In April 2000, Mr. Garcia and Verde Reinsurance participated in an
         exchange offer conducted by the Company wherein Mr. Garcia and his
         affiliates exchanged approximately 300,000 Shares of Common Stock of
         the Company for approximately $3.3 million of 11% subordinated debt
         issued by the Company due April 2007.

         Negotiations or Contacts.

         (1) With respect to the transaction discussed in (A) above, an
         unaffiliated third party contacted Mr. Garcia regarding the sale of
         certain properties. Mr. Garcia informed the Company regarding the
         opportunity to purchase such properties. The Board of Directors of the
         Company decided not to purchase the properties for various reasons,
         including the lack of available funds. Mr. Garcia then had discussions
         with the Company


                                       43

         regarding the purchase of the properties by an entity he beneficially
         owned. Mr. Garcia received the approval of the Board of Directors of
         the Company to purchase the properties, subject to the condition that
         Mr. Garcia give the Company the option to purchase such properties at
         the purchase price that Mr. Garcia paid (the Company relinquished this
         right as part of the consideration for the $7 million loan described
         under the heading "Certain Related Transactions Involving the Common
         Stock of the Company" above). Mr. Garcia abstained from the vote by the
         Board of Directors of the Company regarding the approval of this
         transaction.

         (2) With respect to the transaction discussed in (B) above, the Company
         offered the stockholders of the Company subordinated debt in exchange
         for a certain number of Shares of Common Stock. Mr. Garcia made a
         commitment to the Company to exchange a minimum number of his Shares
         for the subordinated debt issued by the Company. Mr. Garcia and Verde
         Reinsurance participated in the exchange offer by completing certain
         materials that were delivered to them in connection with the exchange
         offer and surrendering their respective certificates.

         Agreements Involving the Subject Company's Securities.

         Mr. Garcia, the Purchaser, or another entity beneficially owned by him,
has entered into the following agreements that involve the Company's securities.
These agreements are incorporated by reference herein.

         (1)      Stock Purchase Agreement, dated January 9, 2001, by and among
                  Harris Associates, L.P., Ernest C. Garcia II and Cygnet
                  Capital Corporation.

         (2)      Stock Purchase Agreement, dated January 9, 2001, by and among
                  Harris Associates, L.P., Ernest C. Garcia II and Cygnet
                  Capital Corporation.

         (3)      Loan Agreement, dated January 11, 2001, by and between Ugly
                  Duckling Corporation and Verde Investments, Inc.

         (4)      Form of Warrant Agreement, dated July 25, 2001, by and between
                  Ugly Duckling Corporation and Verde Investments, Inc.

         (5)      Stock Pledge Agreement, dated November 28, 2000, by and among
                  Ernest C. Garcia II, Joanne E. Garcia, Arbco Associates, L.P.
                  and Kayne Anderson Capital Income Partners, L.P.

         (6)      Non-Qualified Stock Option Agreement, dated March 2, 1999,
                  between Ernest C. Garcia II and Ugly Duckling Corporation.

         (7)      Letter Agreement, dated March 15, 2001, by and among Cygnet
                  Capital Corporation, Arbco Associates, L.P. and Kayne Anderson
                  Non-Traditional Investments, L.P.

         (8)      Stock Pledge Agreement, dated March 15, 2001, by and among
                  Ernest C. Garcia II, Elizabeth Joanne Garcia, Arbco
                  Associates, L.P. and Kayne Anderson Non-Traditional
                  Investments, L.P.


                                       44

         (9)      Business Loan Agreement, dated October 9, 2001, by and among
                  Ernest C. Garcia II, Elizabeth Joanne Garcia, Verde
                  Investments, Inc. and Bank One, Arizona, N.A.

         (10)     Non-Qualified Stock Option Agreement between Gregory B.
                  Sullivan and Ugly Duckling Corporation.

         Mr. Garcia's Involvement in Certain Legal Proceedings. Prior to 1992,
when he founded the Company, Mr. Garcia was involved in various real estate,
securities, and banking ventures. Arising out of two transactions in 1997
between Lincoln Savings and Loan Association ("Lincoln") and entities controlled
by Mr. Garcia, the Resolution Trust Corporation, which ultimately took over
Lincoln, asserted that Lincoln improperly accounted for the transactions and
that Mr. Garcia's participation in the transactions facilitated the improper
accounting. Facing severe financial pressures, Mr. Garcia agreed to plead guilty
to one count of bank fraud, but in light of his cooperation with authorities
both before and after he was charged, was sentenced to only three years
probation, which has expired, was fined $50 (the minimum fine the court could
assess), and during the period of his probation, which ended in 1996, was banned
from becoming an officer, director or employee of any federally-insured
financial institution or a securities firm without governmental approval. In
separate actions arising out this matter Mr. Garcia agreed not to violate the
securities laws, and filed for bankruptcy both personally and with respect to
certain entities he controlled. The bankruptcies were later discharged by 1993.

         See "Certain Relationships and Related Transactions" in the Proxy
Statement relating to the Company's 2001 annual meeting of stockholders, as
filed with the SEC on November 13, 2001.

SECTION 11.   CERTAIN FEDERAL INCOME TAX CONSEQUENCES.

