TMS AUTO HOLDINGS INC
8-K, 1997-10-07
ASSET-BACKED SECURITIES
Previous: AFFILIATED MANAGERS GROUP INC, 8-A12B, 1997-10-07
Next: HMT TECHNOLOGY CORP, 424B3, 1997-10-07




                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                      -----


                                    FORM 8-K

                                 CURRENT REPORT


                         PURSUANT TO SECTION 13 OR 15(d)

                     OF THE SECURITIES EXCHANGE ACT OF 1934


         Date of Report (date of earliest event reported) October 1, 1997

          TMS Auto Holdings, Inc.(as Seller) under a Sale and Servicing
         Agreement dated as of August 31, 1997 in connection with the
         issuance of The Money Store Auto Trust Asset Backed Securities.

                             TMS Auto Holdings, Inc.
             (Exact name of registrant as specified in its charter)

    Delaware                         333-14075       22-3405381
(State or other jurisdiction of     (Commission    (IRS Employer
 incorporation)                      File Number)    ID Number)


 1625 West North Market Blvd., Sacramento, California    95834
(Address of principal executive offices)              (Zip Code)

Registrant's Telephone Number,
 including area code:                             (916) 928-4400


                                       N/A
         (Former name or former address, if changed since last report)

Item 5.   Other Event

     TMS Auto Holdings, Inc. (the "Seller") registered issuances of up to
$1,100,000,000 principal amount of The Money Store Auto Trust Asset Backed
Securities on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, as amended (the "Act"), by a Registration Statement on
Form S-3 (Registration File No. 333-14075)(as amended, the "Registration
Statement"). Pursuant to the Registration Statement, the Seller caused The Money
Store Auto Trust 1997-3 (the "Trust") to issue $31,750,000 aggregate principal
amount of its Class A-1 5.69% Asset Backed Notes (the "Class A-1 Notes"),
$64,550,000 aggregate principal amount of its Class A-2 6.115% Asset Backed
Notes (the "Class A-2 Notes") and 38,700,000 aggregate principal amount of its
Class A-3 6.30% Asset Backed Notes (the "Class A-3 Notes" and, together with the
Class A-1 Notes and the Class A-2 Notes, the "Notes") on September 29, 1997,
(the "Closing Date"). This Current Report on Form 8-K is being filed to file a
detailed description of the Initial Receivables, a copy of the Indenture, Trust
Agreement and Sale and Servicing Agreement referred to below and the
Underwriting Agreement and Pricing Agreement, each dated September 23, 1997 by
and among The Money Store Inc., the Seller and Smith Barney Inc.

     The Notes were issued pursuant to an Indenture dated as of August 31, 1997,
between the Trust and The Chase Manhattan Bank, as Trustee and Indenture
Collateral Agent (the "Indenture"). The Trust was formed, pursuant to a Trust
Agreement dated as of August 31, 1997 between the Seller and Bankers Trust
(Delaware), as Owner Trustee (the "Trust Agreement"). The Initial Receivables
were conveyed to the Trust pursuant to a Sale and Servicing Agreement dated as
of August 31, 1997 by and among the Seller, The Money Store Inc., the Trust and
The Money Store Auto Finance Inc. (the "Sale and Servicing Agreement").

     On the Closing Date, the Seller delivered to the Trust Initial Receivables
in the amount of $115,398,895.00. On the Closing Date, the Seller also caused to
be deposited an aggregate cash amount (the "Pre-Funded Amount") into the
Pre-Funding Account in the amount of $14,408,797.22. The Pre-Funded Amount may
be used during the Funding Period (as defined below) only (i) to acquire
Subsequent Receivables and (ii) to make accelerated payments of principal on the
Securities as described in the Indenture, Trust Agreement and Sale and Servicing
Agreement. The Funding Period is defined in the Sale and Servicing Agreement as
the period commencing on the Closing Date and terminating on the earliest of (i)
the date on which the amount on deposit in the Pre-Funding Account is less than
$200,000, (ii) a Servicer Default occurs under the Sale and Servicing Agreement
or (iii) November 20, 1997, after giving effect to the purchase of Subsequent
Receivables on such date.

     Capitalized terms not defined herein have the meanings assigned in the Sale
and Servicing Agreement attached hereto as Exhibit 4.1.

Certain Characteristics

     The final characteristics of the Initial Receivables are as set forth in
the Prospectus Supplement.

Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.


(c)     Exhibits

Exhibit No.


1.1  Underwriting Agreement, dated September 23, 1997, among The Money Store
     Inc., TMS Auto Holdings, Inc. and Smith Barney Inc.

1.2  Pricing Agreement, dated September 23, 1997, between The Money Store Inc.,
     TMS Auto Holdings, Inc. and Smith Barney Inc.

4.1  Sale and Servicing Agreement, dated as of August 31, 1997, among The
     Money Store Inc., TMS Auto Holdings, Inc., The Money Store Auto Finance
     Inc. and The Money Store Auto Trust 1997-3.

4.2  Indenture, dated as of August 31, 1997, between The Money Store Auto
     Trust 1997-3 and The Chase Manhattan Bank.

4.3  Trust Agreement, dated as of August 31, 1997, by and between TMS Auto
     Holdings, Inc. and Bankers Trust (Delaware).

99.1 Form of Financial Guaranty Insurance Policy covering the Notes to be issued
     by MBIA Insurance Corporation.

99.2 Final Characteristics of Initial Receivables.
<PAGE>
                                   SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                             TMS AUTO HOLDINGS, INC.

                                       By: /s/ Michael H. Benoff
                                           ----------------------
                                       Name:  Michael H. Benoff
                                       Title: Executive Vice President


Dated:  September 29, 1997

<PAGE>

                                 EXHIBIT INDEX

Exhibit No.
                             Description of Exhibit


1.1  Underwriting Agreement, dated  September 23, 1997, among The Money Store
     Inc., TMS Auto Holdings, Inc. and Smith Barney Inc.

1.2  Pricing Agreement, dated September 23, 1997, between The Money Store Inc.,
     TMS Auto Holdings, Inc. and Smith Barney Inc.

4.1  Sale and Servicing Agreement, dated as of August 31, 1997, among The
     Money Store Inc., TMS Auto Holdings, Inc., The Money Store Auto Finance
     Inc. and The Money Store Auto Trust 1997-3.

4.2  Indenture, dated as of August 31, 1997, between The Money Store Auto
     Trust 1997-3 and The Chase Manhattan Bank.

4.3  Trust Agreement, dated as of August 31, 1997, by and between TMS Auto
     Holdings, Inc. and Bankers Trust (Delaware).

99.1 Form of Financial Guaranty Insurance Policy covering the Notes to be issued
     by MBIA Insurance Corporation.

99.2 Final Characteristics of Initial Receivables

                                                               Exhibit 1.1
                              THE MONEY STORE INC.
                             TMS AUTO HOLDINGS, INC.

                        The Money Store Auto Trust 1997-3


                 $31,750,000 Class A-1 5.69% Asset Backed Notes
                 $64,550,000 Class A-2 6.115% Asset Backed Notes
                 $38,700,000 Class A-3 6.30% Asset Backed Notes

                             UNDERWRITING AGREEMENT



                                                      September 23, 1997

SMITH BARNEY INC.
as Representative (the "Representative")
 of the several Underwriters named
 herein
390 Greenwich Street
New York, New York  10013

Ladies and Gentlemen:

     The Money Store Inc., a New Jersey corporation ("TMSI") and TMS Auto
Holdings, Inc., a Delaware corporation (the "Seller") propose to cause THE MONEY
STORE AUTO TRUST 1997-3 (the "Trust") to issue and sell $31,750,000 principal
amount of its Class A-1 5.69% Asset Backed Notes (the "Class A-1 Notes"),
$64,550,000 principal amount of its Class A-2 Notes (the "Class A-2 Notes") and
$38,750,000 principal amount of its Class A-3 6.30% Asset Backed Notes (the
"Class A-3 Notes" and, together with the Class A-1 Notes and the Class A-2
Notes, the "Notes") to the several underwriters named in Schedule I attached
hereto (the "Underwriters"). The assets of the Trust include, among other
things, a pool of non-prime receivables generated pursuant to motor vehicle
retail installment sale contracts (the "Initial Receivables") acquired by the
Seller pursuant to a purchase agreement dated as of August 31, 1997 (the
"Purchase Agreement") between the Seller and TMS Auto Finance, Inc., all monies
received under the Initial Receivables after, with respect to each Initial
Receivable, the later of (x) August 31, 1997 and (y) the date of its origination
(the "Initial Cutoff Date"), additional receivables generated pursuant to motor
vehicle retail installment sale contracts (the "Subsequent Receivables," and
together with the Initial Receivables, the "Receivables") to be conveyed to the
Trust subsequent to the date of issuance of the Notes and all monies received
under the Subsequent Receivables after their respective subsequent cutoff dates
(each, a "Subsequent Cutoff Date"), an assignment of the security interests in
the vehicles financed thereby, certain bank accounts and the proceeds thereof, a
note guaranty insurance policy issued by MBIA Insurance Corporation (the
"Insurer") to the Indenture Trustee (as defined below) for the benefit of the
Noteholders (the "Note Policy"), and certain other property and the proceeds
thereof to be conveyed to the Trust pursuant to the Sale and Servicing Agreement
to be dated as of August 31, 1997 (the "Sale and Servicing Agreement") among the
Trust, the Seller, TMSI and TMS Auto Finance Inc., as servicer (the "Servicer").
Pursuant to the Sale and Servicing Agreement, the Seller will sell the
Receivables to the Trust and the Servicer will service the Receivables on behalf
of the Trust. In addition, pursuant to the Sale and Servicing Agreement, the
Servicer will agree to perform certain administrative tasks imposed on the Trust
under the Indenture. The Notes will be issued pursuant to the Indenture to be
dated as of August 31, 1997 (as amended and supplemented from time to time, the
"Indenture"), between the Trust and The Chase Manhattan Bank, a New York banking
corporation (the "Indenture Trustee" and in its capacity as collateral agent,
the "Indenture Collateral Agent"). The Trust also will issue one or more
certificates representing the Ownership interest in the Trust (the
"Certificates"). The Note Policy will be issued pursuant to the Insurance
Agreement dated as of August 31, 1997 by and among the Insurer, TMSI, the
Seller, the Servicer, the Trust, the Indenture Trustee and Bankers Trust
(Delaware), as owner trustee (the "Owner Trustee"). In connection with the
transactions contemplated hereby, the Representative, the Insurer and TMSI will
enter into an Indemnification Agreement dated as of September 29, 1997 (the
"Indemnification Agreement").

     Prior to the delivery of the Notes by the Seller, and the public offering
thereof by the Underwriters, the Representative, the Seller and TMSI shall enter
into an agreement substantially in the form of Exhibit A hereto (the "Pricing
Agreement"), which shall specify such applicable information as is indicated in,
and be in substantially the form of, Exhibit A hereto. The offering of the Notes
will be governed by this Agreement, as supplemented by the Pricing Agreement.
From and after the date of the execution and delivery of the Pricing Agreement,
this Agreement shall be deemed to incorporate the Pricing Agreement. Capitalized
terms used herein that are not otherwise defined shall have the meanings
ascribed thereto in the Sale and Servicing Agreement or, if not defined therein,
in the Indenture.

     The Seller and TMSI understand that the Underwriters propose to make a
public offering of the Notes as soon as the Underwriters deem advisable after
the Pricing Agreement has been executed and delivered.

     Section 1. REPRESENTATIONS AND WARRANTIES OF TMSI AND THE SELLER.

     (a) TMSI and the Seller represent and warrant to each of the Underwriters
as of the date hereof and, if the Pricing Agreement is executed on a date other
than the date hereof, as of the date of the Pricing Agreement (such latter date
being hereinafter referred to as the "Representation Date") as follows:

                     (i) TMSI and the Seller have filed with the Securities and
         Exchange Commission (the "Commission") a registration statement on Form
         S-3 (No. 333-14075) including a prospectus, and such amendments thereto
         as may have been required to the date hereof, relating to the Notes and
         the offering thereof from time to time in accordance with Rule 415
         under the Securities Act of 1933, as amended (the "1933 Act"), and such
         registration statement, as amended, has become effective. Such
         registration statement, as amended, and the prospectus relating to the
         sale of the Notes constituting a part thereof as from time to time
         amended or supplemented (including any prospectus supplement (the
         "Prospectus Supplement") filed with the Commission pursuant to Rule 424
         of the rules and regulations of the Commission under the 1933 Act (the
         "1933 Act Regulations") and any information incorporated therein by
         reference are respectively referred to herein as the "Registration
         Statement" and the "Prospectus." The conditions of Rule 415 under the
         1933 Act have been satisfied with respect to TMSI, the Seller and the
         Registration Statement.

                     (ii) At the time the Registration Statement became
         effective and at the Representation Date, the Registration Statement
         complied and will comply in all material respects with the requirements
         of the 1933 Act, the Trust Indenture Act of 1939, as amended (the
         "Trust Indenture Act") and the 1933 Act Regulations, and did not and
         will not contain an untrue statement of a material fact or omit to
         state a material fact required to be stated therein or necessary to
         make the statements therein not misleading. The Prospectus, at the
         Representation Date (unless the term "Prospectus" refers to a
         prospectus which has been provided to the Underwriters by TMSI and the
         Seller for use in connection with the offering of the Notes which
         differs from the Prospectus on file at the Commission at the time the
         Registration Statement became effective, in which case at the time it
         is first provided to the Underwriters for such use) and at Closing Time
         referred to in Section 2 hereof, will not include an untrue statement
         of a material fact or omit to state a material fact necessary in order
         to make the statements therein, in the light of the circumstances under
         which they were made, not misleading; provided, however, that the
         representations and warranties in this subsection shall not apply to
         statements in or omissions from the Registration Statement or
         Prospectus made in reliance upon and in conformity with information
         furnished to TMSI and the Seller in writing by any Underwriter through
         the Representative expressly for use in the Registration Statement or
         Prospectus and provided further, that the Company makes no
         representations or warranties as to any information in any
         Computational Materials (as defined in Section 11 below) provided by
         any Underwriter to the Company pursuant to Section 11, except to the
         extent of any errors in the Computational Materials that are caused by
         errors in the pool information provided by the Company to the
         applicable Underwriter. The conditions to the use by TMSI and the
         Seller of a registration statement on Form S-3 under the 1933 Act, as
         set forth in the General Instructions to Form S-3, have been satisfied
         with respect to the Registration Statement and the Prospectus.

                     (iii) Since the respective dates as of which information is
         given in the Registration Statement and the Prospectus, except as
         otherwise stated therein, (A) there has been no material adverse change
         in the condition, financial or otherwise, or in the earnings, business
         affairs or business prospects of the Seller, the Servicer, TMSI and its
         subsidiaries considered as one enterprise, whether or not arising in
         the ordinary course of business, which would have a material adverse
         effect on the ability of each of TMSI, the Seller and the Servicer to
         perform its obligations under the Basic Documents (as defined below) to
         which it is a party and (B) there have been no transactions entered
         into by the Seller, the Servicer, TMSI or any of its subsidiaries,
         other than those in the ordinary course of business, which would have a
         material adverse effect on the ability of the Seller, the Servicer or
         TMSI to perform its obligations under this Agreement, the Pricing
         Agreement, the Sale and Servicing Agreement, the Trust Agreement, the
         Purchase Agreement, the Indemnification Agreement and the Insurance
         Agreement (this Agreement, the Pricing Agreement, the Sale and
         Servicing Agreement, the Trust Agreement, the Purchase Agreement, the
         Indemnification Agreement and the Insurance Agreement being herein
         referred to, collectively, as the "Basic Documents") to which it is a
         party.

                     (iv) Each of TMSI, the Seller and the Servicer has been
         duly organized and is validly existing as a corporation in good
         standing under the laws of its jurisdiction of incorporation with all
         requisite power and authority to own, lease and operate its properties
         and to conduct its business as described in the Prospectus and to enter
         into and perform its obligations under the Basic Documents to which it
         is a party; and each is duly qualified as a foreign corporation to
         transact business and is in good standing in each jurisdiction in which
         such qualification is required, whether by reason of the ownership or
         leasing of property or the conduct of business, except where the
         failure to so qualify would not have a material adverse effect on, (A)
         the ability of any of TMSI, the Seller or the Servicer to perform its
         obligations under the Basic Documents to which it is a party, or (B)
         the business, properties, financial position, operations or results of
         operations of TMSI, the Seller or the Servicer.

                     (v) Any person who signed this Agreement on behalf of TMSI
         or the Seller was, as of the time of such signing and delivery, and is
         now duly elected or appointed, qualified and acting, and the Agreement,
         as so executed, is duly and validly authorized, executed, and
         constitutes the valid, legal and binding agreement of each of TMSI and
         the Seller, enforceable in accordance with its terms, except as
         enforceability may be limited by bankruptcy, insolvency, reorganization
         or other similar laws affecting the enforcement of creditors' rights in
         general and by general principles of equity regardless of whether such
         enforcement is considered in a proceeding in equity or at law.

                     (vi) Each Basic Document to which it is a party has been
         duly and validly authorized by TMSI, the Seller and the Servicer and,
         when executed and delivered by TMSI, the Seller and the Servicer, as
         the case may be, and duly and validly authorized, executed and
         delivered by the other parties thereto, will constitute, the valid and
         binding agreement of TMSI, the Seller and the Servicer, as the case may
         be, enforceable in accordance with their terms, except as
         enforceability may be limited by bankruptcy, insolvency, reorganization
         or other similar laws affecting the enforcement of creditors' rights in
         general and by general principles of equity regardless of whether such
         enforcement is considered in a proceeding in equity or at law; and such
         Basic Documents and the Policies conform in all material respects to
         the statements relating thereto contained in the Prospectus.