         Certain Federal Income Tax Consequences of the Offer. The following is
a summary of certain United States federal income tax consequences of the Offer
to holders whose Shares are purchased pursuant to the Offer or whose shares are
exchanged for cash pursuant to the Merger. The summary is based on the
provisions of the Internal Revenue Code of 1986, as amended (the "Code"),
applicable current United States Treasury Regulations issued thereunder,
judicial authority and administrative rulings and practice, all of which are
subject to change, possibly with retroactive effect, at any time and, therefore,
the following statements and conclusions could be altered or modified. The
discussion does not address holders of Shares in whose hands Shares are not
capital assets, holders who hold Shares as part of a hedging, "straddle,"
conversion or other integrated transaction, holders who received Shares upon
conversion of securities or exercise of warrants or other rights to acquire
Shares or pursuant to the exercise of employee stock options or otherwise as
compensation, holders of restricted Shares received as compensation, or holders
of Shares who are in special tax situations (such as insurance companies,
tax-exempt organizations, financial institutions, United States expatriates or
non-U.S. persons). Furthermore, the discussion does not address any aspect of
state, local or foreign taxation or estate and gift taxation.

         The United States federal income tax consequences set forth below are
included for general informational purposes only and are based upon current law.
The following summary does not purport to consider all aspects of United States
federal income taxation that might be


                                       45

relevant to stockholders of the Company. Because individual circumstances may
differ, each holder of Shares should consult such holder's own tax advisor to
determine the applicability of the rules discussed below to such holder and the
particular tax effects of the Offer and the Merger, including the application
and effect of state, local and other tax laws. The following summary assumes
that (i) the Company is not a "collapsible corporation" within the meaning of
Section 341(b)(1) of the Code, and (ii) the Shares do not constitute "qualified
small business stock" within the meaning of Section 1202(c) of the Code.

         The receipt of cash for Shares pursuant to the Offer or the Merger will
be a taxable transaction for United States federal income tax purposes. As a
taxable transaction, for United States federal income tax purposes, a holder of
Shares generally will recognize gain or loss equal to the difference between the
amount of cash received therefor and the holder's adjusted tax basis in the
Shares sold pursuant to the Offer. Gain or loss generally is determined
separately for each block of Shares (i.e., Shares acquired at the same cost in a
single transaction) sold pursuant to the Offer. If the Shares exchanged
constitute capital assets in the hands of the holder, gain or loss will be
capital gain or loss. In general, capital gains recognized by an individual will
be subject to a maximum United States federal income tax rate of 20% if the
holding period for the Shares exceeds one year. If the holding period for the
Shares is one year or less, capital gains recognized by an individual will be
treated as short term capital gains, and will be subject to tax at ordinary
income tax rates. Certain limitations apply to the use of capital losses to
offset other items of income or gain.

         Backup Withholding. Payments in connection with the Offer or the Merger
may be subject to "backup withholding" at a 30.5% rate if payments are received
in 2001 or a 30% rate if payments are received in 2002. Back-up withholding
generally applies if a holder (i) fails to furnish its social security number or
other taxpayer identification number ("TIN"), (ii) furnishes an incorrect TIN,
(iii) fails properly to include a reportable interest or dividend payment on its
United States federal income tax return or (iv) under certain circumstances,
fails to provide a certified statement, signed under penalties of perjury, that
the TIN provided is its correct number and that the holder is not subject to
backup withholding. Backup withholding is not an additional tax but merely an
advance payment, which may be refunded to the extent it results in an
overpayment of tax. Certain persons generally are entitled to exemption from
backup withholding, including corporations, financial institutions and certain
foreign holders if such foreign holders submit a statement, signed under
penalties of perjury, attesting to their exempt status. Certain penalties apply
for failure to furnish correct information and for failure to include reportable
payments in income. Each holder should consult such holder's own tax advisor as
to its qualification for exemption from backup withholding and the procedure for
obtaining such exemption. All holders surrendering Shares pursuant to the Offer
should complete and sign the main signature form and the Substitute Form W-9
included as part of the Letter of Transmittal to provide the information and
certification necessary to avoid backup withholding (unless an applicable
exemption exists and is proved in a manner satisfactory to the Purchaser and
Computershare). Foreign holders should complete and sign the main signature form
and a statement, signed under penalties of perjury, attesting to that holder's
exempt status (such forms can be obtained from Computershare), in order to avoid
backup withholding.

EACH HOLDER SHOULD CONSULT SUCH HOLDER'S OWN TAX ADVISOR REGARDING THE


                                       46

SPECIFIC TAX CONSEQUENCES OF THE OFFER AND THE MERGER TO THEM, INCLUDING THE
EFFECTS OF APPLICABLE FEDERAL, STATE, LOCAL, FOREIGN AND OTHER TAX LAWS.

SECTION 12.   TRANSACTIONS AND ARRANGEMENTS CONCERNING SHARES.

         No member of the Buyout Group has made any underwritten public offering
of the Common Stock for cash during the past three years.

         During the last two years, each of Mr. Sullivan, UDC Holdings and the
Purchaser has not purchased any Shares of the Company's Common Stock, but Mr.
Garcia, or an entity beneficially owned by Mr. Garcia, has made the following
purchases of Shares of the Company's Common Stock:

ERNEST C. GARCIA II:



             PURCHASE              NUMBER OF SHARES           PURCHASE PRICE
               DATE                   PURCHASED                 PER SHARE
               ----                   ---------                 ---------
                                                        
              11/1/01                  360,000                   $   2.51
              11/8/01                  215,100                   $   2.51


VERDE INVESTMENTS, INC.:



              PURCHASE             NUMBER OF SHARES           PURCHASE PRICE
                DATE                  PURCHASED                 PER SHARE
                ----                  ---------                 ---------
                                                        
              11/13/00                 360,000                   $   5.50
              11/14/00                  58,000                   $   5.50
              11/14/00                  85,500                   $   5.38


VERDE REINSURANCE CO. LTD.:



              PURCHASE             NUMBER OF SHARES           PURCHASE PRICE
                DATE                  PURCHASED                 PER SHARE
                ----                  ---------                 ---------
                                                        
              11/15/00                 18,800                    $   5.50



CYGNET CAPITAL CORPORATION:



              PURCHASE             NUMBER OF SHARES           PURCHASE PRICE
                DATE                  PURCHASED                 PER SHARE
                ----                  ---------                 ---------
                                                        
              2/28/01                    344,800                 $   3.375
              3/5/01                   1,500,000                 $   4.174697



         The average purchase price for all of the foregoing transactions
effected during the quarter ended December 31, 2000 was $5.48. The average
purchase price for all of the foregoing transactions effected during the quarter
ended March 31, 2001 is $4.03. The average purchase price for all of the
foregoing transactions effected to date during the quarter ending December 31,
2001 is $2.51.


                                       47

         In May 2001, Cygnet Capital Corporation, Verde Reinsurance Co. Ltd. and
Verde transferred all of the Shares of Common Stock respectively held by each
entity to Mr. Garcia. As of November 14, 2001, Mr. Garcia beneficially owns an
aggregate of 7,482,200 Shares of Common Stock of the Company, which includes
40,000 Shares that Mr. Garcia has the right to acquire under presently
exercisable stock options.

         No member of the Buyout Group has effected any transactions in the
Shares during the sixty business days prior to the date hereof except as
follows:

        -   On November 1, 2001, Mr. Garcia acquired 360,000 Shares of Common
            Stock at $2.51 per Share in an open market transaction.

        -   On November 8, 2001, Mr. Garcia acquired 215,100 Shares of Common
            Stock at $2.51 per Share in an open market transaction.

         The following table sets forth the holdings of Common Stock of the
Company, as of November 14, 2001, of the Purchaser and Mr. Garcia:



     Name                    Number of Shares       Percentage of Outstanding
     ----                    ----------------       -------------------------
                                              
UDC Acquisition Corp.                  0                         0%
UDC Holdings Corp.                     0                         0%
Ernest C. Garcia II            8,982,200(1)                   65.2%
Gregory B. Sullivan              450,800(2)                    3.7%


SECTION 13.   FEES AND EXPENSES.

         Except as described below, the Purchaser will not pay any fees or
commissions to any broker, dealer or other person for soliciting tenders of
Shares pursuant to the Offer (other than Computershare or the Information
Agent). The Purchaser, upon request, will reimburse brokers, dealers, commercial
banks and trust companies for customary handling and mailing expenses incurred
in forwarding the Offer to their customers.

         The Purchaser has retained Computershare to act as the depositary in
connection with the Offer. In addition, the Purchaser retained Morrow & Co.,
Inc. to act as Information Agent in connection with the Offer. The Information
Agent may contact holders of the Shares by mail, telephone, telegraph and in
person and may request brokers, dealers, commercial banks, trust companies and
other nominee stockholders to forward materials relating to the Offer to
beneficial owners. The Information Agent and Computershare each will receive
reasonable and customary compensation for its services, will be reimbursed by
the Purchaser for specified reasonable out-of-pocket expenses and will be
indemnified against certain liabilities in connection with the Offer, including
certain liabilities under the federal securities laws.


- ----------

(1) Includes 40,000 shares that Mr. Garcia has the right to acquire under
presently exercisable stock options and 1,500,000 shares underlying Warrants
that Mr. Garcia has a right to receive pending approval of the stockholders of
the Company.

(2) Includes 391,000 shares that Mr. Sullivan has the right to acquire under
presently exercisable stock options.


                                       48

         Stockholders holding Shares through brokers or banks are urged to
consult the brokers or banks to determine whether transaction costs are
applicable if stockholders tender Shares through such brokers or banks and not
directly to Computershare.

         No broker, dealer, commercial bank or trust company has been authorized
to act as the Purchaser's agent, or the agent of Computershare or the
Information Agent, for purposes of the Offer. The Purchaser will pay or cause to
be paid all share transfer taxes, if any, on our purchase of Shares except as
otherwise provided in this Amended and Restated Offer to Purchase.

SECTION 14.   CERTAIN LEGAL MATTERS.

         General. Except as set forth in this Section 14, the Purchaser is not
aware of any approval or other action by any federal, state or foreign
governmental, administrative or regulatory agency, that would be required or
desirable for our acquisition or ownership of Shares as contemplated herein.
Should any such approval or other action be required or desirable, the Purchaser
currently contemplates that such approval or other action will be sought. While
the Purchaser does not presently intend to delay the acceptance for payment of
or payment for Shares tendered pursuant to the Offer pending the outcome of any
such matter, there can be no assurance that any such approval or other action,
if needed, would be obtained or would be obtained without substantial conditions
or that failure to obtain any such approval or other action might not result in
consequences adverse to the business of the Company or the Purchaser, or that
certain parts of the business of the Company or the Purchaser might not have to
be disposed of or other substantial conditions complied with if such approvals
were not obtained or such other actions were not taken or in order to obtain any
such approval or other action. If certain types of adverse action are taken with
respect to the matters discussed below, the Purchaser could decline to accept
for payment or pay for any Shares tendered pursuant to the offer. See Section 7
of this Amended and Restated Offer to Purchase.