                     (vii) The Notes, when duly and validly executed by the
         Indenture Trustee, authenticated and delivered in accordance with the
         Indenture, and delivered and paid for pursuant hereto will be validly
         issued and outstanding and entitled to the benefits of the Indenture.
         The Notes conform in all material respects to all statements relating
         thereto contained in the Prospectus.

                     (viii) Neither the grant of the security interest in the
         Collateral to the Indenture Collateral Agent pursuant to the Indenture,
         nor the issuance or delivery of the Notes, nor the consummation of any
         other of the transactions herein contemplated or in any other Basic
         Document, nor the execution and delivery by each of TMSI, the Seller
         and the Servicer of the Basic Documents to which it is a party, nor the
         fulfillment of the terms of the Notes or each such Basic Document will
         result in the breach of any term or provision of the charter or by-laws
         of TMSI, the Seller or the Servicer, and none of TMSI, the Seller and
         the Servicer is in breach or violation of or in default (nor has an
         event occurred which with notice or lapse of time or both would
         constitute a default) under the terms of (A) any material obligation,
         agreement, covenant or condition contained in any material contract,
         indenture, loan agreement, note, lease or other material instrument to
         which it is a party or by which it may be bound, or to which any of its
         property or assets is subject, or (B) any law, decree, order, rule or
         regulation applicable to TMSI, the Seller, the Servicer or the
         Receivables of any court or supervisory, regulatory, administrative or
         governmental agency, body or authority, or arbitrator having
         jurisdiction over any such entity or its properties or the Receivables,
         the default in or the breach or violation of which would have a
         material adverse effect on TMSI, the Seller or the Servicer or the
         ability of any such entity to perform its obligations under the Basic
         Documents to which it is a party; and neither the issuance or delivery
         of the Notes, nor the consummation of any other of the transactions
         herein contemplated, nor the fulfillment of the terms of the Notes or
         the Basic Documents will result in such a breach, violation or default
         which would have such a material adverse effect.

                     (ix) Except as described in the Prospectus, there is no
         action, suit or proceeding against or investigation of TMSI, the Seller
         or the Servicer now pending, or, to the knowledge of TMSI or the
         Seller, threatened against TMSI, the Seller or the Servicer, before any
         court, governmental agency or body (A) which is required to be
         disclosed in the Prospectus (other than as disclosed therein) or (B)
         (1) asserting the invalidity of any Basic Document or the Notes, (2)
         seeking to prevent the issuance of the Notes or the consummation of any
         of the transactions contemplated by the Basic Documents, (3) which
         would materially and adversely affect the performance by any of TMSI,
         the Seller or the Servicer of its obligations under the Basic Documents
         to which it is a party, or the validity or enforceability of any Basic
         Document or the Notes or (4) seeking to adversely affect the federal
         income tax attributes of the Notes described in the Prospectus; all
         pending legal or governmental proceedings to which TMSI, the Seller or
         the Representative is a party or of which any of their respective
         property or assets is the subject which are not described in the
         Prospectus, including ordinary routine litigation incidental to the
         business, are, considered in the aggregate, not material to TMSI's, the
         Seller's and the Servicer's ability to perform their respective
         obligations under the Basic Documents to which each is a party.

                     (x) Each of TMSI, the Seller and the Servicer possesses
         such licenses, certificates, authorities or permits issued by the
         appropriate state or federal regulatory agencies or governmental bodies
         necessary to conduct the businesses now conducted by it (except where
         the failure to possess any such license, certificate, authority or
         permit would not materially and adversely affect the holders of the
         Notes) and none has received any notice of proceedings relating to the
         revocation or modification of any such license, certificate, authority
         or permit which, singly or in the aggregate, if the subject of any
         unfavorable decision, ruling or finding, would materially and adversely
         affect the ability of such entity to perform its obligations under the
         Basic Documents to which it is a party.

                     (xi) No authorization, approval or consent of any court or
         governmental authority or agency is necessary in connection with the
         issuance or sale of the Notes hereunder, except such as may be required
         under the 1933 Act, the Trust Indenture Act or the 1933 Act Regulations
         or state securities laws.

                     (xii) At the time of execution and delivery of the Sale and
         Servicing Agreement by TMSI, the Seller, the Servicer and the Trust,
         the Trust will have acquired good title to the Initial Receivables
         (including an assignment of the security interests in the Financed
         Vehicles securing the Initial Receivables and the proceeds of each of
         the foregoing), free and clear of any security interest, mortgage,
         pledge, lien, encumbrance, claim or equity, and, upon delivery to the
         Underwriters of the Notes, the Underwriters will have good and
         marketable title to the Notes free and clear of any security interest,
         mortgage, pledge, lien, encumbrance, claim or equity. At each
         Subsequent Transfer Date, the Trust will have acquired good title to
         the Subsequent Receivables (including an assignment of the security
         interests in the Financed Vehicles securing the Subsequent Receivables
         and the proceeds of each of the foregoing), free and clear of any
         security interest, mortgage, pledge, lien, encumbrance, claim or
         equity.

                     (xiii) The transfer of the Initial Receivables by TMS Auto
         Finance to the Seller, and by the Seller to the Trust at Closing Time
         will be treated by TMS Auto Finance and the Seller for financial
         accounting and reporting purposes as a sale of assets and not as a
         pledge of assets to secure debt. The transfer of the Subsequent
         Receivables by TMS Auto Finance to the Seller, and by the Seller to the
         Trust at the applicable Subsequent Transfer Date will be treated by TMS
         Auto Finance and the Seller for financial accounting and reporting
         purposes as a sale of assets and not as a pledge of assets to secure
         debt.

                     (xiv) Any taxes, fees and other governmental charges that
         are assessed and due in connection with the execution, delivery and
         issuance of the Basic Documents and the Notes which have become due or
         will become due on or prior to Closing Time shall have been paid at or
         prior to Closing Time.

                     (xv) The Trust is not required to be registered as an
         "investment company" under the Investment Company Act of 1940 (the
         "1940 Act").

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

     (b) Any certificate signed by any officer of TMSI, the Seller or the
Servicer and delivered to the Representative on behalf of the Underwriters or
counsel for the Underwriters shall be deemed a representation and warranty by
TMSI, the Seller and the Servicer as to the matters covered thereby.

     Section 2. DELIVERY TO THE UNDERWRITERS; CLOSING.

     (a) On the basis of the representations and warranties herein contained and
subject to the terms and conditions herein set forth, the Seller agrees to cause
the Trust to sell the Notes to the Underwriters. In the event that the initial
remittance rates and prices for the Notes have not been agreed upon and the
Pricing Agreement has not been executed and delivered by all parties thereto by
the close of business on the fourth business day following the date of this
Agreement, this Agreement shall terminate forthwith, without liability of any
party to any other party, unless otherwise agreed upon by the Representative,
TMSI and the Seller.

     (b) Delivery of the Certificates shall be made at the offices of Stroock &
Stroock & Lavan LLP, 180 Maiden Lane, New York, New York 10038, or at such other
place as shall be agreed upon by the Representative, TMSI and the Seller, at
10:00 A.M., New York City time, on September 29, 1997, or such other time not
later than ten business days after such date as shall be agreed upon by the
Representative, TMSI and the Seller (such time and date of payment and delivery
being herein called "Closing Time").

     (c) The Notes to be delivered will be initially represented by one or more
Class A-1 Notes, one or more Class A-2 Notes and one or more Class A-3 Notes
registered in the name of Cede & Co., the nominee of the Depository Trust
Company ("DTC").

     For purposes of this Agreement, all Notes initially represented by one or
more certificates registered in the name of Cede & Co., the nominee of DTC,
shall be referred to herein, collectively, as the "DTC Securities."

     The interests of beneficial owners of the DTC Notes will be represented by
book entries on the records of DTC and participating members thereof. Definitive
Notes will be available in exchange for DTC Notes only under the limited
circumstances specified in the Indenture and Trust Agreement. The DTC Notes to
be purchased by the Underwriters will be delivered by the Seller to the
Underwriters (which delivery shall be made through the facilities of DTC)
against payment of the purchase price therefor. Each of the Underwriters hereby
agrees, severally and not jointly, subject to the terms, conditions and
provisions hereof, to purchase from the Trust the Notes in the principal amounts
set forth opposite its name on Schedule I at the prices specified in the Pricing
Agreement. The purchase price shall be paid by the Representative by a same day
federal funds wire payable to the order of the Seller or its designee. The Notes
will be made available for examination by the Representative not later than
10:00 A.M. on the last business day prior to Closing Time.

     (d) The Notes shall be offered to the public from time to time for sale in
negotiated transactions or otherwise, at prices determined at the time of sale.

     Section 3. COVENANTS OF TMSI AND THE SELLER. TMSI and the Seller covenant
with each of the Underwriters as follows:

                     (a) Either TMSI or the Seller will promptly notify the
         Representative, and confirm the notice in writing, (i) of any amendment
         to the Registration Statement; (ii) of any request by the Commission
         for any amendment to the Registration Statement or any amendment or
         supplement to the Prospectus or for additional information; (iii) of
         the issuance by the Commission of any stop order suspending the
         effectiveness of the Registration Statement or the initiation or
         threatening of any proceedings for that purpose; and (iv) of the
         receipt by either of any notification with respect to the suspension of
         the qualification of the Notes or the Certificates for sale in any
         jurisdiction or the initiation or threatening of any proceedings for
         that purpose. TMSI and the Seller will make every reasonable effort to
         prevent the issuance of any stop order and, if any stop order is
         issued, to obtain the lifting thereof at the earliest possible moment.

                     (b) Either TMSI or the Seller will give the Representative
         notice of their intention to file or prepare any amendment to the
         Registration Statement or any amendment or supplement to the Prospectus
         (including any revised prospectus which they propose for use by the
         Underwriters in connection with the offering of the Notes which differs
         from the prospectus on file at the Commission at the time the
         Registration Statement becomes effective, whether or not such revised
         prospectus is required to be filed pursuant to Rule 424(b) of the 1933
         Act Regulations), will furnish the Representative with copies of any
         such amendment or supplement a reasonable amount of time prior to such
         proposed filing or use, as the case may be, and, unless required by law
         to do so, will not file any such amendment or supplement or use any
         such prospectus to which the Representative or counsel for the
         Underwriters shall reasonably object.

                     (c) TMSI and the Seller will deliver to the Representative
         as many signed and as many conformed copies of the Registration
         Statement as originally filed and of each amendment thereto (in each
         case including exhibits filed therewith) as the Representative may
         reasonably request.

                     (d) TMSI and the Seller will furnish to the Representative,
         from time to time during the period when the Prospectus is required to
         be delivered under the 1933 Act or the Securities Exchange Act of 1934,
         as amended (the "1934 Act"), such number of copies of the Prospectus
         (as amended or supplemented) as the Representative may reasonably
         request for the purposes contemplated by the 1933 Act or the 1934 Act
         or the respective applicable rules and regulations of the Commission
         thereunder.

                     (e) If any event shall occur as a result of which it is
         necessary, in the reasonable opinion of counsel for the Underwriters,
         to amend or supplement the Prospectus in order to make the Prospectus
         not misleading in the light of the circumstances existing at the time
         it is delivered to a purchaser, TMSI and the Seller will forthwith
         amend or supplement the Prospectus (in form and substance satisfactory
         to counsel for the Underwriter) so that, as so amended or supplemented,
         the Prospectus will not include an untrue statement of a material fact
         or omit to state a material fact necessary in order to make the
         statements therein, in the light of the circumstances existing at the
         time it is delivered to a purchaser, not misleading, and TMSI and the
         Seller will furnish to the Representative a reasonable number of copies
         of such amendment or supplement. Neither the consent of the
         Representative of, nor the delivery by the Representative of, any such
         amendment or supplement shall constitute a waiver of any of the
         conditions set forth in Section 5.

                     (f) TMSI and the Seller will endeavor, in cooperation with
         the Underwriter, to qualify the Notes for offering and sale under the
         applicable securities laws of such states and other jurisdictions of
         the United States as the Representative may designate; provided,
         however, that neither TMSI nor the Seller shall be obligated to qualify
         as a foreign corporation in any jurisdiction in which it is not so
         qualified. In each jurisdiction in which the Notes have been so
         qualified, TMSI and the Seller will file such statements and reports as
         may be required by the laws of such jurisdiction to continue such
         qualification in effect for a period of not less than one year from the
         date hereof.

                     (g) TMSI and the Seller will file with the Commission such
         reports on Form SR as may be required pursuant to Rule 463 under the
         1933 Act.

                     (h) So long as any Notes shall be outstanding, TMSI and the
         Seller will deliver to the Underwriters, as promptly as practicable,
         such information concerning TMSI, the Seller, the Servicer or the Notes
         as the Representative may reasonably request from time to time.

     Section 4. PAYMENT OF EXPENSES. TMSI and the Seller will pay all expenses
incident to the performance of their obligations under this Agreement, including
(i) the printing (or other reproducing) and filing of the Registration Statement
as originally filed and of each amendment thereto (other than amendments
relating to the filing of Computational Materials pursuant to Section 11); (ii)
the reproducing of the Basic Documents and the Indenture; (iii) the preparation,
printing, issuance and delivery of the DTC Securities to the Underwriters; (iv)
the fees and disbursements of (A) the Underwriters' counsel, (B) accountants for
TMSI and the Seller and issuer of the comfort letter, (C) the Indenture Trustee
and its counsel, (D) the Owner Trustee and its counsel, and (E) DTC in
connection with the book-entry registration of the DTC Securities; (v) the
qualification of the Notes under state securities laws in accordance with the
provisions of Section 3(f) hereof, including filing fees and the fees and
disbursements of counsel for the Underwriters in connection therewith and in
connection with the preparation of the Blue Sky Survey; (vi) the printing (or
other reproducing) and delivery to the Underwriters of copies of the
Registration Statement as originally filed and of each amendment thereto, of
each preliminary prospectus and of the Prospectus and any amendments or
supplements thereto; (vii) the fees charged by the Insurer; (viii) the fees
charged by each of Standard & Poor's Structured Ratings Group, a division of The
McGraw-Hill Companies, Inc. ("S&P") and Moody's Investors Service, Inc.
("Moody's") for rating the Notes; and (ix) the reproducing and delivery to the
Underwriters of copies of the Blue Sky Survey.

     If this Agreement is terminated by the Representative in accordance with
the provisions of Section 5 or Section 9(a)(i) (unless, in the case of Section
9(a)(i), such termination arises from a change or development involving a
prospective change in or affecting the business or properties of the Insurer),
TMSI and the Seller shall reimburse the Representative for all of its reasonable
out-of-pocket expenses, including the reasonable fees and disbursements of
counsel for the Underwriters.

     Section 5. CONDITIONS OF THE UNDERWRITERS' OBLIGATIONS. The obligations of
the Underwriters hereunder are subject to the accuracy of the representations
and warranties of TMSI and the Seller herein contained or in any of the Basic
Documents, to the performance by TMSI and the Seller of their respective
obligations hereunder, and to the following further conditions:

                     (a) The Registration Statement shall have become effective
         and, at Closing Time, no stop order suspending the effectiveness of the
         Registration Statement shall have been issued under the 1933 Act or
         proceedings therefor initiated or threatened by the Commission. As of
         the Closing Time, the Prospectus shall have been filed with the
         Commission in accordance with Rule 424 of the 1933 Act Regulations.

                     (b) At Closing Time, the Representative shall have
         received:

                        (i) The favorable opinion, dated as of Closing Time, of
                  Stroock & Stroock & Lavan LLP, counsel for the Underwriters, 
                  to the effect that:

                                           (A) The Registration Statement is
                            effective under the 1933 Act, and, to the best of
                            their knowledge and information, no stop order
                            suspending the effectiveness of the Registration
                            Statement has been issued under the 1933 Act or
                            proceedings therefor initiated or threatened by the
                            Commission.

                                           (B) At the time the Registration
                            Statement became effective and at the Representation
                            Date, the Registration Statement (other than the
                            financial, numerical, statistical and quantitative
                            information included therein, as to which no opinion
                            need be rendered) complied as to form in all
                            material respects with the requirements of the 1933
                            Act and the Rules and Regulations thereunder.

                                           (C) The information in the Prospectus
                            under "The Notes," and "Description of the Purchase
                            Agreements and the Trust Documents" and the
                            information in the Prospectus Supplement under
                            "Description of the Notes" insofar as they
                            constitute summaries of certain provisions of the
                            Notes, the Indenture and the Trust Agreement,
                            summarizes fairly such provisions.

                                           (D) The information in the base
                            Prospectus under "Prospectus Summary -- Tax Status,"
                            "Prospectus Summary -- ERISA Considerations"
                            "Federal Income Tax Consequences," and "ERISA
                            Considerations" and in the Prospectus Supplement
                            under "Summary of Terms -- Tax Status," "Summary of
                            Terms -- ERISA Considerations," "Certain Federal
                            Income Tax Consequences," and "ERISA
                            Considerations," to the extent that they constitute
                            matters of federal, New York or California law,
                            summaries of legal matters, documents or proceedings
                            or legal conclusions, has been reviewed by them and
                            is correct in all material respects.

                                           (E) The Seller and the Servicer have
                            been duly incorporated and are validly existing and
                            in good standing under the laws of the State of
                            Delaware.

                                           (F) The Seller has the power to
                            engage in the transactions contemplated by each of
                            this Agreement, the Pricing Agreement, the
                            Indemnification Agreement and the Trust Agreement,
                            and the Seller and the Servicer have the power to
                            engage in the transactions contemplated by each of
                            the Sale and Servicing Agreement, the Insurance
                            Agreement and the Purchase Agreement, and have all
                            requisite power, authority and legal right to
                            execute and deliver this Agreement, the Pricing
                            Agreement, the Sale and Servicing Agreement, the
                            Purchase Agreement, the Indemnification Agreement,
                            the Insurance Agreement and the Trust Agreement, as
                            the case may be (and any other documents delivered
                            in connection therewith) and to perform and observe
                            the terms and conditions of such instruments.