         The Purchaser has not attempted to comply with any state takeover
statute or regulation in connection with the Offer. The Purchaser reserves the
right to challenge the validity or applicability of any state law allegedly
applicable to the Offer and nothing in this Amended and Restated Offer to
Purchase nor any action taken in connection herewith is intended as a waiver of
that right. In the event that any state takeover statute is found applicable to
the Offer, the Purchaser might be unable to accept for payment or pay for Shares
tendered pursuant to the Offer or be delayed in continuing or consummating the
Offer. In such case, the Purchaser may not be obligated to accept for payment or
pay for any Shares tendered. See Section 7.

         At any time before or after the Purchaser's acquisition of Shares
pursuant to the Offer, the Antitrust Division or the FTC could take such action
under the antitrust laws as it deems necessary or desirable in the public
interest, including seeking to enjoin the purchase of Shares pursuant to the
Offer or seeking the divestiture of Shares acquired by the Purchaser or the
divestiture of substantial assets of the Company or any of its subsidiaries or
the Purchaser or its affiliates. Private parties may also bring legal action
under the antitrust laws under certain circumstances. There can be no assurance
that a challenge to the Offer on antitrust grounds will not be made or, if such
a challenge is made, of the result thereof.

         Shareholder Actions. On March 20, 2001, a shareholder derivative
complaint was filed, purportedly on behalf of the Company, in the Court of
Chancery for the State of Delaware in


                                       49

New Castle County, captioned Berger v. Garcia, et al., No. 18746NC. The
complaint alleges that the Company's current directors breached fiduciary duties
owed to the Company in connection with certain transactions between the Company
and Mr. Garcia and various entities controlled by Mr. Garcia. The complaint was
amended on April 17, 2001, to add a second cause of action, on behalf of all
persons who own Common Stock and their successors in interest. The amended
complaint alleges that the Company's current directors breached fiduciary duties
in connection with the proposed acquisition by Mr. Garcia of all of the
outstanding Common Stock not owned by him. The negotiations with the complaining
stockholder's counsel involved proposals for changes in the terms of the merger
consideration offered by Mr. Garcia. The negotiations involved changes in the
terms of the bonds that would be issued to the stockholders in connection with
the merger. No agreement was ever reached with the counsel on such terms. The
original cause of action seeks to void all transactions deemed to have been
approved in breach of fiduciary duty and recovery by the Company of alleged
compensatory damages sustained as a result of the transactions. The second cause
of action seeks to enjoin the Company from proceeding with certain transactions
with Mr. Garcia, or, in the alternative, award compensatory damages to the
class.

         Following Mr. Garcia's offer in April 2001 to purchase all of the
outstanding Common Stock not beneficially owned by him, five additional and
separate purported shareholder class action complaints were filed between April
17 and April 25, 2001 in the Court of Chancery for the State of Delaware in New
Castle County. They are captioned Turberg v. Ugly Duckling Corp., et al., No.
18828NC, Brecher v. Ugly Duckling Corp., et al., No. 18829NC, Suprina v. Ugly
Duckling Corporation, et al., No. 18830NC, Benton v. Ugly Duckling Corp., et
al., No. 18838NC, and Don Hankey Living Trust v. Ugly Duckling Corporation, et
al., No. 18843NC. Each complaint alleges that the Company, and the Company's
directors, breached fiduciary duties in connection with the transactions entered
into, or proposed by Mr. Garcia relating to his acquisition of all of the
outstanding Common Stock not beneficially owned by him. The complaints seek to
recover compensatory damages caused by the proposed transaction by Mr. Garcia
and the alleged breach of fiduciary duties. All of these cases were consolidated
in June 2001.

         On November 16, 2001, plaintiffs amended the complaint in the
consolidated action (the "Amended Complaint"). The Amended Complaint realleged
the derivative claims asserted in the original complaint. The Amended Complaint
replaced the class claims directed at the previous merger proposal with class
claims challenging the Offer. Specifically, it alleged that Mr. Garcia, as
majority shareholder, breached his fiduciary duties to the Company's minority
shareholders by attempting to eliminate their interests for unfair and
inadequate consideration. The Amended Complaint further alleged that the
director defendants breached their fiduciary duties by providing substantial
assistance in this plan and scheme. The Amended Complaint sought to enjoin the
Offer, void the transactions challenged in the derivative claims and recover
compensatory damages on behalf of both the purported class and the Company.

         On November 27, 2001, Mr. Garcia and his legal advisors met with
plaintiffs' counsel to discuss resolution of the consolidated action. The
parties bargained at arm's length and, on November 29, 2001, after numerous
discussions, reached an agreement in principle to settle the action, subject to
certain conditions.