                                           (G) Each of the Sale and Servicing
                            Agreement, the Insurance Agreement and the Purchase
                            Agreement has been duly authorized, executed and
                            delivered by the Seller and the Servicer, and each
                            of the Trust Agreement, the Indemnification
                            Agreement, the Pricing Agreement and this Agreement
                            has been duly authorized, executed and delivered by
                            the Seller. Assuming due authorization, execution
                            and delivery by the other parties thereto, the Sale
                            and Servicing Agreement, the Purchase Agreement, the
                            Indemnification Agreement, the Insurance Agreement,
                            the Trust Agreement, the Pricing Agreement and this
                            Agreement are legal, valid and binding agreements
                            enforceable in accordance with their respective
                            terms against the Seller and the Servicer, as the
                            case may be, subject (a) to the effect of
                            bankruptcy, insolvency, reorganization, moratorium
                            and similar laws relating to or affecting creditors'
                            rights generally and court decisions with respect
                            thereto, (b) to the understanding that no opinion is
                            expressed as to the application of equitable
                            principles in any proceeding, whether at law or in
                            equity, and (c) to limitations of public policy
                            under applicable securities laws as to rights of
                            indemnity and contribution thereunder.

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

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

                                           (J) All actions required to be taken
                            and all filings required to be made by the Seller or
                            the Trust under the 1933 Act and the 1934 Act prior
                            to the sale of the Notes have been duly taken or
                            made.

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

                                           (L) The Indenture has been duly
                            qualified under the Trust Indenture Act.

                            Stroock & Stroock & Lavan LLP shall additionally
                   provide an opinion, in form and substance satisfactory to the
                   Rating Agencies, that if a court concludes that the transfer
                   of the Receivables from the Seller to the Owner Trustee on
                   behalf of the Trust is a sale, the interest of the Trust in
                   the Receivables, the interest of the Trust in the Seller's
                   security interests in the Financed Vehicles securing the
                   Receivables and the proceeds of each of the foregoing will be
                   perfected upon the filing of appropriate UCC-1 financing
                   statements and, if a court concludes that such transfer is
                   not a sale, the Sale and Servicing Agreement constitutes a
                   grant by the Seller to the Trust of a valid security interest
                   in the Receivables, the interest of the Trust in the Seller's
                   security interests in the Financed Vehicles securing the
                   Receivables and the proceeds of each of the foregoing, which
                   security interest will be perfected upon the filing of
                   appropriate UCC-1 financing statements.

                            Stroock & Stroock & Lavan LLP shall additionally
                   provide an opinion, in form and substance satisfactory to the
                   Rating Agencies, regarding the creation and attachment of a
                   security interest in the Collateral (including, without
                   limitation, the Trust Estate, as to which such opinion shall
                   also cover the perfection and priority of the Indenture
                   Collateral Agent's interest therein) in favor of the
                   Indenture Trustee on behalf of the Noteholders. Such opinions
                   may contain such assumptions, qualifications and limitations
                   as are customary in opinions of this type and are reasonably
                   acceptable to counsel to the Underwriters. In rendering such
                   opinion, such counsel may state that they express no opinion
                   as to the laws of any jurisdiction other than the federal law
                   of the United States of America and the laws of the States of
                   New York and California.

                            In rendering its opinion, Stroock & Stroock & Lavan
                   LLP shall additionally state that nothing has come to its
                   attention that has caused it to believe that the Registration
                   Statement, at the time it became effective, contained an
                   untrue statement of a material fact or omitted to state a
                   material fact required to be stated therein or necessary to
                   make the statements therein not misleading or that the
                   Prospectus, at the Representation Date (unless the term
                   "Prospectus" refers to a prospectus which has been provided
                   to the Underwriters by TMSI for use in connection with the
                   offering of the Notes which differs from the Prospectus on
                   file at the Commission at the Representation Date, in which
                   case at the time it is first provided to the Underwriters for
                   such use) or at Closing Time, included an untrue statement of
                   a material fact or omitted to state a material fact necessary
                   in order to make the statements therein, in the light of the
                   circumstances under which they were made, not misleading
                   (other than (i) the financial, numerical, statistical and
                   quantitative information contained therein and (ii) the
                   information under the heading "The Insurer," as to which such
                   counsel need express no view).

                            In rendering its opinions, Stroock & Stroock & Lavan
                   LLP may rely on certificates of responsible officers of the
                   Seller, the Indenture Trustee, the Owner Trustee, and public
                   officials or, as to matters of law other than New York,
                   California or Federal law or the General Corporation Law of
                   the State of Delaware, on opinions of other counsel (copies
                   of which opinions shall be delivered to you). Such opinion
                   may contain such assumptions, qualifications and limitations
                   as are customary in opinions of this type and are reasonably
                   acceptable to the Representative.

     (ii) The favorable opinion of Stroock & Stroock & Lavan LLP, special
California counsel for the Seller and the Servicer, dated as of the Closing Time
to the effect that (i) noting the assignee's name on a certificate of title,
where a validly perfected security interest in a motor vehicle, registered in
California and for which a certificate of title has been issued by the
Department of Motor Vehicles of the State of California, is not necessary to
continue the perfection of the security interest assigned as against the debtor
on the Contract, creditors and transferees of the debtor on the Contract, and
(ii) the Indenture Collateral Agent has acquired a perfected first priority
security interest in the Financed Vehicles located in the State of California
and subject to the statutes, laws and regulations governing motor vehicles
located in the State of California. Such opinion may contain such assumptions,
qualifications and limitations as are customary in opinions of this type and are
reasonably acceptable to counsel to the Underwriters. In rendering such opinion,
such counsel may state that they express no opinion as to the laws of any
jurisdiction other than the federal law of the United States of America and the
laws of the State of California.

     (iii) The favorable opinion, dated as of Closing Time, of corporate counsel
for the Seller, the Servicer and TMSI, in form and substance satisfactory to
counsel for the Underwriters, to the effect that:

                                           (A) TMSI has been duly organized and
                            is validly existing and is in good standing under
                            the laws of the State of New Jersey.

                                           (B) TMSI has the power to engage in
                            the transactions contemplated by this Agreement, the
                            Pricing Agreement, the Sale and Servicing Agreement,
                            the Indemnification Agreement and the Insurance
                            Agreement and has all requisite power, authority and
                            legal right to execute and deliver this Agreement,
                            the Pricing Agreement, the Sale and Servicing
                            Agreement, the Indemnification Agreement and the
                            Insurance Agreement (and any other documents
                            delivered in connection therewith) and to perform
                            and observe the terms and conditions of such
                            instruments.

                                           (C) This Agreement, the Pricing
                            Agreement, the Sale and Servicing Agreement, the
                            Indemnification Agreement and the Insurance
                            Agreement have been duly authorized, executed and
                            delivered by TMSI and, assuming due authorization,
                            execution and delivery by the other parties thereto,
                            are legal, valid and binding agreements of TMSI and
                            assuming such agreements were governed by the laws
                            of the State of New Jersey, would be enforceable in
                            accordance with their respective terms against TMSI
                            subject (a) to the effect of bankruptcy, insolvency,
                            reorganization, moratorium and similar laws relating
                            to or affecting creditors' rights generally and
                            court decisions with respect thereto, (b) to the
                            understanding that no opinion is expressed as to the
                            application of equitable principles in any
                            proceeding, whether at law or in equity, and (c) to
                            limitations of public policy under applicable
                            securities laws as to rights of indemnity and
                            contribution thereunder.

                                           (D) Neither the transfer of the
                            Receivables by the Seller to the Owner Trustee on
                            behalf of the Trust, nor the assignment by the
                            Seller of the Trust Estate to the Trust, nor the
                            consummation of the transactions contemplated by,
                            nor the fulfillment of the terms of, the Sale and
                            Servicing Agreement, the Indemnification Agreement,
                            the Insurance Agreement, the Purchase Agreement,
                            this Agreement and the Pricing Agreement, in the
                            case of the Seller and TMSI, and the Sale and
                            Servicing Agreement, the Insurance Agreement and the
                            Purchase Agreement, in the case of the Servicer, and
                            the Trust Agreement, in the case of the Seller,
                            conflicts or will conflict with or results or will
                            result in a breach of or constitutes or will
                            constitute a default under (a) the Certificate of
                            Incorporation or Bylaws of TMSI, the Seller or the
                            Servicer, as applicable, (b) the terms of any
                            material indenture or other material agreement or
                            instrument of which counsel has knowledge to which
                            TMSI, the Seller or the Servicer, as applicable, is
                            a party or by which it is bound or to which it is
                            subject or (c) any statute or order, rule,
                            regulation, writ, injunction or decree of which
                            counsel has knowledge, or of any court, governmental
                            authority or regulatory body to which TMSI, the
                            Seller or the Servicer, as applicable, is subject or
                            by which it is bound, or results in, or will result
                            in the creation or imposition of any lien or
                            encumbrance upon the Trust Estate or upon the
                            related Notes, except as otherwise contemplated by
                            the Indenture.

                                           (E) No consent, approval,
                            authorization or order of any court or governmental
                            agency or body is required for the execution,
                            delivery and performance by TMSI or the Seller of,
                            or compliance by TMSI or the Seller with, this
                            Agreement, the Pricing Agreement, the Sale and
                            Servicing Agreement, the Indemnification Agreement
                            or the Insurance Agreement, or the offer, issuance,
                            sale or delivery of the Notes, or, in the case of
                            the Servicer, by the Servicer of, or compliance by
                            the Servicer with, the Sale and Servicing Agreement,
                            the Insurance Agreement or the Purchase Agreement,
                            or, in the case of the Seller, by the Seller of, or
                            compliance of the Seller with, the Trust Agreement
                            or the consummation of any other transactions by
                            TMSI, the Seller or the Servicer contemplated by the
                            Sale and Servicing Agreement, the Purchase
                            Agreement, this Agreement, the Indemnification
                            Agreement, the Insurance Agreement, the Trust
                            Agreement and the Pricing Agreement, as the case may
                            be, except as may be required under the blue sky
                            laws of any jurisdiction (as to which such counsel
                            need not opine) and such other approvals as have
                            been obtained.

                                           (F) Except as set forth in the
                            Prospectus Supplement, there is no action, suit,
                            proceeding or investigation pending or, to the best
                            of such counsel's knowledge, threatened against the
                            Seller, the Servicer or TMSI which, in such
                            counsel's judgment, either in any one instance or in
                            the aggregate, may result in any material adverse
                            change in the business, operation, financial
                            condition, properties or assets of the Seller, the
                            Servicer or TMSI or in any material impairment of
                            the right or ability of the Seller, the Servicer or
                            TMSI to carry on its business substantially as now
                            conducted or result in any material liability on the
                            part of the Seller, the Servicer or TMSI or which
                            would draw into question the validity of this
                            Agreement, the Pricing Agreement, the Certificates,
                            the Purchase Agreement, the Indemnification
                            Agreement, the Insurance Agreement, the Trust
                            Agreement, the Sale and Servicing Agreement or of
                            any action taken or to be taken in connection with
                            the transactions contemplated thereby, or which
                            would be likely to impair materially the ability of
                            any of the Seller, the Servicer or TMSI to perform
                            under the terms of this Agreement, the Pricing
                            Agreement, the Purchase Agreement, the
                            Indemnification Agreement, the Insurance Agreement,
                            the Sale and Servicing Agreement or the Trust
                            Agreement, as applicable.

                            In rendering its opinions, such counsel may rely on
                   certificates of responsible officers of the Seller, the
                   Servicer and TMSI, and public officials or, as to matters of
                   law other than New Jersey or the Federal law, on opinions of
                   other counsel (copies of which opinions shall be delivered to
                   you). Such opinion may contain such assumptions,
                   qualifications and limitations as are customary in opinions
                   of this type and are reasonably acceptable to the
                   Representative.

                            (iv) The favorable opinion of in-house counsel to
                   the Servicer, or such other counsel acceptable to counsel for
                   the Underwriters, dated as of Closing Time, satisfactory in
                   form and substance to counsel for the Underwriters, to the
                   effect that:

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

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

                            (v) The favorable opinion, dated as of Closing Time,
                   of counsel for the Insurer, in form and substance
                   satisfactory to counsel for the Underwriters, to the effect
                   that:

                                           (A) The Insurer is a stock insurance
                            company duly organized, validly existing and
                            authorized to transact financial guaranty insurance
                            business under the laws of the State of New York.

                                           (B) The Note Policy, the
                            Indemnification Agreement and the Insurance
                            Agreement have been duly authorized, executed and
                            delivered by the Insurer.

                                           (C) The Note Policy, the
                            Indemnification Agreement and the Insurance
                            Agreement constitute valid and binding obligations
                            of the Insurer, enforceable against the Insurer in
                            accordance with their terms, subject, as to the
                            enforcement of remedies, to bankruptcy, insolvency,
                            reorganization, rehabilitation, moratorium and other
                            similar laws affecting the enforceability of
                            creditors' rights generally applicable in the event
                            of the bankruptcy or insolvency of the Insurer and
                            to the application of general principles of equity
                            and subject, in the case of the Insurance Agreement,
                            to principles of public policy limiting the right to
                            enforce the indemnification provisions contained
                            therein insofar as such provisions relate to
                            indemnification for liabilities arising under the
                            securities law.

                                           (D) The Note Policy is exempt from
                            registration under the Securities Act of 1933, as
                            amended (the "Act").

                                           (E) Neither the execution nor the
                            delivery by the Insurer of the Note Policy, the
                            Indemnification Agreement or the Insurance
                            Agreement, nor the performance by it of its
                            obligations thereunder, will conflict with any
                            provision of the certificate of incorporation or the
                            by-laws of the Insurer or, to the best of such
                            counsel's knowledge, result in a breach of, or
                            constitute a default under, any agreement or other
                            instrument to which the Insurer is a party or by
                            which it or any of its property is bound or, to the
                            best of such counsel's knowledge, violate any
                            judgment, order or decree applicable to the Insurer
                            of any governmental or regulatory body,
                            administrative agency, court or arbitrator having
                            jurisdiction over the Insurer (except that in the
                            published opinion of the Securities and Exchange
                            Commission the indemnification provisions of the
                            Indemnification Agreement, insofar as they relate to
                            indemnification for liabilities arising under the
                            Act, are against public policy as expressed in the
                            Securities Act of 1933, as amended, and are
                            therefore unenforceable).

                            Such counsel shall additionally state that nothing
                   has come to its attention that has caused it to believe that,
                   as of the date of the Prospectus Supplement, relating to the
                   offer and sale of the Notes, to the Prospectus forming a part
                   of the Registration Statement on Form S-3 (No. 333-14075)
                   filed by the Company with the Securities and Exchange
                   Commission and declared effective on December 9, 1996, or as
                   of the date of counsel's opinion, the information set forth
                   under the captions "The Insurer" and "The Policies" in the
                   Prospectus Supplement, insofar as such statements constitute
                   a description of the Policies, accurately summarize the
                   Policies(such counsel not being required to express an
                   opinion with respect to any financial statements or other
                   financial information contained or referred to therein). Such
                   statement may be given with the understanding that such
                   information is limited and does not purport to provide the
                   scope of disclosure required to be included in a prospectus
                   with respect to a Registrant under the Securities Act of
                   1933, as amended, in connection with the public offer and
                   sale of securities of such registrant.

                            In rendering this opinion, such counsel may rely, as
                   to matters of fact, on certificates of responsible officers
                   of the Insurer, the Trustee and public officials. Such
                   opinion may assume the due authorization, execution and
                   delivery of the instruments and documents referred to therein
                   by the parties thereto other than the Insurer.

                            (vi) The favorable opinion, dated as of Closing
                   Time, of Richards, Layton & Finger, in form and substance
                   satisfactory, to counsel for the Underwriters, to the effect
                   that:

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

                                           (B) The Owner Trustee has the full
                            corporate trust power to accept the office of owner
                            trustee under the Trust Agreement and to enter into
                            and perform its obligations under the Trust
                            Agreement, the Sale and Servicing Agreement and, on
                            behalf of the Trust, under the Indenture and the
                            Sale and Servicing Agreement.

                                           (C) The execution and delivery of the
                            Trust Agreement, the Sale and Servicing Agreement
                            and, on behalf of the Trust, of the Indenture and
                            the Sale and Servicing Agreement, and the
                            performance by the Owner Trustee of its obligations
                            under the Trust Agreement and the Sale and Servicing
                            Agreement, as well as the performance by the Owner
                            Trustee of its obligations on behalf of the Trust
                            under the Indenture and the Sale and Servicing
                            Agreement have been duly authorized by all necessary
                            action of the Owner Trustee and each has been duly
                            executed and delivered by the Owner Trustee.

                                           (D) The Trust Agreement constitutes
                            the valid and binding obligations of the Owner
                            Trustee enforceable against the Owner Trustee in
                            accordance with its terms.

                                           (E) The execution and delivery by the
                            Owner Trustee of the Trust Agreement, the Sale and
                            Servicing Agreement and, on behalf of the Trust, of
                            the Indenture and the Sale and Servicing Agreement
                            do not require any consent, approval or
                            authorization of, or any registration or filing
                            with, any applicable governmental authority.

                                           (F) Each of the Notes has been duly
                            executed and delivered by the Owner Trustee, on
                            behalf of the Trust.

                                           (G) Neither the consummation by the
                            Owner Trustee of the transactions contemplated in
                            the Sale and Servicing Agreement, the Indenture or
                            the Trust Agreement, nor the fulfillment of the
                            terms thereof by the Owner Trustee will conflict
                            with, result in a breach or violation of, or
                            constitute a default under any law or the charter,
                            by-laws or other organizational documents of the
                            Owner Trustee or the terms of any indenture or other
                            agreement or instrument known to such counsel and to
                            which the Owner Trustee or any of its subsidiaries
                            is a party or is bound or any judgment, order or
                            decree known to such counsel to be applicable to the
                            Owner Trustee or any of its subsidiaries of any
                            court, regulatory body, administrative agency,
                            governmental body or arbitrator having jurisdiction
                            over the Owner Trustee or any of its subsidiaries.