                                       50

         On December 9, 2001, Mr. Garcia and the Company reached an agreement in
principle with plaintiffs to settle all pending stockholder litigation in
Delaware. The agreement was memorialized in a Memorandum of Understanding
executed by counsel for the parties. The agreement is subject to the approval of
the Delaware Court of Chancery. Under the agreement, Mr. Garcia and Mr. Sullivan
agreed to enter into an agreement with the Company to amend the Offer to
increase the Purchase Price to $3.53 followed by the Merger, and the defendants
to the Amended Complaint agree not to oppose an application to the court for
attorney fees by counsel to the plaintiffs that are not in excess of $1,050,000.
The ultimate amount awarded will be subject to court approval but will not
exceed $1,050,000. A copy of the memorandum of understanding between the
plaintiffs and each of Mr. Garcia, the Company and the members of the Company's
Board of Directors is filed as an exhibit to Amendment No. 4 to the Schedule TO
filed by the Purchaser with the SEC on the date hereof. This summary discussion
of the memorandum of understanding is qualified in its entirety by reference to
the text of the memorandum of understanding.

SECTION 15.   ADDRESS; MISCELLANEOUS.

         Address. All executed copies of the Letter of Transmittal, Substitute
Form W-9 and related materials for the Shares being tendered must be sent via
mail or overnight courier service to the address set forth below. Manually
signed facsimile copies of the Letter of Transmittal will not be accepted. The
Letter of Transmittal, Substitute Form W-9 and related materials for the Shares
being tendered should be sent or delivered by you or your broker, dealer,
commercial bank, trust company or other nominee as follows:

By Mail, Hand Delivery or Overnight Mail/Express:

Computershare Trust Company, Inc.
12039 West Alameda Parkway, Suite Z-2
Lakewood, CO 80228
For Information Call:  (303) 984-4043

         Miscellaneous. The Offer is not being made to, nor will tenders be
accepted from, stockholders residing in any jurisdiction in which the Offer or
its acceptance would not comply with the securities or Blue Sky laws of such
jurisdiction. The Purchaser is not aware of any jurisdiction in which the Offer
or tenders pursuant to the Offer would not be in compliance with the laws of
that jurisdiction. The Purchaser reserve's the right to exclude stockholders in
any jurisdiction in which it is asserted that the Offer cannot lawfully be made.
The Purchaser believes such exclusion is permissible under applicable laws and
regulations, provided that the Purchaser makes a good faith effort to comply
with any state law deemed applicable to the Offer.

         Neither the delivery of the Amended and Restated Offer to Purchase nor
any purchase pursuant to the Offer will under any circumstances create any
implication that there has been no change in the affairs of the Buyout Group,
the Company or any of their respective affiliates or subsidiaries since the date
as of which information is furnished or the date of this Amended and Restated
Offer to Purchase.

         The Purchaser has filed a Tender Offer Statement under sections
14(d)(1) and 13(e)(1) of the Exchange Act on Schedule TO, as amended and
supplemented, with the Securities and


                                       51

Exchange Commission which includes information relating to the Offer summarized
herein. Copies of these statements may be obtained from the Purchaser by
contacting Computershare in this Section 15 of this Amended and Restated Offer
to Purchase or the Information Agent at its address and phone numbers set forth
on the back of this Amended and Restated Offer to Purchase.

         You may read and copy reports, statements or other information that the
Company, Mr. Garcia or the Purchaser files at the SEC's public reference rooms
which are located at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W.
Washington D.C. 20549, and at the SEC's regional office located at Citicorp
Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661. Copies of
such materials are also available from the Public Reference Section of the SEC
at 450 Fifth Street N.W., Washington D.C. 20549 at prescribed rates. Copies of
such materials may also be accessed through the SEC's Internet site at
www.sec.gov.

UDC Acquisition Corp.

November 26, 2001


                                       52

                                   Appendix A
                                       to
                     Amended and Restated Offer to Purchase
    Summary Consolidated Financial Information for Ugly Duckling Corporation

                      (In thousands, except per share data)



                                                             Three Months Ended
                                                               September 30,                 Years Ended
                                                                (unaudited)                  December 31,
                                                                -----------                  ------------
                                                           2001           2000           2000           1999
                                                           ----           ----           ----           ----
                                                                                          
Statement of Operations Data:
Total Revenues .....................................     $ 145,237      $ 158,072      $ 604,856      $ 465,954
     Sales of Used Cars ............................       110,237        126,636        483,282        389,908
     Interest Income ...............................        35,000         31,436        119,719         68,574
     Portfolio Interest Expense ....................        (7,489)        (7,318)       (26,698)       (14,597)
     Gain on Sale of Loans .........................            --             --             --             --
     Servicing and Other Income ....................            --             --          1,855          7,472
Cost of Used Cars Sold .............................        62,622         70,760        268,248        219,037
Provision for Credit Losses ........................        48,755         36,092        141,971        102,955
Income before Operating Expenses ...................        26,371         43,902        167,939        129,365
Total Operating Expenses ...........................        35,230         36,995        143,208        111,650
Income (loss) Before Other Interest Expense ........        (8,859)         6,907         24,731         17,715
Other Interest Expense .............................         2,695          2,360          9,463          3,028
Earnings (loss) before Income Taxes ................       (11,554)         4,547         15,268         14,687
Income taxes (Benefit) .............................        (4,737)         1,864          6,205          6,000
Earnings (loss) from Continuing Operations .........        (6,817)         2,683          9,063          8,687
Earnings from Discontinued Operations ..............            --             --             --            573
Extraordinary Item - Gain on Early Extinguishment of
Debt, net ..........................................            --             --             --             --
Net Earnings (loss) ................................        (6,817)         2,683          9,063          9,260
Diluted Net Earnings (loss) per Share ..............         (0.56)          0.21           0.67           0.60
Shares used in Computation .........................        12,276         12,747         13,627         15,329