                                           (H) There are no actions, suits or
                            proceedings pending or, to the best of such
                            counsel's knowledge, threatened against the Owner
                            Trustee (as owner trustee under the Trust Agreement
                            or in its individual capacity) before or by any
                            governmental authority that might materially and
                            adversely affect the performance by the Owner
                            Trustee of its obligations under, or the validity or
                            enforceability of, the Trust Agreement or the Sale
                            and Servicing Agreement, as applicable.

                                           (I) The execution, delivery and
                            performance by the Owner Trustee of the Sale and
                            Servicing Agreement, the Indenture or the Trust
                            Agreement will not subject any of the property or
                            assets of the Trust or any portion thereof, to any
                            lien created by or resulting from any actions of the
                            Owner Trustee that are unrelated to the transactions
                            contemplated in such agreements.

                                           (J) The Trust has been duly formed
                            and is validly existing as a business trust under
                            the Business Trust Statute. The Trust Agreement
                            authorizes the Trust to execute and deliver the
                            Trust Agreement, the Indenture and the Sale and
                            Servicing Agreement, to issue the Notes and the
                            Certificates and to grant the Trust Estate to the
                            Trustee as security for the Notes.

                                           (K) To the extent that Article 9 of
                            the Uniform Commercial Code as in effect in the
                            State of Delaware (the "Delaware UCC") is applicable
                            (without regard to conflicts of laws principles),
                            and assuming that the security interest created by
                            the Indenture in the Receivables has been duly
                            created and has attached, upon the filing of a UCC-1
                            financing statement with the Secretary of State of
                            the State of Delaware the Indenture Trustee will
                            have a perfected security interest in such
                            Receivables and the proceeds thereof, and such
                            security interest will be prior to any other
                            security interest that is perfected solely by the
                            filing of financing statements under the Delaware
                            UCC, excluding purchase money security interests
                            under Section 9-312(4) of the UCC and temporarily
                            perfected security interests in proceeds under
                            Section 9-306(3) of the Delaware UCC.

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

                                           (M) Under Section 3805(b) of the
                            Business Trust Statute, no creditor of any
                            Certificateholder shall have any right to obtain
                            possession of, or otherwise exercise legal or
                            equitable remedies with respect to, the property of
                            the Trust except in accordance with the terms of the
                            Trust Agreement.

                                           (N) Under Section 3805(c) of the
                            Business Trust Statute, and assuming that the Sale
                            and Servicing Agreement conveys good title to the
                            Receivables to the Trust as a true sale and not as a
                            security arrangement, the Trust rather than the
                            Certificateholders is the owner of the Receivables.

                                           (O) The Delaware Trustee is not
                            required to hold legal title to the Trust Estate in
                            order for the Trust to qualify as a business trust
                            under the Act.

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

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

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

                                         (vii)  The favorable opinion,
                  dated as of Closing Time, of Dewey Ballantine, counsel for the
                  Indenture Trustee, the Indenture Collateral Agent, in form and
                  substance satisfactory to counsel for the Underwriters.

                                        (viii) Such other opinions as may
                  be requested by (i) the Rating Agencies, which opinions shall
                  also be for the benefit of the Insurer and the Underwriters
                  and (ii) the Insurer, which opinions shall also be for the
                  benefit of the Underwriters.

                     (c) At Closing Time there shall not have been, since the
         date hereof or since the respective dates as of which information is
         given in the Registration Statement and the Prospectus, any material
         adverse change in the condition, financial or otherwise, or in the
         earnings, business affairs or business prospects of the Seller, the
         Servicer or TMSI and its subsidiaries considered as one enterprise,
         whether or not arising in the ordinary course of business, and the
         Representative shall have received a certificate signed by one or more
         duly authorized officers of TMSI and the Seller, dated as of Closing
         Time, to the effect that (i) there has been no such material adverse
         change; (ii) the representations and warranties in Section 1(a) hereof
         are true and correct in all material respects with the same force and
         effect as though expressly made at and as of Closing Time; (iii) each
         of TMSI and the Seller has complied with all agreements and satisfied
         all conditions on its part to be performed or satisfied at or prior to
         Closing Time; and (iv) no stop order suspending the effectiveness of
         the Registration Statement has been issued and no proceedings for that
         purpose have been initiated or threatened by the Commission.

                     (d) At or prior to the delivery of the Prospectus
         Supplement, the Representative shall have received from KPMG Peat
         Marwick a letter dated as of such date and in form and substance
         satisfactory to the Representative, to the effect that they have
         carried out certain specified procedures, not constituting an audit,
         with respect to (i) certain amounts, percentages and financial
         information relating to the Servicer's servicing portfolio which are
         included in the Prospectus Supplement and which are specified by the
         Underwriter, and have found such amounts, percentages and financial
         information to be in agreement with the relevant accounting, financial
         and other records of the Servicer, (ii) certain information regarding
         the Receivables and the Receivables Files which are specified by the
         Representative and contained in the Prospectus Supplement and setting
         forth the results of such specified procedures and (iii) certain
         information regarding the Receivables and the Receivables Files which
         are specified by the Representative, as representative of the
         Underwriters, and contained in the Current Report on Form 8-K described
         in Section 5(1) hereof and setting forth the results of such specified
         procedures.

                     (e) At Closing Time, the Representative shall have received
         from the Trustee a certificate signed by one or more duly authorized
         officers of the Indenture Trustee, dated as of Closing Time, as to the
         due acceptance of the Indenture by the Indenture Trustee and the due
         authentication of the Notes by the Indenture Trustee and such other
         matters as the Representative shall request.

                     (f) At Closing Time, the Representative shall have received
         a certificate signed by one or more duly authorized officers of the
         Seller, the Servicer and TMSI dated as of Closing Time to the effect
         that:

                                (i)  the representations and
                  warranties of TMSI, the Seller and the Servicer in each of the
                  Basic Documents to which it is a party are true and correct in
                  all material respects at and on the Closing Date, with the
                  same effect as if made on the Closing Date;

                                (ii) each of TMSI, the Seller and
                  the Servicer has complied with all the agreements and
                  satisfied all the conditions on its part to be performed or 
                  satisfied in connection with the sale and delivery of the 
                  Notes;

                                (iii)  all statements and
                  information contained in the Prospectus Supplement under the
                  caption "The Receivables" and contained in the base Prospectus
                  under the captions "The Receivables," "The Seller," "TMS Auto
                  Finance," and "The Money Store" are true and accurate in all
                  material respects and nothing has come to such officer's
                  attention that would lead him to believe that any of the
                  specified sections contains any untrue statement of a material
                  fact or omits to state any material fact necessary in order to
                  make the statements and information therein, in the light of
                  the circumstances under which they were made, not misleading;

                                (iv) the information set forth in
                  the Schedule of Receivables required to be furnished
                  pursuant to the Sale and Servicing Agreement is true
                  and correct in all material respects;

                                (v) the copies of the Charter and
                  By-laws of the Seller, the Servicer and TMSI attached to such
                  certificate are true and correct and, are in full force and
                  effect on the date thereof;

                                (vi)  except as may otherwise be
                  disclosed in the Prospectus, there are no actions, suits or
                  proceedings pending (nor, to the best knowledge of such
                  officers, are any actions, suits or proceedings threatened),
                  against or affecting the Seller, the Servicer or TMSI, which
                  if adversely determined, individually or in the aggregate,
                  would adversely affect the Seller's or Servicer's obligations
                  under any of the Basic Documents to which it is a party;

                                (vii)  each person who, as an
                  officer or representative of the Seller, the Servicer or TMSI,
                  as the case may be, signed (a) this Agreement, (b) the Sale
                  and Servicing Agreement, (c) the Trust Agreement, (d) the
                  Purchase Agreement, (e) the Pricing Agreement, (f) the
                  Insurance Agreement, or (g) the Indemnification Agreement or
                  (h) any other document delivered prior hereto or on the date
                  hereof in connection with the purchase described in this
                  Agreement and the Sale and Servicing Agreement, was, at the
                  respective times of such signing and delivery, and is now duly
                  elected or appointed, qualified and acting as such officer or
                  representative;

                                (viii)  except as otherwise set forth
                  in the Sale and Servicing Agreement, each of the Receivables
                  referred to in the Sale and Servicing Agreement was purchased
                  by the Seller from TMS Auto Finance, which acquired it from a
                  Dealer;

                                (ix)  a certified true copy of the
                  resolutions of the board of directors of TMSI and the Seller
                  with respect to the sale of the Notes subject to this
                  Agreement and the Sale and Servicing Agreement, which
                  resolutions have not been amended and remain in full force and
                  effect are attached to such certificate;

                                (x) all payments received with respect
                  to the Initial Receivables after the Initial Cutoff
                  Date, and certain payments received with respect to the
                  Precomputed Receivables on or prior to the Initial Cutoff Date
                  that relate to Scheduled Payments due after the Cutoff Date,
                  as set forth in the Sale and Servicing Agreement, have been
                  deposited in the Collection Account, and are, as of the
                  Closing Date, in the Collection Account;

                                (xi) each of TMSI, the Seller and the
                  Servicer has complied with all the agreements and
                  satisfied all the conditions on its part to be performed or 
                  satisfied in connection with the issuance, sale and delivery 
                  of the Receivables and the Notes;

                                (xii)  all statements contained in
                  the Prospectus with respect to TMSI, the Seller and the
                  Servicer are true and accurate in all material respects and
                  nothing has come to such officer's attention that would lead
                  such officer to believe that the Prospectus contains any
                  untrue statement of a material fact or omits to state any
                  material fact;

                     (g) On or before the Closing Time the Seller shall have
         delivered to the Trustee, to hold in trust for the benefit of the
         holders of the Notes, Initial Receivables with an aggregate Principal
         Balance as of the Initial Cutoff Date of approximately $110,000,000.
         TMSI and the Seller shall, immediately following the sale of the Notes,
         cause to be deposited with the Indenture Trustee, as collateral agent,
         for deposit (i) in the Pre-Funding Account (as defined in the
         Prospectus Supplement), cash in an amount equal to the sum of
         approximately $20,000,000 and (ii) in the Capitalized Interest Account
         (as defined in the Prospectus Supplement), cash in an amount equal to a
         sum satisfactory to the Insurer.

                     (h) The Note Policy shall have been delivered to the
         Trustee.

                     (i) At Closing Time, the Class A-1 Notes shall have been
         rated "A-1+" by S&P and "P-1" by Moody's, and the Class A-2 Notes, the
         Class A-3 Notes, shall have been rated "AAA" by S & P and "AAA" by
         Moody's and neither S&P nor Moody's shall have placed the Notes under
         surveillance or review with possible negative implications.

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

                     (k) On or before the Closing Time TMSI shall have delivered
         to the Representative a Current Report on Form 8-K containing a
         detailed description of the Receivables actually being delivered to the
         Owner Trustee and pledged to the Indenture Trustee at Closing Time, in
         form and substance satisfactory to the Representative.

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

     If any condition specified in this Section shall not have been fulfilled
when and as required to be fulfilled, this Agreement may be terminated by the
Representative by notice to the Seller at any time at or prior to Closing time,
and such termination shall be without liability of any party to any other party
except as provided in Section 4 hereof.

     Section 6. INDEMNIFICATION.

     (a) TMSI and the Seller jointly and severally agree to indemnify and hold
harmless each of the Underwriters and each person, if any, who controls either
of the Underwriters within the meaning of Section 15 of the 1933 Act as follows:

                     (i) against any and all loss, liability, claim, damage and
         expense whatsoever, as incurred, arising out of any untrue statement or
         alleged untrue statement of a material fact contained in the
         Registration Statement (or any amendment thereto), or the omission or
         alleged omission therefrom of a material fact required to be stated
         therein or necessary to make the statements therein not misleading or
         arising out of any untrue statement or alleged untrue statement of a
         material fact contained in any preliminary prospectus or the Prospectus
         (or any amendment or supplement thereto) or the omission or alleged
         omission therefrom of a material fact necessary in order to make the
         statements therein, in the light of the circumstances under which they
         were made, not misleading;

                     (ii) against any and all loss, liability, claim, damage and
         expense whatsoever, as incurred, to the extent of the aggregate amount
         paid in settlement of any litigation, or any investigation or
         proceeding by any governmental agency or body, commenced or threatened,
         or of any claim whatsoever based upon any untrue statement or omission
         described in clause (i) above, or any such alleged untrue statement or
         omission, if such settlement is effected with the written consent of
         TMSI; and

                     (iii) against any and all expense whatsoever, as reasonably
         incurred (including, subject to Section 6(c) hereof, the reasonable
         fees and disbursements of counsel chosen by such Underwriter) in
         investigating, preparing or defending against any litigation, or any
         investigation or proceeding by any governmental agency or body,
         commenced or threatened, or any claim whatsoever based upon any untrue
         statement or omission described in clause (i) above, or any such
         alleged untrue statement or omission, to the extent that any such
         expense is not paid under (i) or (ii) above;

provided, however, that this indemnity agreement shall not apply to any
loss, liability, claim, damage or expense to the extent arising out of any
untrue statement or omission or alleged untrue statement or omission made in
reliance upon and in conformity with the information referred to in clauses (w),
(x), (y) and (z) of the immediately following paragraph; provided, further, such
indemnity with respect to any untrue statement or omission or alleged untrue
statement or omission made in reliance upon and in conformity with the
information referred to in clauses (w), (x), (y) and (z) of the immediately
following paragraph and contained in the Prospectus or any preliminary
prospectus shall not inure to the benefit of either Underwriter (or person
controlling such Underwriter) from whom the person suffering any such loss,
claim, damage or liability purchased the Notes which are the subject thereof if
such person did not receive a copy of the Prospectus at or prior to the
confirmation of the sale of such Notes or to such person in any case where such
delivery is required by the 1933 Act and the untrue statement or omission of a
material fact contained in any preliminary prospectus was corrected in the
Prospectus and the Prospectus was delivered to such Underwriter in a timely
manner in accordance with Section 3(d).

     (b) Each Underwriter agrees, severally and not jointly, to indemnify and
hold harmless TMSI and the Seller, their directors, each of TMSI's and Seller's
officers who signed the Registration Statement, and each person, if any, who
controls TMSI or the Seller within the meaning of Section 15 of the 1933 Act
against any and all loss, liability, claim, damage and expense described in the
indemnity contained in subsection (a) of this Section, as incurred, but only
with respect to untrue statements or omissions, or alleged untrue statements or
omissions, contained in written information furnished by such Underwriter
through the Representative specifically for use in the Prospectus Supplement, it
being understood and agreed that the only such information is contained in (w)
the seventh paragraph on the inside cover (discussing the risk of a lack of
secondary trading) of the Prospectus Supplement (or any amendment or supplement
thereto), (x) the first paragraph under "Risk Factors--Limited Liquidity" of the
Prospectus, (y) the information contained under "Underwriting" of the Prospectus
Supplement, and (z) any Computational Materials prepared by such Underwriter,
except to the extent of any errors in the Computational Materials that are
caused by errors in the pool information provided by the Company to the
applicable Underwriter. The parties hereto agree that no Underwriter shall be
under any liability to the Company, the Originators or any other person
identified in this paragraph (b) for Computational Materials prepared by any
other Underwriter.

     (c) Promptly after receipt by an indemnified party under this Section 6 of
notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against the indemnifying party under this
Section 6, notify the indemnifying party in writing of the commencement thereof;
but the omission to so notify the indemnifying party will not relieve the
indemnifying party from any liability that it may have to any indemnified party
except to the extent that it has been prejudiced in any material respect by such
failure or from any liability that it may have otherwise than under this Section
6. In case any such action is brought against any indemnified party and it
notifies the indemnifying party of the commencement thereof, the indemnifying
party will be entitled to participate therein and, to the extent that it may
elect by written notice delivered to the indemnified party promptly after
receiving the aforesaid notice from such indemnified party, to assume the
defense thereof, with counsel reasonably satisfactory to such indemnified party;
provided, however, that, if the defendants in any such action include both the
indemnified party and the indemnifying party and the indemnified party or
parties shall have reasonably concluded that there may be legal defenses
available to it or them and/or other indemnified parties that are different from
or additional to those available to the indemnifying party, the indemnified
party or parties shall have the right to select separate counsel to assert such
legal defenses and to otherwise participate in the defense of such action on
behalf of such indemnified party or parties. Upon receipt of notice from the
indemnifying party to such indemnified party of its election so to assume the
defense of such action and approval by the indemnified party of counsel, the
indemnifying party will not be liable to such indemnified party for any legal or
other expenses other than the reasonable costs of investigation subsequently
incurred in connection with the defense thereof unless (i) the indemnified party
shall have employed separate counsel in connection with the assertion of legal
defenses in accordance with the proviso to the next preceding sentence, (ii) the
indemnifying party shall not have employed counsel reasonably satisfactory to
the indemnified party to represent the indemnified party within a reasonable
time after notice of commencement of the action or (iii) the indemnifying party
has authorized the employment of counsel for the indemnified party at the
expense of the indemnifying party; and except that, if clause (i) or (iii) is
applicable, such liability shall be only in respect of the counsel referred to
in such clause (i) or (iii). After such notice from the indemnifying party to
such indemnified party, the indemnifying party will not be liable for the costs
and expenses of any settlement of such action effected by such indemnified party
without the consent of the indemnifying party. No indemnifying party shall,
without the prior written consent of the indemnified party, which consent shall
not be unreasonably withheld, effect any settlement of any pending or threatened
action in respect of which any indemnified party is or could have been a party
and indemnity could have been sought hereunder by such indemnified party unless
such settlement includes an unconditional release of such indemnified party from
all liability on any claims that are the subject matter of such action.

     Section 7. CONTRIBUTION. In order to provide for just and equitable
contribution in circumstances in which the indemnity agreement provided for in
Section 6 hereof is for any reason held to be unenforceable by the indemnified
parties although applicable in accordance with its terms, TMSI and the Seller
jointly and severally, on the one hand, and the Underwriters, on the other hand,
shall contribute to the aggregate losses, liabilities, claims, damages and
expenses of the nature contemplated by said indemnity agreement incurred by TMSI
and the Seller jointly and severally, on the one hand, and the Underwriters, on
the other hand (i) in such proportion as is appropriate to reflect the relative
benefits received by TMSI and the Seller on the one hand and the Underwriters on
the other from the sale of the Notes or (ii) if the allocation provided by
clause (i) above is not permitted by applicable law, in such proportion as is
appropriate to reflect not only the relative benefits referred to in clause (i)
above but also the relative fault of TMSI and the Seller on the one hand and the
Underwriters on the other in connection with the statements or omissions which
resulted in such losses, claims, damages or liabilities as well as any other
relevant equitable considerations. The relative benefits received by TMSI and
the Seller on the one hand and the Underwriters on the other shall be deemed to
be in such proportion that the Underwriters are responsible for that portion
represented by the excess, if any, of the purchase price received by the
Underwriters for the sale of the Notes over the purchase price paid by the
Underwriters for the Notes (the "Spread") (or, with respect to Computational
Materials furnished by an Underwriter, the Spread received by such Underwriter
with respect to the principal amount of Notes set forth next to such
Underwriter's name on Schedule I hereto; and TMSI and the Seller shall be
responsible for the balance; provided, however, that no person guilty of
fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933
Act) shall be entitled to contribution from any person who was not guilty of
such fraudulent misrepresentation. The relative fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged omission to state a material fact
relates to information supplied by TMSI or the Seller or by any Underwriter
through the Representative and the parties' relative intent, knowledge, access
to information and opportunity to correct or prevent such untrue statement or
omission. The amount paid or payable by an indemnified party as a result of the
losses, claims, damages or liabilities referred to in the first sentence of this
Section 7 shall be deemed to include any legal or other expenses reasonably
incurred by such indemnified party in connection with investigating or defending
any action or claim which is the subject of this Section 7. Notwithstanding the
provisions of this Section 7, the Underwriters shall not be required to
contribute any amount in excess of the amount by which the Spread exceeds the
amount of any damages which the Underwriters have otherwise been required to pay
in respect of such losses, liabilities, claims, damages and expenses. For
purposes of this Section 7, each person, if any, who controls any Underwriter
within the meaning of Section 15 of the 1933 Act shall have the same rights to
contribution as the Underwriters and each respective director of the Seller,
each officer of the Seller who signed the Registration Statement, and each
respective person, if any, who controls the Seller within the meaning of Section
15 of the 1933 Act shall have the same rights to contribution as the Seller.

     Section 8. REPRESENTATIONS, WARRANTIES AND AGREEMENTS TO SURVIVE DELIVERY.
All representations, warranties and agreements contained in this Agreement and
the Pricing Agreement, or contained in certificates of officers of TMSI and the
Seller submitted pursuant hereto, shall remain operative and in full force and
effect, regardless of any investigation made by or on behalf of the Underwriters
or any controlling person thereof, or by or on behalf of TMSI or the Seller, and
shall survive delivery of the Notes to the Underwriters.

     Section 9. TERMINATION OF AGREEMENT.

     (a) The Representative may terminate this Agreement, by notice to TMSI and
the Seller, at any time at or prior to Closing Time (i) if there has been, since
the time of execution of this Agreement or since the respective dates as of
which information is given in the Registration Statement or Prospectus, any
change, or any development involving a prospective change, in or affecting
particularly the business or properties of TMSI, the Servicer or the Seller
considered as one entity or the Insurer which, in the Representative's
reasonable judgment, materially impairs the investment quality of the Notes;
(ii) if there has occurred any downgrading in the rating of the claims-paying
ability of the Insurer by any "nationally recognized statistical rating
organization" (as defined for purposes of Rule 436(g) under the 1933 Act) which,
in the reasonable judgment of the Representative, materially impairs the
investment quality or marketability of the Notes or if the claims-paying ability
of the Notes or the Insurer has been put on the "watch list" of any such rating
organization with negative implications; (iii) if there has occurred any
suspension or limitation of trading in securities generally on the New York
Stock Exchange, or any setting of minimum prices for trading on such exchange or
by any governmental authority; (iv) if any banking moratorium has been declared
by Federal or New York authorities; (v) any suspension or limitation of trading
of any securities of TMSI on any exchange or in the over-the-counter market; or
(vi) if there has occurred any outbreak or escalation of major hostilities in
which the United States of America is involved, any declaration of war by
Congress, or any other substantial national or international calamity or
emergency if, in the Representatives judgment, the effects of any such outbreak,
escalation, declaration, calamity, or emergency makes it impractical or
inadvisable to proceed with completion of the sale of and payment for the Notes
or the Certificates.

     (b) If this Agreement is terminated pursuant to this Section, such
termination shall be without liability of any party to any other party except as
provided in Section 4 hereof.

     Section 10. COMPUTATIONAL MATERIALS. (a) It is understood that any
Underwriter may prepare and provide to prospective investors certain
Computational Materials (as defined below) in connection with the Company's
offering of the Notes, subject to the following conditions:

     (i) Each Underwriter shall comply with all applicable laws and regulations
in connection with the use of Computational Materials including the No-Action
Letter of May 20, 1994 issued by the Commission to Kidder, Peabody Acceptance
Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset
Corporation, as made applicable to other issuers and underwriters by the
Commission in response to the request of the Public Securities Association dated
May 24, 1994, and the No-Action Letter of February 17, 1995 issued by the
Commission to the Public Securities Association (collectively, the "Kidder/PSA
Letters").

     (ii) As used herein, "Computational Materials" and the term "ABS Term
Sheets" shall have the meanings given such terms in the Kidder/PSA Letters, but
shall include only those Computational Materials that have been prepared or
delivered to prospective investors by or at the direction of an Underwriter.

     (iii) Each Underwriter shall provide the Company with representative forms
of all Computational Materials prior to their first use, to the extent such
forms have not previously been approved by the Company for use by such
Underwriter. The Underwriter shall provide to the Company, for filing on Form
8-K as provided in Section 11(b), copies of all Computational Materials that are
to be filed with the Commission pursuant to the Kidder/PSA Letters. The
Underwriter may provide copies of the foregoing in a consolidated or aggregated
form. All Computational Materials described in this subsection (a)(iii) must be
provided to the Company not later than 10:00 a.m. New York time one business day
before filing thereof is required pursuant to the terms of this Agreement.

     (iv) If an Underwriter does not provide any Computational Materials to the
Company pursuant to subsection (a)(iii) above, such Underwriter shall be deemed
to have represented, as of the Closing Date, that it did not provide any
prospective investors with any information in written or electronic form in
connection with the offering of the Certificates that is required to be filed
with the Commission in accordance with the Kidder/PSA Letters.

     (v) In the event of any delay in the delivery by any Underwriter to the
Company of all Computational Materials required to be delivered in accordance
with subsection (a)(iii) above, the Company shall have the right to delay the
release of the Prospectus to investors or to any Underwriter, to delay the
Closing Date and to take other appropriate actions in each case as necessary in
order to allow the Company to comply with is agreement set forth in Section
11(b) to file the Computational Materials by the time specified therein.

     (b) The Company shall file the Computational Materials (if any) provided to
it by each Underwriter under Section 11(a)(iii) with the Commission pursuant to
a Current Report on Form 8-K no later than 10:00 a.m. on the date required
pursuant to the Kidder/PSA Letters.

     Section 11. NOTICES. All notices and other communications hereunder shall
be in writing and shall be deemed to have been duly given if mailed or
transmitted by any standard form of telecommunication. Notices to the
Representative shall be directed to Smith Barney Inc., 390 Greenwich Street, New
York, New York 10013, Attention: Asset Finance Group (fax: (212) 723-8855); and
notices to TMSI or the Seller shall be directed to it at 2840 Morris Avenue,
Union, New Jersey 07083, Attention: Executive Vice President (fax: (908)
686-2649).

     Section 12. PARTIES. This Agreement and the Pricing Agreement shall each
inure to the benefit of and be binding upon the Underwriters, TMSI, the Seller
and their respective successors. Nothing expressed or mentioned in this
Agreement or the Pricing Agreement is intended or shall be construed to give any
person, firm or corporation, other than the Underwriters, TMSI, the Seller and
their respective successors and the controlling persons and officers and
directors referred to in Section 6 and 7 hereof and their heirs and legal
representatives, any legal or equitable right, remedy or claim under or with
respect to this Agreement or the Pricing Agreement or any provision herein or
therein contained. This Agreement and the Pricing Agreement and all conditions
and provisions hereof and thereof are intended to be for the sole and exclusive
benefit of the Underwriters, TMSI, the Seller and their respective successors,
and said controlling persons and officers and directors and their heirs and
legal representatives, and for the benefit of no other person, firm or
corporation. No purchaser of Notes from any Underwriter shall be deemed to be a
successor by reason merely of such purchase. TMSI and the Seller shall be
jointly and severally liable for all obligations incurred under this Agreement
and the Pricing Agreement.

     Section 13. GOVERNING LAW AND TIME. This Agreement and the Pricing
Agreement shall be governed by and construed in accordance with the laws of the
State of New York, without regard to principles of conflicts of laws, applicable
to agreements made and to be performed in said State. Unless otherwise set forth
herein, specified times of day refer to New York time.

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

<PAGE>

     If the foregoing is in accordance with your understanding of our agreement,
please sign and return to TMSI and the Seller a counterpart hereof, whereupon
this instrument, along with all counterparts, will become a binding agreement
among the Underwriters, the Seller and TMSI in accordance with its terms.

                                 Very truly yours,

                                 TMS AUTO HOLDINGS, INC.


                                 By: ___________________
                                     Name:
                                     Title:

                                 THE MONEY STORE INC.


                                  By: ___________________
                                      Name:
                                      Title:


CONFIRMED AND ACCEPTED, as of 
the date first above written:


SMITH BARNEY INC.
CREDIT SUISSE FIRST BOSTON


By:  SMITH BARNEY INC.


By:  _______________________
     Name:
     Title:

<PAGE>
                                                                 SCHEDULE I


PRINCIPAL                                                         INITIAL
UNDERWRITER                             CLASS                   AMOUNT OF NOTES

Smith Barney Inc.                        A-1                           $
Credit Suisse First Boston               A-1                           $
Smith Barney Inc.                        A-2                           $
Credit Suisse First Boston               A-2                           $
Smith Barney Inc.                        A-3                           $
Credit Suisse First Boston               A-3                           $




                                                                 Exhibit 1.2
Exhibit A


                              THE MONEY STORE INC.
                             TMS AUTO HOLDINGS, INC.


                        The Money Store Auto Trust 1997-3
                 $31,750,000 Class A-1 5.69% Asset Backed Notes
                 $64,550,000 Class A-2 6.115% Asset Backed Notes
                 $38,700,000 Class A-3 6.30% Asset Backed Notes


                                PRICING AGREEMENT


                                                      September __, 1997


SMITH BARNEY INC.
as Representative ("Representative")
 of the several Underwriters
390 Greenwich Street
New York, New York  10013

Ladies and Gentlemen:

     Reference is made to the Underwriting Agreement, dated September __, 1997
(the "Underwriting Agreement"), relating to $31,750,000 aggregate principal
amount of Class A-1 5.69% Asset Backed Notes (the "Class A-1 Notes") $64,550,000
aggregate principal amount of Class A-2 6.115% Asset Backed Notes (the "Class
A-2 Notes"), $38,700,000 aggregate principal amount of Class A-3 6.30% Asset
Backed Notes (the "Class A-3 Notes" and, with the Class A-1 Notes and the Class
A-2 Notes the "Notes"), all issued by The Money Store Auto Trust 1997-3 (the
"Trust".)

     Pursuant to Section 2 of the Underwriting Agreement, The Money Store Inc.
("TMSI") and TMS Auto Holdings, Inc. (the "Seller") agree with the
Representative on behalf of the Underwriters identified in Schedule I of the
Underwriting Agreement as follows:

     1. The Class A-1 Interest Rate shall be 5.69% per annum.

     2. The Class A-2 Interest Rate shall be 6.115% per annum.

     3. The Class A-3 Interest Rate shall be 6.30% per annum.

     4. The purchase price for the Class A-1 Notes shall be 99.75% of the
initial principal amount of the Class A-1 Notes.

     5. The purchase price for the Class A-2 Notes shall be 99.75% of the
initial principal amount of the Class A-2 Notes.

     6. The purchase price for the Class A-3 Notes shall be 99.75% of the
initial principal amount of the Class A-3 Notes.

     7. The Notes shall be offered from time to time in negotiated transactions
or otherwise, at prices determined at the time of sale.
<PAGE>

     If the foregoing is in accordance with your understanding of our agreement,
please sign and return to the Seller a counterpart hereof, whereupon this
instrument, along with all counterparts, will become a binding agreement among
the Underwriters, TMSI and the Seller in accordance with its terms.

                                        Very truly yours,

                                        TMS AUTO HOLDINGS, INC.


                                        By:
                                          Name:
                                          Title:


                                        THE MONEY STORE INC.


                                        By:
                                           Name:
                                           Title:


CONFIRMED AND ACCEPTED, as of 
the date first above written:

SMITH BARNEY INC.
CREDIT SUISSE FIRST BOSTON

By: SMITH BARNEY INC.

By:
    Name:
    Title:


                                                      Exhibit 4.1

                               SALE AND SERVICING

                                    AGREEMENT

                                      among


                       THE MONEY STORE AUTO TRUST 1997-3
                                     Issuer,

                             TMS AUTO HOLDINGS, INC.
                                     Seller,

                        THE MONEY STORE AUTO FINANCE INC.
                                  Servicer, and

                              THE MONEY STORE INC.
                                 Representative

                           Dated as of August 31, 1997
<PAGE>


                                TABLE OF CONTENTS

                                                                         PAGE
                                    ARTICLE I

                                   DEFINITIONS

SECTION 1.1.    Definitions................................................7
SECTION 1.2.    Other Definitional Provisions.............................28

                                   ARTICLE II

                            CONVEYANCE OF RECEIVABLES

SECTION 2.1.    Conveyance of Initial Receivables.........................29
SECTION 2.2.    Conveyance of Subsequent Receivables......................30

                                   ARTICLE III

                                 THE RECEIVABLES

SECTION 3.1.    Representations and Warranties of Seller..................34
SECTION 3.2.    Repurchase upon Breach....................................39
SECTION 3.3.    Custody of Receivable Files...............................40
SECTION 3.4.    Duties of Servicer as Custodian...........................41
SECTION 3.5.    Instructions; Authority To Act............................42
SECTION 3.6.    Custodian's Indemnification...............................42
SECTION 3.7.    Effective Period and Termination..........................43

                                   ARTICLE IV

                   ADMINISTRATION AND SERVICING OF RECEIVABLES

SECTION 4.1.    Duties of Servicer.......................................40
SECTION 4.2.    Collection and Allocation of
                Receivable Payments......................................45
SECTION 4.3.    Realization upon Receivables.............................45
SECTION 4.4.    Physical Damage Insurance................................46
SECTION 4.5.    Maintenance of Security Interests in
                Financed Vehicles........................................46
SECTION 4.5-A   Segregation of Receivables Files.........................43
SECTION 4.6.    Covenants of Servicer....................................47
SECTION 4.7.    Purchase of Receivables upon Breach......................44
SECTION 4.8.    Servicing Fee............................................48
SECTION 4.9.    Servicer's Certificate...................................48
SECTION 4.10.   Annual Statement as to Compliance;
                Notice of Default........................................49
SECTION 4.11.   Annual Independent Certified Public
                Accountants' Report......................................46
SECTION 4.12.   Access to Certain Documentation and
                Information Regarding Receivables........................47
SECTION 4.13.   Servicer Expenses........................................51
SECTION 4.14.   Appointment of Subservicer...............................51
SECTION 4.15.   Obligations under Basic Documents........................51

                                    ARTICLE V

                 Distributions; Statements to Certificateholders
                                 and Noteholders

SECTION 5.1.    Establishment of Trust Accounts.........................48
SECTION 5.1-A   Capitalized Interest Account............................51
SECTION 5.2.    Collections.............................................55
SECTION 5.3.    Application of Collections..............................56
SECTION 5.4.    Deficiency Notice.......................................57
SECTION 5.5.    Additional Deposits.....................................57
SECTION 5.6.    Distributions...........................................57
SECTION 5.7.    Pre-Funding Account.....................................59
SECTION 5.8.    Statements to Certificateholders and
                Noteholders.............................................60
SECTION 5.9.    Net Deposits............................................61
SECTION 5.10.   Optional Deposits by the Security
                Insurer.................................................61

                                   ARTICLE VI

                                   THE SELLER

SECTION 6.1.    Representations of the Seller...........................62
SECTION 6.2.    Corporate Existence.....................................64
SECTION 6.3.    Liability of Seller; Indemnities........................65
SECTION 6.4.    Merger or Consolidation of, or
                Assumption of the Obligations of,
                Seller..................................................66
SECTION 6.5.    Limitation on Liability of Seller
                and Others..............................................67
SECTION 6.6.    Seller May Own Certificates or Notes....................67

                                   ARTICLE VII

                                  THE SERVICER

SECTION 7.1.    Representations of Servicer.............................67
SECTION 7.2.    Indemnities of Servicer.................................69
SECTION 7.3.    Merger or Consolidation of, or
                Assumption of the Obligations
                of, Servicer............................................71
SECTION 7.4.    Limitation on Liability of Servicer
                and Others..............................................71
SECTION 7.5.    Servicer Not To Resign..................................72

                                  ARTICLE VIII

                                     DEFAULT

SECTION 8.1.    Servicer Default.......................................73
SECTION 8.2.    Appointment of Successor...............................73
SECTION 8.3.    [RESERVED].............................................75
SECTION 8.4.    Notification to Noteholders and
                Certificateholders.....................................76
SECTION 8.5.    Waiver of Past Defaults................................76

                                   ARTICLE IX

                                   TERMINATION

SECTION 9.1.    Optional Purchase of All Receivables...................76

                                    ARTICLE X

                      ADMINISTRATIVE DUTIES OF THE SERVICER

SECTION 10.1.   Administrative Duties..................................77
SECTION 10.2.   Records................................................79
SECTION 10.3.   Additional Information to be Furnished
                to the Issuer..........................................81

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

SECTION 11.1.   Amendment..............................................81
SECTION 11.2.   Protection of Title to Trust...........................82
SECTION 11.3.   Notices................................................85
SECTION 11.4.   Assignment.............................................85
SECTION 11.5.   Limitations on Rights of Others........................86
SECTION 11.6.   Severability...........................................86
SECTION 11.7.   Separate Counterparts..................................87
SECTION 11.8.   Headings...............................................87
SECTION 11.9.   Governing Law..........................................87
SECTION 11.10.  Assignment to Trustee..................................87
SECTION 11.11.  Nonpetition Covenants..................................87
SECTION 11.12.  Limitation of Liability of Owner
                Trustee, Trustee and Indenture
                Collateral Agent.......................................88
SECTION 11.13.  Independence of the Servicer...........................88
SECTION 11.14.  No Joint Venture.......................................88
SECTION 11.15.  Third-Party Beneficiaries..............................89
SECTION 11.16.  Disclaimer by Security Insurer.........................89


                                    SCHEDULES

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

                                    EXHIBITS

Exhibit A         -        Form of Subsequent Transfer Agreement
Exhibit B         -        [Intentionally Left Blank]
Exhibit C         -        Form of Monthly Noteholder Statement
Exhibit D         -        Form of Servicer's Certificate
Exhibit E         -        Form of Note Policy
Exhibit F         -        Form of Stamp

<PAGE>


                    SALE AND SERVICING AGREEMENT dated as of
              August 31, 1997, among THE MONEY STORE AUTO TRUST
              1997-3, a Delaware business trust (the "Issuer"), TMS
              AUTO HOLDINGS, INC., a Delaware corporation (the
              "Seller"), THE MONEY STORE AUTO FINANCE INC., a
              Delaware corporation (the "Servicer"), and THE MONEY
              STORE INC., a New Jersey corporation (the
              "Representative").