                                        September 30,
                                         (unaudited)               December 31,
                                   --------------------      --------------------
                                      2001         2000         2000         1999
                                   -------      -------      -------      -------
                                                              
Balance Sheet Data
Cash and Cash Equivalents ..       $   7384        6,555        8,805     $  3,683
Finance Receivables, Net ...        501,048      491,880      500,469      365,586
Inventory ..................         47,414       43,739       63,742       62,865
Total Assets ...............        657,740      618,483      652,121      536,711
Notes Payable Portfolio ....        386,512      362,255      406,551      275,774
Other Notes Payable ........         41,646       17,930       16,579       36,556
Subordinated Notes Payable .         32,600       36,148       34,522       28,611
Total Debt .................        460,758      416,333      457,652      340,941
Total Liabilities ..........        506,190      158,522      496,721      371,031
Total Stockholders' Equity .        151,550      166,831      155,400      165,680



                                   Appendix B
                                       to
                     Amended and Restated Offer to Purchase

Section 262 of the Delaware General Corporation Law - Appraisal rights

(a) Any stockholder of a corporation of this State who holds shares of stock on
the date of the making of a demand pursuant to subsection (d) of this section
with respect to such shares, who continuously holds such shares through the
effective date of the merger or consolidation, who has otherwise complied with
subsection (d) of this section and who has neither voted in favor of the merger
or consolidation nor consented thereto in writing pursuant to Section 228 of
this title shall be entitled to an appraisal by the Court of Chancery of the
fair value of the stockholder's shares of stock under the circumstances
described in subsections (b) and (c) of this section. As used in this section,
the word "stockholder" means a holder of record of stock in a stock corporation
and also a member of record of a nonstock corporation; the words "stock" and
"share" mean and include what is ordinarily meant by those words and also
membership or membership interest of a member of a nonstock corporation; and the
words "depository receipt" mean a receipt or other instrument issued by a
depository representing an interest in one or more shares, or fractions thereof,
solely of stock of a corporation, which stock is deposited with the depository.

(b) Appraisal rights shall be available for the shares of any class or series of
stock of a constituent corporation in a merger or consolidation to be effected
pursuant to Section 251 (other than a merger effected pursuant to Section 251(g)
of this title), Section 252, Section 254, Section 257, Section 258, Section 263
or Section 264 of this title:

         (1) Provided, however, that no appraisal rights under this section
shall be available for the shares of any class or series of stock, which stock,
or depository receipts in respect thereof, at the record date fixed to determine
the stockholders entitled to receive notice of and to vote at the meeting of
stockholders to act upon the agreement of merger or consolidation, were either
(i) listed on a national securities exchange or designated as a national market
system security on an interdealer quotation system by the National Association
of Securities Dealers, Inc. or (ii) held of record by more than 2,000 holders;
and further provided that no appraisal rights shall be available for any shares
of stock of the constituent corporation surviving a merger if the merger did not
require for its approval the vote of the stockholders of the surviving
corporation as provided in subsection (f) of Section 251 of this title.

         (2) Notwithstanding paragraph (1) of this subsection, appraisal rights
under this section shall be available for the shares of any class or series of
stock of a constituent corporation if the holders thereof are required by the
terms of an agreement of merger or consolidation pursuant to Sections 251,
252, 254, 257, 258, 263 and 264 of this title to accept for such stock anything
except:

                  a. Shares of stock of the corporation surviving or resulting
         from such merger or consolidation, or depository receipts in respect
         thereof;

                  b. Shares of stock of any other corporation, or depository
         receipts in respect thereof, which shares of stock (or depository
         receipts in respect thereof) or depository receipts at the effective
         date of the merger or consolidation will be either listed on a national
         securities exchange or designated as a national market system security
         on an interdealer quotation system by the National Association of
         Securities Dealers, Inc. or held of record by more than 2,000 holders;

                  c. Cash in lieu of fractional shares or fractional depository
         receipts described in the foregoing subparagraphs a. and b. of this
         paragraph; or

                  d. Any combination of the shares of stock, depository receipts
         and cash in lieu of fractional shares or fractional depository receipts
         described in the foregoing subparagraphs a., b. and c. of this
         paragraph.

         (3) In the event all of the stock of a subsidiary Delaware corporation
party to a merger effected under Section 253 of this title is not owned by the
parent corporation immediately prior to the merger, appraisal rights shall be
available for the shares of the subsidiary Delaware corporation.