     WHEREAS the Issuer desires to purchase a portfolio of receivables arising
in connection with motor vehicle retail installment sale contracts acquired by
The Money Store Auto Finance Inc. through motor vehicle dealers;

     WHEREAS the Seller has purchased such receivables from The Money Store Auto
Finance Inc. and is willing to sell such receivables to the Issuer;

     WHEREAS the Issuer desires to purchase additional receivables arising in
connection with motor vehicle retail installment sale contracts to be acquired
by The Money Store Auto Finance Inc. through motor vehicle dealers;

     WHEREAS the Seller has an agreement to purchase such additional receivables
from The Money Store Auto Finance Inc. and is willing to sell such receivables
to the Issuer;

     WHEREAS the Servicer is willing to service all such receivables;

     NOW, THEREFORE, in consideration of the premises and the mutual covenants
herein contained, the parties hereto agree as follows:

<PAGE>

                                     ARTICLE I

                                   DEFINITIONS

     SECTION 1.1 DEFINITIONS. Whenever used in this Agreement, the following
words and phrases shall have the following meanings:

     "Accelerated Principal Distributable Amount" means, with respect to any
Distribution Date, the lesser of (i) the excess of (x) the outstanding aggregate
principal amount of the Notes as of such Distribution Date (after giving effect
to any distribution of principal on such Distribution Date) over (y) the sum of
the Pool Balance and the Pre-Funded Amount, if any, in each case as of the end
of the preceding Monthly Period and (ii) the amount of the Available Funds
remaining after distribution of amounts payable pursuant to clauses (i) through
(v) of Section 5.6(b) of the Agreement on such Distribution Date.

     "Addition Notice" means, with respect to any transfer of Subsequent
Receivables to the Trust pursuant to Section 2.2 of the Agreement, notice of the
Seller's election to transfer Subsequent Receivables to the Trust, such notice
to designate the related Subsequent Transfer Date and the approximate principal
amount of Subsequent Receivables to be transferred on such Subsequent Transfer
Date.

     "Affiliate" means, with respect to any specified Person, any other Person
controlling or controlled by or under common control with such specified Person.
For the purposes of this definition, "control" when used with respect to any
Person means the power to direct the management and policies of such Person,
directly or indirectly, whether through the ownership of voting securities, by
contract or otherwise; and the terms "controlling" and "controlled" have
meanings correlative to the foregoing. A Person shall not be deemed to be an
Affiliate of any person solely because such other Person has the contractual
right or obligation to manage such Person unless such other Person controls such
Person through equity ownership or otherwise.

     "Aggregate Principal Balance" means, with respect to any date of
determination, the sum of the Principal Balances for all Receivables (other than
(i) any Receivable that became a Liquidated Receivable during the related
Monthly Period and (ii) any Receivable that was purchased or repurchased by any
Person pursuant to the Agreement during the related Monthly Period) as of the
date of determination.

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

     "Amount Financed" means, with respect to a Receivable, the aggregate amount
advanced under such Receivable toward the purchase price of the Financed Vehicle
and any related costs, including amounts advanced in respect of accessories,
insurance premiums, service, car club and warranty contracts, other items
customarily financed as part of retail automobile installment sale contracts or
promissory notes, and related costs.

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

     "Available Funds" means, with respect to any Determination Date, the sum of
(i) the Collected Funds for such Determination Date, (ii) all Purchase Amounts
deposited in the Collection Account during the related Monthly Period, and
proceeds of any repurchase by a Dealer pursuant to Dealer Agreement, (iii) the
Monthly Capitalized Interest Amount with respect to the related Distribution
Date and all Pre-Funding Earnings deposited in the Collection Account pursuant
to Section 5.6(a), (iv) following the acceleration of the Notes pursuant to
Section 5.2 of the Indenture, the amount of money or property collected pursuant
to Section 5.4 of the Indenture since the preceding Determination Date by the
Trustee or Controlling Party for distribution pursuant to Section 5.6 of the
Indenture, and (v) any Insolvency Proceeds received pursuant to Section 9.1(b)
hereof.

     "Base Servicing Fee" means, with respect to any Monthly Period, the fee
payable to the Servicer for services rendered during such Monthly Period, which
shall be equal to one-twelfth of the Servicing Fee Rate multiplied by the Pool
Balance as of the first day of such Monthly Period.

     "Basic Documents" means the Certificate of Trust, the Trust Agreement, the
Sale and Servicing Agreement, the Indenture, the Insurance Agreement, the
Depository Agreement and other documents and certificates delivered in
connection therewith.

     "Business Day" means a day other than a Saturday, a Sunday or other day on
which commercial banks located in the states of California, Delaware, New Jersey
or New York are authorized or obligated to be closed.

     "Capitalized Interest Account" means the account designated as such,
established and maintained pursuant to Section 5.1-A.

     "Capitalized Interest Account Initial Deposit" means $81,401.36 deposited
on the Closing Date.

     "Certificate" means a Trust Certificate (as defined in the Trust
Agreement).

     "Certificate Distribution Account" has the meaning assigned to such term in
the Trust Agreement.

     "Certificateholder" each person in whose name a Certificate is registered.

     "Class" means the Class A-1 Notes, the Class A-2 Notes or the Class A-3
Notes, as the context requires.

     "Class A-1 Notes" has the meaning assigned to such term in the Indenture.

     "Class A-2 Notes" has the meaning assigned to such term in the Indenture.

     "Class A-3 Notes" has the meaning assigned to such term in the Indenture.

     "Closing Date" means September 29, 1997.

     "Collected Funds" means, with respect to any Determination Date, the amount
of funds in the Collection Account representing collections on the Receivables
during the related Monthly Period, including all Net Liquidation Proceeds and
proceeds of any Insurance Policies collected during the related Monthly Period
(but excluding any Purchase Amounts).

     "Collection Account" means the account designated as such, established and
maintained pursuant to Section 5.1 of the Agreement.

     "Computer Tape" means the computer tapes or other electronic media
furnished by TMS Auto Holdings, Inc. to the Issuer and its assigns and the
Security Insurer describing certain characteristics of the Initial Receivables
as of the Cutoff Date and of Subsequent Receivables as of the related Subsequent
Cutoff Date.

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

     "Corporate Trust Office" means (i) with respect to the Owner Trustee, the
principal corporate trust office of the Owner Trustee, which at the time of
execution of this Agreement is 1011 Centre Road Suite 200, Wilmington, Delaware
19805, Attention: Lisa Wilkins, and (ii) with respect to the Trustee and the
Indenture Collateral Agent, the principal corporate trust office of the Trustee,
which at the time of execution of this Agreement is 450 West 33rd Street, 10th
Floor, New York, New York 10001-2697, Attention: Corporate Trust Department.

     "Cram Down Loss" means, with respect to a Receivable, if a court of
appropriate jurisdiction in an insolvency proceeding shall have issued an order
reducing the amount owed on a Receivable or otherwise modifying or restructuring
the scheduled payments to be made on a Receivable, an amount equal to (i) the
excess of the principal balance of such Receivable immediately prior to such
order over the principal balance of such Receivable as so reduced and/or (ii) if
such court shall have issued an order reducing the effective rate of interest on
such Receivable, the net present value of such reduction (using as the discount
rate the higher of the APR on such Receivable or the rate of interest, if any,
specified by the court in such order) of the scheduled payments as so modified
or restructured. A "Cram Down Loss" shall be deemed to have occurred on the date
of issuance of such order.

     "Dealer" means a dealer who sold a Financed Vehicle and who originated and
assigned the respective Receivable to the Seller under an existing agreement
between such Dealer and the Seller.

     "Dealer Agreement" means any agreement between a Dealer and TMS Auto
Finance relating to the acquisition of Receivables from a Dealer by TMS Auto
Finance.

     "Defaulted Receivable" means a Receivable with respect to which: (i) ten
percent or more of a Scheduled Payment is 120 or more days delinquent, (ii) the
Servicer has repossessed the related Financed Vehicle (and any applicable
redemption period has expired) or (iii) such Receivable is in default and the
Servicer has determined in good faith that payments thereunder are not likely to
be resumed.

     "Deficiency Claim Amount" shall have the meaning set forth in Section 5.4
of the Agreement.

     "Deficiency Claim Date" means, with respect to any Distribution Date, the
fourth Business Day immediately preceding such Distribution Date.

     "Deficiency Notice" shall have the meaning set forth in Section 5.4 of the
Agreement.

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

                     (a) with respect to bankers' acceptances, commercial paper,
         negotiable certificates of deposit and other obligations that
         constitute "instruments" within the meaning of Section 9-105(1)(i) of
         the UCC and are susceptible of physical delivery, transfer thereof to
         the Trustee or its nominee or custodian by physical delivery to the
         Trustee or its nominee or custodian endorsed to, or registered in the
         name of, the Trustee or its nominee or custodian or endorsed in blank,
         and, with respect to a certificated security (as defined in Section
         8-102 of the UCC) transfer thereof (i) by delivery of such certificated
         security endorsed to, or registered in the name of, the Trustee or its
         nominee or custodian or endorsed in blank to a financial intermediary
         (as defined in Section 8-313 of the UCC) and the making by such
         financial intermediary of entries on its books and records identifying
         such certificated securities as belonging to the Trustee or its nominee
         or custodian and the sending by such financial intermediary of a
         confirmation of the purchase of such certificated security by the
         Trustee or its nominee or custodian, or (ii) by delivery thereof to a
         "clearing corporation" (as defined in Section 8-102(3) of the UCC) and
         the making by such clearing corporation of appropriate entries on its
         books reducing the appropriate securities account of the transferor and
         increasing the appropriate securities account of a financial
         intermediary by the amount of such certificated security, the
         identification by the clearing corporation of the certificated
         securities for the sole and exclusive account of the financial
         intermediary, the maintenance of such certificated securities by such
         clearing corporation or a "custodian bank" (as defined in Section
         8-102(4) of the UCC) or the nominee of either subject to the clearing
         corporation's exclusive control, the sending of a confirmation by the
         financial intermediary of the purchase by the Trustee or its nominee or
         custodian of such securities and the making by such financial
         intermediary of entries on its books and records identifying such
         certificated securities as belonging to the Trustee or its nominee or
         custodian (all of the foregoing, "Physical Property"), and, in any
         event, any such Physical Property in registered form shall be in the
         name of the Trustee or its nominee or custodian; and such additional or
         alternative procedures as may hereafter become appropriate to effect
         the complete transfer of ownership of any such Trust Account Property
         to the Trustee or its nominee or custodian, consistent with changes in
         applicable law or regulations or the interpretation thereof;

                     (b) with respect to any security issued by the U.S.
         Treasury, the Federal Home Loan Mortgage Corporation or by the Federal
         National Mortgage Association that is a book-entry security held
         through the Federal Reserve System pursuant to Federal book-entry
         regulations, the following procedures, all in accordance with
         applicable law, including applicable Federal regulations and Articles 8
         and 9 of the UCC: book-entry registration of such Trust Account
         Property to an appropriate book-entry account maintained with a Federal
         Reserve Bank by a financial intermediary which is also a "depository"
         pursuant to applicable Federal regulations and issuance by such
         financial intermediary of a deposit advice or other written
         confirmation of such book- entry registration to the Trustee or its
         nominee or custodian of the purchase by the Trustee or its nominee or
         custodian of such book-entry securities; the making by such financial
         intermediary of entries in its books and records identifying such
         book-entry security held through the Federal Reserve System pursuant to
         Federal book-entry regulations as belonging to the Trustee or its
         nominee or custodian and indicating that such custodian holds such
         Trust Account Property solely as agent for the Trustee or its nominee
         or custodian; and such additional or alternative procedures as may
         hereafter become appropriate to effect complete transfer of ownership
         of any such Trust Account Property to the Trustee or its nominee or
         custodian, consistent with changes in applicable law or regulations or
         the interpretation thereof; and

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

     "Depositor" shall mean the Seller in its capacity as Depositor under the
Trust Agreement.

     "Depository Agreement" means the Note Depository Agreement.

     "Determination Date" means, with respect to any Distribution Date, the
fifth Business Day prior to the related Distribution Date.

     "Distribution Amount" means, with respect to a Distribution Date, the sum
of (i) the Available Funds for the immediately preceding Determination Date,
plus (ii) the Deficiency Claim Amount, if any, received (from an Insurer
Optional Deposit or otherwise other than from draws under the Policies) by the
Trustee with respect to such Distribution Date.

     "Distribution Date" means, with respect to each Monthly Period, the
twentieth day of the following calendar month, or if such day is not a Business
Day, the immediately following Business Day, commencing in October, 1997.

     "Draw Date" means, with respect to any Distribution Date, the second
Business Day immediately preceding such Distribution Date.

     "Eligible Deposit Account" means either (a) a segregated account with an
Eligible Institution or (b) a segregated trust account with the corporate trust
department of a depository institution organized under the laws of the United
States of America or any one of the states thereof or the District of Columbia
(or any domestic branch of a foreign bank), having corporate trust powers and
acting as trustee for funds deposited in such account, so long as any of the
securities of such depository institution have a credit rating from each Rating
Agency in one of its generic rating categories which signifies investment grade.

     "Eligible Institution" means (a) the corporate trust department of the
Trustee or any other entity specified in the Agreement or (b) a depository
institution organized under the laws of the United States of America or any one
of the states thereof or the District of Columbia (or any domestic branch of a
foreign bank), which (i) has either (A) a long-term unsecured debt rating of AAA
or better by Standard & Poor's and Aaa or better by Moody's or (B) a certificate
of deposit rating of A-1+ by Standard & Poor's and P-1 or better by Moody's or
any other short-term or certificate of deposit rating acceptable to the Rating
Agencies and to the Security Insurer and (ii) whose deposits are insured by the
FDIC. If so qualified under clause (b) above, the Owner Trustee or the Trustee
may be considered an Eligible Institution.

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

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

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

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

                     (d) investments in money market funds (including funds for
         which the Trustee or the Owner Trustee or any of their respective
         Affiliates is investment manager or advisor) having a rating from
         Standard & Poor's of AAA-m or AAAm-G and from Moody's of Aaa and having
         been approved by the Security Insurer;

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

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

                     (g) any demand deposit in a trust account maintained by the
         Chase Manhattan bank; provided that such deposits shall consist of
         direct obligations of, and obligations guaranteed as to timely payment
         by, The Chase Manhattan Bank; and

                     (h) any other investment which would satisfy the Rating
         Agency Condition and is consistent with the ratings of the Securities
         and which, so long as no Insurer Default shall have occurred and be
         continuing, has been approved by the Security Insurer.

     Any of the foregoing Eligible Investments may be purchased by or through
the Owner Trustee or the Trustee or any of its Affiliates.

     "FDIC" means the Federal Deposit Insurance Corporation.

     "Final Scheduled Distribution Date" means with respect to (i) the Class A-1
Notes, the October 20, 1998 Distribution Date, (ii) the Class A-2 Notes, the
December 20, 2003 Distribution Date and (iii) the Class A-3 Notes, the December
20, 2003 Distribution Date.

     "Final Scheduled Maturity Date" means March 20, 2004.

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

     "Funding Period" means the period beginning on and including the Closing
Date and ending on the first to occur of (a) the Distribution Date on which the
amount on deposit in the Pre-Funding Account (after giving effect to any
transfers therefrom in connection with the transfer of Subsequent Receivables to
the Issuer on such Distribution Date) is less than $200,000, (b) the date on
which an Event of Default or a Servicer Default occurs, an Event of Default
under the Indenture occurs or the date on which an Insolvency Event occurs with
respect to the Holder of the GP Interest and (c) the close of business on the
November 1997 Distribution Date.

     "GP Interest": The 1% interest in the Trust held by TMS Auto Holdings,
Inc., Delaware corporation, pursuant to the Trust Agreement.

     "Indenture" means the Indenture dated as of August 31, 1997, among the
Issuer, the Indenture Collateral Agent and the Trustee, as the same may be
amended and supplemented from time to time.

     "Indenture Collateral Agent" means the Person acting as Indenture
Collateral Agent under the Indenture, its successors in interest and any
successor Indenture Collateral Agent under the Indenture.

     "Initial Cutoff Date" means as to any Initial Receivable, the later of
August 31, 1997 and the date of origination of such Initial Receivable.

     "Initial Receivables" means any Receivable conveyed to the Trust on the
Closing Date.

     "Insolvency Event" means, with respect to a specified Person, (a) the
filing of a petition against such Person or the entry of a decree or order for
relief by a court having jurisdiction in the premises in respect of such Person
or any substantial part of its property in an involuntary case under any
applicable federal or state bankruptcy, insolvency or other similar law now or
hereafter in effect, or appointing a receiver, liquidator, assignee, custodian,
trustee, sequestrator, or similar official for such Person or for any
substantial part of its property, or ordering the winding-up or liquidation or
such Person's affairs, and such petition, decree or order shall remain unstayed
and in effect for a period of 60 consecutive days; or (b) the commencement by
such Person of a voluntary case under any applicable federal or state
bankruptcy, insolvency or other similar law now or hereafter in effect, or the
consent by such Person to the entry of an order for relief in an involuntary
case under any such law, or the consent by such Person to the appointment of or
taking possession by, a receiver, liquidator, assignee, custodian, trustee,
sequestrator, or similar official for such Person or for any substantial part of
its property, or the making by such Person of any general assignment for the
benefit of creditors, or the failure by such Person generally to pay its debts
as such debts become due, or the taking of action by such Person in furtherance
of any of the foregoing.

     "Insurance Agreement" means the Insurance Agreement, dated as of August 31,
1997, among the Security Insurer, the Indenture Trustee, the Trust, the
Servicer, the Representative, the Owner Trustee and the Seller.

     "Insurance Agreement Event of Default" means an "Insurance Agreement Event
of Default" as defined in the Insurance Agreement.

     "Insurance Policy" means, with respect to a Receivable, any insurance
policy (including the insurance policies described in Section 4.4 of the
Agreement) benefiting the holder of the Receivable providing loss or physical
damage, credit life, credit disability, theft, mechanical breakdown or similar
coverage with respect to the Financed Vehicle or the Obligor.

     "Insurer Default" means the occurrence and continuance of any of the
following events:

                     (a) the Security Insurer shall have failed to make a
         payment required under the Note Policy in accordance with its terms;

                     (b) The Security Insurer shall have (i) filed a petition or
         commenced any case or proceeding under any provision or chapter of the
         United States Bankruptcy Code or any other similar federal or state law
         relating to insolvency, bankruptcy, rehabilitation, liquidation or
         reorganization, (ii) made a general assignment for the benefit of its
         creditors, or (iii) had an order for relief entered against it under
         the United States Bankruptcy Code or any other similar federal or state
         law relating to insolvency, bankruptcy, rehabilitation, liquidation or
         reorganization which is final and nonappealable; or

                     (c) a court of competent jurisdiction, the New York
         Department of Insurance or other competent regulatory authority shall
         have entered a final and nonappealable order, judgment or decree (i)
         appointing a custodian, trustee, agent or receiver for the Security
         Insurer or for all or any material portion of its property or (ii)
         authorizing the taking of possession by a custodian, trustee, agent or
         receiver of the Security Insurer (or the taking of possession of all or
         any material portion of the property of the Security Insurer);
         provided, however, that the Security Insurer's rights shall be
         immediately reinstated upon cure of such Insurer Default.

     "Insurer Optional Deposit" means, with respect to any Distribution Date, an
amount delivered by the Insurer pursuant to Section 5.10 of the Agreement, at
its sole option, to the Trustee for deposit into the Collection Account for any
of the following purposes: (i) to provide funds in respect of the payment of
fees or expenses of any provider of services to the Trust with respect to such
Distribution Date; or (ii) to include such amount as part of the Distribution
Amount for such Distribution Date to the extent that without such amount a draw
would be required to be made on a Policy.

     "Interest Rate" means, with respect to (i) the Class A- 1 Notes, 5.69% per
annum (computed on the basis of the actual number of days elapsed in a 360-day
year), (ii) the Class A-2 Notes, 6.115% per annum (computed on the basis of a
360-day year of twelve 30-day months) and (iii) the Class A-3 Notes, 6.30% per
annum (computed on the basis of a 360-day year of twelve 30- day months).

     "Investment Earnings" means, with respect to any Distribution Date, the
investment earnings (net of losses and investment expenses) on amounts on
deposit in the Trust Accounts and the Certificate Distribution Account.

     "Issuer" means The Money Store Auto Trust 1997-3.

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

     "Lien Certificate" means, with respect to a Financed Vehicle, an original
certificate of title, certificate of lien or other notification issued by the
Registrar of Titles of the applicable state to a secured party which indicates
that the lien of the secured party on the Financed Vehicle is recorded on the
original certificate of title. In any jurisdiction in which the original
certificate of title is required to be given to the Obligor, the term "Lien
Certificate" shall mean only a certificate or notification issued to a secured
party.

     "Liquidated Receivable" means, with respect to any Determination Date, a
Receivable as to which, as of the last day of the related Monthly Period, (i) 90
days have elapsed since the Servicer repossessed the Financed Vehicle, (ii) the
Servicer has determined in good faith that all amounts it expects to recover
have been received, (iii) 10% or more of a Scheduled Payment shall have become
150 or more days delinquent, or (iv) the Financed Vehicle has been sold and the
proceeds received.

     "Mandatory Redemption Date" means the Distribution Date in November 1997.

     "Monthly Capitalized Interest Amount" means in the case of the October and
November 1997 Distribution Dates, an amount equal to the product of (x) a
fraction the numerator of which is one and the denominator of which is twelve,
(y) the weighted average of each Interest Rate and the Certificate Rate, less
2.5% and (z) the difference between the sum of the aggregate principal amount of
the Notes immediately prior to the applicable Distribution Date and the Pool
Balance as of the last day of the second preceding Monthly Period, or in the
case of the October Distribution Date, as of the Closing Date.

     "Monthly Period" means with respect to each Distribution Date, the calendar
month preceding the month in which such Distribution Date occurs.

     "Moody's" means Moody's Investors Service, Inc., or its successor.

     "Net Liquidation Proceeds" means as to any Liquidated Receivable, all
amounts realized with respect to such Receivable (other than amounts paid
pursuant to this Agreement and drawings under the Note Policy) net of (i)
reasonable expenses incurred by the Servicer in connection with the collection
of such Receivable and the repossession and disposition of the Financed Vehicle
and (ii) amounts that are required to be refunded to the Obligor on such
Receivable; PROVIDED, HOWEVER, that the Net Liquidation Proceeds with respect to
any Receivable shall in no event be less than zero.

     "Note Distribution Account" means the account designated as such,
established and maintained pursuant to Section 5.1 of the Agreement.

     "Note Insured Payment" has the meaning as defined in the Note Policy.

     "Noteholders' Distributable Amount" means, with respect to any Distribution
Date, the sum of the Noteholders' Principal Distributable Amount and the
Noteholders' Interest Distributable Amount.

     "Noteholders' Interest Carryover Shortfall" means, with respect to any
Distribution Date, the excess of the Noteholders' Monthly Interest Distributable
Amount for the preceding Distribution Date and any outstanding Noteholders'
Interest Carryover Shortfall on such preceding Distribution Date, over the
amount in respect of interest that was actually deposited in the Note
Distribution Account on such preceding Distribution Date, plus interest on the
amount of interest due but not paid to Noteholders on the preceding Distribution
Date, to the extent permitted by law, at the respective Interest Rate borne by
each Class of Notes from such preceding Distribution Date to but excluding the
current Distribution Date.

     "Noteholders' Interest Distributable Amount" means, with respect to any
Distribution Date, the sum of the Noteholders' Monthly Interest Distributable
Amount for such Distribution Date and the Noteholders' Interest Carryover
Shortfall for such Distribution Date. Interest on the Class A-1 Notes shall be
calculated on the basis of a 360 day year and the actual number of days elapsed
in the related interest period. Interest on the Class A-2 Notes and the Class
A-3 Notes shall be computed on the basis of a 360-day year of twelve 30-day
months.

     "Noteholders' Monthly Interest Distributable Amount" means, (A) with
respect to any Distribution Date, the product of (i) (X) in the case of the
Class A-1 Notes, the product of the Interest Rate for such Class and a fraction,
the numerator of which is the number of days elapsed from and including the
prior Distribution Date (or, in the case of the first Distribution Date, from
and including the Closing Date) to but excluding such Distribution Date and the
denominator of which is 360 and (Y) in the case of the Class A-2 Notes and the
Class A-3 Notes, one- twelfth of the Interest Rate for such Class (or, in the
case of the first Distribution Date, the Interest Rate for such Class multiplied
by a fraction, the numerator of which is the number of days elapsed from and
including September 20, 1997 to but excluding such Distribution Date and the
denominator of which is 360) and (ii) the outstanding principal amount of the
Notes of such Class immediately preceding such Distribution Date.

     "Noteholders' Monthly Principal Distributable Amount" means, with respect
to any Distribution Date, the Noteholders' Percentage of the Principal
Distributable Amount.

     "Noteholders' Percentage" means with respect to any Determination Date (i)
relating to a Distribution Date prior to the Distribution Date on which the
principal amount of the Class A-3 Notes is reduced to zero, 100%; (ii) relating
to the Distribution Date on which the principal amount of the Class A-3 Notes is
reduced to zero, the percentage equivalent of a fraction, the numerator of which
is the principal amount of the Class A-3 Notes immediately prior to such
Distribution Date, and the denominator of which is the Principal Distributable
Amount; and (iii) relating to any other Distribution Date, 0%.

     "Noteholders' Principal Carryover Shortfall" means, as of the close of any
Distribution Date, the excess of the Noteholders' Monthly Principal
Distributable Amount and any outstanding Noteholders' Principal Carryover
Shortfall for the preceding Distribution Date over the amount in respect of
principal that was actually deposited in the Note Distribution Account on such
preceding Distribution Date.

     "Noteholders' Principal Distributable Amount" means, with respect to any
Distribution Date, (other than the Final Scheduled Distribution Date for any
Class of Notes), the lesser of (i) the outstanding principal balance on the
Notes on such Distribution Date prior to making any distribution thereon and
(ii) the sum of the Noteholders' Monthly Principal Distributable Amount for such
Distribution Date and the Noteholders' Principal Carryover Shortfall as of the
close of the preceding Distribution Date. The Noteholders' Principal
Distributable Amount on the Final Scheduled Distribution Date for any Class of
Notes will equal the sum of (i) the Noteholders' Monthly Principal Distributable
Amount for such Distribution Date, (ii) the Noteholders' Principal Carryover
Shortfall as of the close of the preceding Distribution Date, and (iii) the
excess of the outstanding principal amount of such Class of Notes, if any, over
the amounts described in clauses (i) and (ii).

     "Note Policy" means the note guaranty insurance policy issued by the
Security Insurer to the Trustee for the benefit of the Noteholders with respect
to the Notes, including any endorsements thereto, in the form of Exhibit E to
the Indenture.

     "Note Pool Factor" for each Class of Notes as of the close of business on a
Distribution Date means a seven-digit decimal figure equal to the outstanding
principal amount of such Class of Notes as of such Distribution Date after
giving effect to principal distributions on such date divided by the original
outstanding principal amount of such Class of Notes.

     "Obligor" on a Receivable means the purchaser or co-purchasers of the
Financed Vehicle and any other Person who owes payments under the Receivable.

     "Officer's Certificate" means a certificate signed by the (a) chairman of
the board, the president, any executive vice president or any vice president and
(b) any treasurer, assistant treasurer, secretary or assistant secretary of the
Representative, the Seller or the Servicer, as appropriate.

     "Opinion of Counsel" means one or more written opinions of counsel who may
be an employee of or counsel to the Representatives, the Seller or the Servicer,
which counsel shall be acceptable to the Trustee, the Owner Trustee, the
Security Insurer or the Rating Agencies, as applicable, and which shall be
addressed to the Security Insurer.

     "Original Pool Balance" means the sum, as of any date, of the Pool Balance
as of the Initial Cutoff Date, plus the aggregate Principal Balance of the
Subsequent Receivables, if any, sold to the Trust, as of their respective
Subsequent Cutoff Dates.

     "Owner Trust Estate" has the meaning assigned to such term in the Trust
Agreement.

     "Owner Trustee" means Bankers Trust (Delaware), not in its individual
capacity but solely as Owner Trustee under the Trust Agreement, its successors
in interest or any successor Owner Trustee under the Trust Agreement.

     "Parity Date" means the point in time at which the aggregate outstanding
principal amount of the Notes is equal to the sum of the Pool Balance and the
Pre-Funded Amount.

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

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

     "Pool Balance" means, as of any date of determination, the aggregate
Principal Balance of the Receivables (excluding Purchased Receivables and
Liquidated Receivables).

     "Precomputed Receivable" means any Receivable under which the portion of a
payment allocable to interest and the portion allocable to principal is
determined in accordance with the Rule of 78s Method.

     "Pre-Funded Amount" means, with respect to any Distribution Date, the
amount on deposit in the Pre-Funding Account, (exclusive of Pre-Funding
Earnings) which initially shall be $14,408,797.22.

     "Pre-Funding Account" has the meaning specified in Section 5.1(a)(iii).

     "Pre-Funding Earnings" means any investment earnings (net of losses) on
amounts on deposit in the Pre-Funding Account.

     "Prepayment Amount" means, as of the Distribution Date on or immediately
following the last day of the Funding Period, after giving effect to any
transfer of Subsequent Receivables on such date, an amount equal to the
Pre-Funded Amount on deposit in the Pre-Funding Account as of such Distribution
Date.

     "Principal Balance" means, with respect to any Receivable, as of any date,
the Amount Financed minus (i) that portion of all amounts received on or prior
to such date and allocable to principal in accordance with (x) in the case of
Simple Interest Receivables, the terms of the Receivable and (y) in the case of
Precomputed Receivables, the actuarial method, and (ii) any Cram Down Loss in
respect of such Receivable.

     "Principal Carryover Shortfall" means, as of the close of business on any
Distribution Date, the excess of the Principal Distributable Amount plus any
outstanding Principal Carryover Shortfall from the preceding Distribution Date
over the amount of principal deposited in the Note Distribution Account with
respect to such current Distribution Date.

     "Principal Distributable Amount" means, with respect to any Distribution
Date, without duplication, the sum of (i) the principal portion (calculated in
the case of Precomputed Receivables on the basis of the actuarial method and in
the case of Simple Interest Receivables, calculated on the basis of the Simple
Interest Method) of all Collected Funds received during the immediately
preceding Monthly Period (other than Liquidated Receivables and Purchased
Receivables) including the principal portion of all prepayments, (ii) the
Principal Balance of all Receivables that became Liquidated Receivables during
the related Monthly Period (other than Purchased Receivables), (iii) (without
duplication of amounts in clause (ii) hereof) the principal portion of the
Purchase Amounts received with respect to all Receivables that became Purchased
Receivables during the related Monthly Period, (iv) in the sole discretion of
the Security Insurer, the Principal Balance of all the Receivables that were
required to be purchased pursuant to Sections 3.2 and 4.7, during such Monthly
Period but were not purchased, (v) the aggregate amount of Cram Down Losses that
shall have occurred during the related Monthly Period; and (vi) following the
acceleration of the Notes pursuant to Section 5.2 of the Indenture, the amount
of money or property collected pursuant to Section 5.4 of the Indenture since
the preceding Determination Date by the Trustee or Controlling Party for
distribution pursuant to Section 5.6 of the Indenture.

     "Purchase Agreement" means the Purchase Agreement between the Seller and
TMS Auto Finance, dated as of August 31, 1997, pursuant to which the Seller
acquired the Initial Receivables, as such Agreement may be amended from time to
time.

     "Purchase Amount" means, with respect to a Receivable, the Principal
Balance and all accrued and unpaid interest on the Principal Balance of such
Receivable (including one month's interest thereon, in the month of payment, at
the APR less, so long as TMS Auto Finance is the Servicer, the Servicing Fee),
after giving effect to the receipt of any moneys collected (from whatever
source) on such Receivable, if any.

     "Purchased Receivable" means a Receivable purchased as of the close of
business on the last day of a Monthly Period by the Servicer or the
Representative pursuant to Section 4.7 of the Agreement or repurchased by the
Seller, TMS Auto Finance or the Representative pursuant to Section 3.2 of the
Agreement.

     "Rating Agency" means Moody's and Standard & Poor's. If no such
organization or successor maintains a rating on the Securities, "Rating Agency"
shall be a nationally recognized statistical rating organization or other
comparable Person designated by the Seller and acceptable to the Security
Insurer (so long as an Insurer Default shall not have occurred and be
continuing), notice of which designation shall be given to the Trustee, the
Owner Trustee, the Security Insurer and the Servicer.

     "Rating Agency Condition" means, with respect to any action, that each
Rating Agency shall have been given 10 days' (or such shorter period as shall be
acceptable to each Rating Agency) prior notice thereof and that each of the
Rating Agencies shall have notified the Seller, the Servicer, the Security
Insurer, the Owner Trustee and the Trustee in writing that such action will not
result in a reduction or withdrawal of the then current rating of any Class of
Notes.

     "Realized Losses" means, with respect to any Receivable that becomes a
Liquidated Receivable, the excess of the Principal Balance of such Liquidated
Receivable over Net Liquidation Proceeds to the extent allocable to principal.

     "Receivable" means any Contract listed on Schedule A, as such Schedule
shall be amended to reflect the transfer of Subsequent Receivables to the Trust
(which Schedule may be in the form of microfiche).

     "Receivable Files" means the documents specified in Section 3.3.