(c) Any corporation may provide in its certificate of incorporation that
appraisal rights under this section shall be available for the shares of any
class or series of its stock as a result of an amendment to its certificate of
incorporation, any merger or consolidation in which the corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation. If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

(d) Appraisal rights shall be perfected as follows:

         (1) If a proposed merger or consolidation for which appraisal rights
are provided under this section is to be submitted for approval at a meeting of
stockholders, the corporation, not less than 20 days prior to the meeting, shall
notify each of its stockholders who was such on the record date for such meeting
with respect to shares for which appraisal rights are available pursuant to
subsection (b) or (c) hereof that appraisal rights are available for any or all
of the shares of the constituent corporations, and shall include in such notice
a copy of this section. Each stockholder electing to demand the appraisal of
such stockholder's shares shall deliver to the corporation, before the taking of
the vote on the merger or consolidation, a written demand for appraisal of such
stockholder's shares. Such demand will be sufficient if it reasonably informs
the corporation of the identity of the stockholder and that the stockholder
intends thereby to demand the appraisal of such stockholder's shares. A proxy or
vote against the merger or consolidation shall not constitute such a demand. A
stockholder electing to take such action must do so by a separate written demand
as herein provided. Within 10 days after the effective date of such merger or
consolidation, the surviving or resulting corporation shall notify each
stockholder of each constituent corporation who has complied with this
subsection and has not voted in favor of or consented to the merger or
consolidation of the date that the merger or consolidation has become effective;
or

         (2) If the merger or consolidation was approved pursuant to Section 228
or Section 253 of this title, each constituent corporation, either before the
effective date of the merger or consolidation or within ten days thereafter,
shall notify each of the holders of any class or series of stock of such
constituent corporation who are entitled to appraisal rights of the approval of
the merger or consolidation and that appraisal rights are available for any or
all shares of such class or series of stock of such constituent corporation, and
shall include in such notice a copy of this section; provided that, if the
notice is given on or after the effective date of the merger or consolidation,
such notice shall be given by the surviving or resulting corporation to all such
holders of any class or series of stock of a constituent corporation that are
entitled to appraisal rights. Such notice may, and, if given on or after the
effective date of the merger or consolidation, shall, also notify such
stockholders of the effective date of the merger or consolidation. Any
stockholder entitled to appraisal rights may, within 20 days after the date of
mailing of such notice, demand in writing from the surviving or resulting
corporation the appraisal of such holder's shares. Such demand will be
sufficient if it reasonably informs the corporation of the identity of the
stockholder and that the stockholder intends thereby to demand the appraisal of
such holder's shares. If such notice did not notify stockholders of the
effective date of the merger or consolidation, either (i) each such constituent
corporation shall send a second notice before the effective date of the merger
or consolidation notifying each of the holders of any class or series of stock
of such constituent corporation that are entitled to appraisal rights of the
effective date of the merger or consolidation or (ii) the surviving or resulting

corporation shall send such a second notice to all such holders on or within 10
days after such effective date; provided, however, that if such second notice is
sent more than 20 days following the sending of the first notice, such second
notice need only be sent to each stockholder who is entitled to appraisal rights
and who has demanded appraisal of such holder's shares in accordance with this
subsection. An affidavit of the secretary or assistant secretary or of the
transfer agent of the corporation that is required to give either notice that
such notice has been given shall, in the absence of fraud, be prima facie
evidence of the facts stated therein. For purposes of determining the
stockholders entitled to receive either notice, each constituent corporation may
fix, in advance, a record date that shall be not more than 10 days prior to the
date the notice is given, provided, that if the notice is given on or after the
effective date of the merger or consolidation, the record date shall be such
effective date. If no record date is fixed and the notice is given prior to the
effective date, the record date shall be the close of business on the day next
preceding the day on which the notice is given.

(e) Within 120 days after the effective date of the merger or consolidation, the
surviving or resulting corporation or any stockholder who has complied with
subsections (a) and (d) hereof and who is otherwise entitled to appraisal
rights, may file a petition in the Court of Chancery demanding a determination
of the value of the stock of all such stockholders. Notwithstanding the
foregoing, at any time within 60 days after the effective date of the merger or
consolidation, any stockholder shall have the right to withdraw such
stockholder's demand for appraisal and to accept the terms offered upon the
merger or consolidation. Within 120 days after the effective date of the merger
or consolidation, any stockholder who has complied with the requirements of
subsections (a) and (d) hereof, upon written request, shall be entitled to
receive from the corporation surviving the merger or resulting from the
consolidation a statement setting forth the aggregate number of shares not voted
in favor of the merger or consolidation and with respect to which demands for
appraisal have been received and the aggregate number of holders of such shares.
Such written statement shall be mailed to the stockholder within 10 days after
such stockholder's written request for such a statement is received by the
surviving or resulting corporation or within 10 days after expiration of the
period for delivery of demands for appraisal under subsection (d) hereof,
whichever is later.

(f) Upon the filing of any such petition by a stockholder, service of a copy
thereof shall be made upon the surviving or resulting corporation, which shall
within 20 days after such service file in the office of the Register in Chancery
in which the petition was filed a duly verified list containing the names and
addresses of all stockholders who have demanded payment for their shares and
with whom agreements as to the value of their shares have not been reached by
the surviving or resulting corporation. If the petition shall be filed by the
surviving or resulting corporation, the petition shall be accompanied by such a
duly verified list. The Register in Chancery, if so ordered by the Court, shall
give notice of the time and place fixed for the hearing of such petition by
registered or certified mail to the surviving or resulting corporation and to
the stockholders shown on the list at the addresses therein stated. Such notice
shall also be given by 1 or more publications at least 1 week before the day of
the hearing, in a newspaper of general circulation published in the City of
Wilmington, Delaware or such publication as the Court deems advisable. The forms
of the notices by mail and by publication shall be approved by the Court, and
the costs thereof shall be borne by the surviving or resulting corporation.

(g) At the hearing on such petition, the Court shall determine the stockholders
who have complied with this section and who have become entitled to appraisal
rights. The Court may require the stockholders who have demanded an appraisal
for their shares and who hold stock represented by certificates to submit their
certificates of stock to the Register in Chancery for notation thereon of the
pendency of the appraisal proceedings; and if any stockholder fails to comply
with such direction, the Court may dismiss the proceedings as to such
stockholder.

(h) After determining the stockholders entitled to an appraisal, the Court shall
appraise the shares, determining their fair value exclusive of any element of
value arising from the accomplishment or expectation of the merger or
consolidation, together with a fair rate of interest, if any, to be paid upon
the amount determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors, including the rate of
interest which the surviving or resulting corporation would have had to pay to
borrow money during the pendency of the proceeding. Upon application by the
surviving or resulting corporation or by any stockholder entitled to participate
in the appraisal proceeding, the Court may, in its discretion, permit discovery
or other pretrial proceedings and may proceed to trial upon the appraisal prior
to the final determination of the stockholder entitled to an appraisal. Any
stockholder whose name appears on the list filed by the surviving or resulting
corporation pursuant to subsection (f) of this section and who has submitted
such stockholder's certificates of stock to the Register in Chancery, if such is
required, may participate fully in all proceedings until it is finally
determined that such stockholder is not entitled to appraisal rights under this
section.

(i) The Court shall direct the payment of the fair value of the shares, together
with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto. Interest may be simple or compound, as the Court
may direct. Payment shall be so made to each such stockholder, in the case of
holders of uncertificated stock forthwith, and the case of holders of shares
represented by certificates upon the surrender to the corporation of the
certificates representing such stock. The Court's decree may be enforced as
other decrees in the Court of Chancery may be enforced, whether such surviving
or resulting corporation be a corporation of this State or of any state.

(j) The costs of the proceeding may be determined by the Court and taxed upon
the parties as the Court deems equitable in the circumstances. Upon application
of a stockholder, the Court may order all or a portion of the expenses incurred
by any stockholder in connection with the appraisal proceeding, including,
without limitation, reasonable attorney's fees and the fees and expenses of
experts, to be charged pro rata against the value of all the shares entitled to
an appraisal.

(k) From and after the effective date of the merger or consolidation, no
stockholder who has demanded appraisal rights as provided in subsection (d) of
this section shall be entitled to vote such stock for any purpose or to receive
payment of dividends or other distributions on the stock (except dividends or
other distributions payable to stockholders of record at a date which is prior
to the effective date of the merger or consolidation); provided, however, that
if no petition for an appraisal shall be filed within the time provided in
subsection (e) of this section, or if such stockholder shall deliver to the
surviving or resulting corporation a written withdrawal of such stockholder's
demand for an appraisal and an acceptance of the merger or consolidation, either
within 60 days after the effective date of the merger or consolidation as
provided in subsection (e) of this section or thereafter with the written
approval of the corporation, then the right of such stockholder to an appraisal
shall cease. Notwithstanding the foregoing, no appraisal proceeding in the Court
of Chancery shall be dismissed as to any stockholder without the approval of the
Court, and such approval may be conditioned upon such terms as the Court deems
just.

(l) The shares of the surviving or resulting corporation to which the shares of
such objecting stockholders would have been converted had they assented to the
merger or consolidation shall have the status of authorized and unissued shares
of the surviving or resulting corporation.

HISTORY: 8 Del. C. 1953, Section 262; 56 Del. Laws, c. 50; 56 Del. Laws, c.
186, Section 24; 57 Del. Laws, c. 148, Sections 27-29; 59 Del. Laws, c.
106, Section 12; 60 Del. Laws, c. 371, Sections 3-12; 63 Del. Laws, c.
25, Section 14; 63 Del. Laws, c. 152, Sections 1, 2; 64 Del. Laws, c.
112, Sections 46-54; 66 Del. Laws, c. 136, Sections 30-32; 66 Del.
Laws, c. 352, Section 9; 67 Del. Laws, c. 376, Sections 19, 20; 68 Del. Laws,
c. 337, Sections 3, 4; 69 Del. Laws, c. 61, Section 10; 69 Del. Laws, c.
262, Sections 1-9; 70 Del. Laws, c. 79, Section 16; 70 Del. Laws, c.
186, Section 1; 70 Del. Laws, c. 299, Sections 2, 3; 70 Del. Laws, c.
349, Section 22; 71 Del. Laws, c. 120, Section 15; 71 Del. Laws, c.
339, Sections 49-52.

         Questions and requests for assistance may be directed to the
Information Agent at its telephone numbers and location listed below. Additional
copies of this offer to purchase, the letter of transmittal, the notice of
guaranteed delivery or any other tender offer materials may be obtained from the
Information Agent. You may also contact your broker, dealer, bank, trust company
or other nominee for assistance concerning the offer.

                     The information agent for the offer is:
                               MORROW & CO., INC.
                           445 Park Avenue, 5th Floor
                            New York, New York 10022
                           Call Collect (212) 754-8000
                 Banks and Brokerage Firms Call: (800) 654-2468
                    Stockholders Please Call: (800) 607-0088
                         E-mail: UGLY.INFO@morrowco.com