     "Record Date" with respect to each Distribution Date means the day
immediately preceding such Distribution Date, unless otherwise specified in the
Agreement.

     "Registrar of Titles" means, with respect to any state, the governmental
agency or body responsible for the registration of, and the issuance of
certificates of title relating to, motor vehicles and liens thereon.

     "Rule of 78s Method" means the method under which a portion of a payment
allocated to earned interest and the portion allocable to principal is
determined according to the sum of the month's digits or any equivalent method
commonly referred to as the "Rule of 78s."

     "Rule of 78s Receivable" means a Receivable which by its terms calculates
interest and principal with respect to each scheduled payment in accordance with
the Rule of 78s method.

     "Scheduled Payment" on a Precomputed Receivable means that portion of the
payment required to be made by the Obligor during the respective Monthly Period
sufficient to amortize the Principal Balance thereof under the actuarial method
over the term of the Receivable and to provide interest at the APR.

     "Security Insurer" means MBIA Insurance Corporation, a stock insurance
company incorporated under the laws of the State of New York, or any successor
thereto, as issuer of the Policies.

     "Seller" means TMS Auto Holdings, Inc., a Delaware corporation, and its
successors in interest to the extent permitted hereunder.

     "Service Contract" means, with respect to a Financed Vehicle, the
agreement, if any, financed under the related Receivable that provides for the
repair of such Financed Vehicle.

     "Servicer" means The Money Store Auto Finance Inc., as the servicer of the
Receivables, and each successor Servicer pursuant to Section 7.3 or 8.2 of the
Agreement.

     "Servicer Default" means an event specified in Section 8.1 of the
Agreement.

     "Servicer's Certificate" means an Officer's Certificate of the Servicer
delivered pursuant to Section 4.9 of the Agreement, substantially in the form of
Exhibit D to the Agreement.

     "Servicing Fee" has the meaning specified in Section 4.8 of the Agreement.

     "Servicing Fee Rate" means 1.5% per annum.

     "Simple Interest Method" means the method of allocating a fixed level
payment to principal and interest, pursuant to which the portion of such payment
that is allocated to interest is equal to the product of the fixed rate of
interest multiplied by the unpaid principal balance multiplied by the period of
time elapsed since the preceding payment of interest was made (in some states
assuming 30 day months), divided by the actual number of days in a year (360
days in states which assume 30 day months) and the remainder of such payment is
allocable to principal.

     "Simple Interest Receivable" means any Receivable under which the portion
of a payment allocable to interest and the portion allocable to principal is
determined in accordance with the Simple Interest Method.

     "Standard & Poor's" means Standard & Poor's Ratings Services, or its
successor.

     "Subsequent Cutoff Date" means (i) the last day of the month preceding the
month in which particular Subsequent Receivables are conveyed to the Trust
pursuant to this Agreement or (ii) if any such Subsequent Receivable is
originated in the month of the related Subsequent Transfer Date, the date of
origination.

     "Subsequent Purchase Agreement" means an agreement by and between the
Seller and TMS Auto Finance pursuant to which the Seller will acquire Subsequent
Receivables.

     "Subsequent Receivables" means the Receivables transferred to the Issuer
pursuant to Section 2.2 of the Agreement, which shall be listed on Schedule A to
the related Subsequent Transfer Agreement.

     "Subsequent Transfer Agreement" has the meaning assigned thereto in Section
2.2(b) of the Agreement.

     "Subsequent Transfer Date" means, with respect to Subsequent Receivables,
any date, occurring not more frequently than once a month, during the Funding
Period on which Subsequent Receivables are to be transferred to the Trust
pursuant to this Agreement, and a Subsequent Transfer Agreement is executed and
delivered to the Trust.

     "Supplemental Servicing Fee" means charges collected (from whatever source)
on the Receivables during the related Monthly Period including, in the case of a
Precomputed Receivable that is prepaid in full, the difference between the
Principal Balance of such Receivable (plus accrued interest to the date of
prepayment) and the principal balance of such Receivable computed according to
the Rule of 78s, and other late fees, prepayment fees, administrative fees and
expenses or similar charges allowed by applicable law with respect to
Receivables, plus reinvestment proceeds on any payments received in respect of
Receivables during the related Monthly Period.

     "TMS Auto Finance" means The Money Store Auto Finance Inc., a Delaware
corporation.

     "Trust" means the Issuer.

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

     "Trust Accounts" has the meaning assigned thereto in Section 5.1 of the
Agreement.

     "Trust Agreement" means the Trust Agreement dated as of August 31, 1997,
between the Seller and the Owner Trustee, as the same may be amended and
supplemented from time to time.

     "Trust Officer" means, (i) in the case of the Trustee, the chairman or
vice-chairman of the board of directors, the chairman or vice-chairman of the
executive committee of the board of directors, the president, any vice
president, the secretary, any assistant secretary, the treasurer, any assistant
treasurer, the cashier, any assistant cashier, any trust officer or assistant
trust officer, the controller and any assistant controller or any other officer
of the Trustee customarily performing functions similar to those performed by
any of the above designated officers and also means, with respect to a
particular corporate trust matter, any other officer to whom such matter is
referred because of such officer's knowledge of and familiarity with the
particular subject, and (ii) in the case of the Owner Trustee, any officer in
the corporate trust office of the Owner Trustee with direct responsibility for
the administration of this Agreement or any of the Basic Documents on behalf of
the Owner Trustee.

     "Trust Property" has the meaning assigned thereto in Section 2.1 of the
Agreement.

     "Trustee" means the Person acting as Trustee under the Indenture, its
successors in interest and any successor trustee under the Indenture.

     "Voting Interest": The interest in the Trust issued pursuant to the Trust
Agreement entitling the holder thereof to exercise sole voting control over
actions requiring the approval or disapproval of Certificateholders.

     "UCC" means the Uniform Commercial Code as in effect in the State of New
York on the date of the Agreement.

     SECTION 1.2 OTHER DEFINITIONAL PROVISIONS

     (a) Capitalized terms used herein and not otherwise defined herein have the
meanings assigned to them in the Indenture, or, if not defined therein, in the
Trust Agreement.

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

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

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

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

     (f) Any agreement, instrument or statute defined or referred to herein or
in any instrument or certificate delivered in connection herewith means such
agreement, instrument or statute as from time to time amended, modified or
supplemented and includes (in the case of agreements or instruments) references
to all attachments thereto and instruments incorporated therein; references to a
Person are also to its permitted successors and assigns.

                                   ARTICLE II.

                            CONVEYANCE OF RECEIVABLES

     SECTION 2.1 CONVEYANCE OF INITIAL RECEIVABLES. In consideration of the
Issuer's delivery to or upon the order of the Seller on the Closing Date of the
net proceeds from the sale of the Notes and the Certificates and the other
amounts to be distributed from time to time to the Seller in accordance with the
terms of this Agreement, the Seller does hereby sell, transfer, assign, set over
and otherwise convey to the Issuer, without recourse (subject to the obligations
set forth herein), all right, title and interest of the Seller in and to:

                     (a) the Initial Receivables, and all moneys received
         thereon after the Initial Cutoff Date;

                     (b) an assignment of the security interests in the Financed
         Vehicles granted by Obligors pursuant to the Initial Receivables and
         any other interest of the Seller in such Financed Vehicles;

                     (c) any proceeds with respect to the Initial Receivables
         from claims on any physical damage, credit life or disability insurance
         policies covering Financed Vehicles or Obligors and any proceeds from
         the liquidation of the Initial Receivables;

                     (d) any proceeds from any Initial Receivable repurchased by
         a Dealer, pursuant to a Dealer Agreement, as a result of a breach of
         representation or warranty in the related Dealer Agreement;

                     (e) all rights under any Service Contracts on the related
         Financed Vehicles;

                     (f) the related Receivables Files;

                     (g) all of the Seller's right, title and interest in its
         rights and benefits, but none of its obligations or burdens, under the
         Purchase Agreement, including the Seller's rights under the Purchase
         Agreement, and the delivery requirements, the representations and
         warranties and the cure and repurchase obligations of TMS Auto Finance
         under the Purchase Agreement; and

                     (h) the proceeds of any and all of the foregoing (the items
         specified in clauses (a) through (h) are referred to herein as the
         "Trust Property").

     It is the intention of the Seller that the transfer and assignment
contemplated by this Agreement shall constitute a sale of the Receivables and
other Trust Property from the Seller to the Trust and the beneficial interest in
and title to the Receivables and the other Trust Property shall not be part of
the Seller's estate in the event of the filing of a bankruptcy petition by or
against the Seller under any bankruptcy law. In the event that, notwithstanding
the intent of the Seller, the transfer and assignment contemplated hereby is
held not to be a sale, this Agreement shall constitute a grant of a security
interest in the property referred to in this Section 2.1 for the benefit of the
Noteholders, the Certificateholders and the Security Insurer.

     SECTION 2.2. CONVEYANCE OF SUBSEQUENT RECEIVABLES. (a) Subject to the
conditions set forth in paragraph (b) below, in consideration of the Issuer's
delivery on each related Subsequent Transfer Date to or upon the order of the
Seller of the amount described in Section 5.7(a) to be delivered to the Seller,
the Seller does hereby sell, transfer, assign, set over and otherwise convey to
the Issuer without recourse (subject to the obligations set forth herein), all
right, title and interest of the Seller in and to:

                     (i) the Subsequent Receivables listed on Schedule A to the
         related Subsequent Transfer Agreement;

                     (ii) the security interests in the Financed Vehicles
         granted by Obligors pursuant to such Subsequent Receivables and any
         other interest of the Seller in such Financed Vehicles;

                     (iii) any proceeds with respect to such Subsequent
         Receivables from claims on any physical damage, credit life or
         disability insurance policies covering the related Financed Vehicles or
         Obligors and any proceeds from the liquidation of such Subsequent
         Receivables;

                     (iv) any proceeds from any Subsequent Receivable
         repurchased by a Dealer, pursuant to a Dealer Agreement, as a result of
         a breach of representation or warranty in the related Dealer Agreement;

                     (v) all rights under any Service Contracts on the related
         Financed Vehicles:

                     (vi) the related Receivables Files;

                     (vii) all of the Seller's right, title and interest in its
         rights and benefits, but none of its obligations or burdens, under each
         of the Subsequent Purchase Agreements, including the Seller's rights
         under each of the Subsequent Purchase Agreements, and the delivery
         requirements, representations and warranties and the cure and
         repurchase obligations of TMS Auto Finance under each of the Subsequent
         Purchase Agreements, on or after the related Subsequent Cutoff Date;
         and

                     (viii) the proceeds of any and all of the foregoing.

                (b) The Seller shall transfer to the Issuer the Subsequent
Receivables and the other property and rights related thereto described in
paragraph (a) above only upon the satisfaction of each of the following 
conditions on or prior to the related Subsequent Transfer Date:

                     (i) the Seller shall have provided the Trustee, the Owner
         Trustee, the Security Insurer and the Rating Agencies with an Addition
         Notice not later than one day prior to the first Subsequent Transfer
         Date and five days prior to any other Subsequent Transfer Date and
         shall have provided any information reasonably requested by any of the
         foregoing with respect to the Subsequent Receivables;

                     (ii) the Seller shall have delivered to the Owner Trustee,
         the Security Insurer and the Trustee a duly executed Subsequent
         Transfer Agreement which shall include supplements to Schedule A,
         listing the Subsequent Receivables;

                     (iii) the Seller shall, to the extent required by Section
         5.2, have deposited in the Collection Account all collections in
         respect of the Subsequent Receivables;

                     (iv) as of each Subsequent Transfer Date, (A) the Seller
         shall not be insolvent and shall not become insolvent as a result of
         the transfer of Subsequent Receivables on such Subsequent Transfer
         Date, (B) the Seller shall not intend to incur or believe that it shall
         incur debts that would be beyond its ability to pay as such debts
         mature, (C) such transfer shall not have been made with actual intent
         to hinder, delay or defraud any Person and (D) the assets of the Seller
         shall not constitute unreasonably small capital to carry out its
         business as conducted;

                     (v) the Funding Period shall not have terminated;

                     (vi) after giving effect to any transfer of Subsequent
         Receivables on a Subsequent Transfer Date, the Receivables transferred
         to the Trust pursuant hereto shall meet the following criteria (based
         on the characteristics of the Initial Receivables on the Initial Cutoff
         Date and the Subsequent Receivables on the related Subsequent Cutoff
         Dates): (i) the weighted average APR of the Receivables transferred to
         the Trustee shall not be less than approximately 19.20%; (ii) the
         weighted average remaining term of the Receivables transferred to the
         Trust shall not be greater than approximately 58 months; (iii) not more
         than approximately 40% of the Aggregate Principal Balance of the
         Receivables shall consist of Obligors whose mailing addresses are in
         California; (iv) no more than 9% of the Receivables shall have a
         remaining term to maturity of more than 66 months and no Receivable
         shall have an original term to maturity of more than 78 months and (v)
         not more than 20% of the Aggregate Principal Balance of the Receivables
         shall have Obligors whose mailing addresses are in any one state other
         than California unless an Opinion of Counsel acceptable to the Rating
         Agencies and the Security Insurer with respect to the security interest
         in the related Financed Vehicles is furnished by the Seller on or prior
         to such Subsequent Transfer Date.

                     (vii) each of the representations and warranties made by
         the Seller pursuant to Section 3.1 with respect to the Subsequent
         Receivables to be transferred on such Subsequent Transfer Date shall be
         true and correct as of the related Subsequent Transfer Date, and the
         Seller shall have performed all obligations to be performed by it
         hereunder on or prior to such Subsequent Transfer Date;

                     (viii) the Seller shall, at its own expense, on or prior to
         the Subsequent Transfer Date indicate in its computer files that the
         Subsequent Receivables identified in the Subsequent Transfer Agreement
         have been sold to the Trust pursuant to this Agreement;

                     (ix) the Seller shall have taken any action required to
         maintain the first perfected ownership interest of the Trust in the
         Owner Trust Estate and the first perfected security interest of the
         Indenture Collateral Agent in the Collateral;

                     (x) no selection procedures adverse to the interests of the
         Noteholders, or the Security Insurer shall have been utilized in
         selecting the Subsequent Receivables;

                     (xi) the addition of any such Subsequent Receivables shall
         not result in a material adverse tax consequence to the Trust, the
         Noteholders, or the Security Insurer;

                     (xii) the Seller shall have delivered (A) to the Rating
         Agencies and the Security Insurer an Opinion of Counsel with respect to
         the transfer of such Subsequent Receivables substantially in the form
         of the Opinion of Counsel delivered to the Rating Agencies and the
         Security Insurer on the Closing Date and any other opinions so required
         by the Security Insurer, including, without limitation, an Opinion of
         Counsel to the effect that in a bankruptcy of the Representative a
         court would not consolidate the assets of the Seller with those of the
         Representative and (B) to the Trustee the Opinion of Counsel required
         by Section 11.2(i)(1);

                     (xiii) each Rating Agency shall have confirmed that the
         rating on the Notes shall not be withdrawn or reduced as a result of
         the transfer of such Subsequent Receivables to the Trust;

                     (xiv) the Security Insurer (so long as no Insurer Default
         shall have occurred and be continuing), in its absolute and sole
         discretion, shall have approved in writing the transfer of such
         Subsequent Receivables to the Trust; and

                     (xv) the Seller shall have delivered to the Security
         Insurer and the Trustee an Officers' Certificate confirming the
         satisfaction of each condition precedent specified in this paragraph
         (b).

The Seller and the Representative jointly and severally covenant that in the
event any of the foregoing conditions precedent are not satisfied with respect
to any Subsequent Receivable on the date required as specified above, the Seller
will immediately repurchase such Subsequent Receivable from the Trust, at a
price equal to the Purchase Amount thereof, in the manner specified in Section
4.7.

                                  ARTICLE III.

                                 THE RECEIVABLES

     SECTION 3.1. REPRESENTATIONS AND WARRANTIES OF SELLER. The Representative
and the Seller, jointly and severally, make the following representations and
warranties as to the Receivables on which the Issuer is deemed to have relied in
acquiring the Receivables and upon which the Security Insurer shall be deemed to
rely in issuing the Policies. Such representations and warranties speak as of
the execution and delivery of this Agreement and as of the Closing Date in the
case of the Initial Receivables, and as of the related Subsequent Transfer Date
in case of the Subsequent Receivables, but shall survive the sale, transfer and
assignment of the Receivables to the Issuer and the pledge thereof to the
Trustee pursuant to the Indenture.

     (a) TITLE. It is the intention of the Seller that the transfer and
assignment herein contemplated constitute a sale of the Receivables from the
Seller to the Trust and that the beneficial interest in and title to such
Receivables not be part of the debtor's estate in the event of the filing of a
petition for receivership by or against the Seller under any bankruptcy law.
Immediately prior to the transfer and assignment herein contemplated, the Seller
had good and marketable title to each Receivable, free and clear of all Liens
and, immediately upon the transfer thereof, the Trust shall have good and
marketable title to each such Receivable, free and clear of all Liens; and the
transfer of the Receivables to the Trust has been perfected under the UCC. No
Dealer or any other Person has any right to receive proceeds of any Receivables.

     (b) ALL FILINGS MADE. All filings (including, without limitation, UCC
filings) necessary in any jurisdiction to give the Trust a first priority
perfected ownership interest in the Receivables, and to give the Trustee a first
priority perfected security interest therein, shall have been made.

     (c) CHARACTERISTICS OF RECEIVABLES. Each Receivable (i) shall have been
originated in the United States of America by a Dealer in connection with the
retail sale of a Financed Vehicle in the ordinary course of such Dealer's
business, shall have been fully and properly executed by the parties thereto,
shall have been purchased by the Seller from TMS Auto Finance which in turn
shall have purchased such Receivable from such Dealer under an existing dealer
agreement with TMS Auto Finance and shall have been validly assigned by TMS Auto
Finance to the Seller in accordance with its terms, (ii) shall have created or
shall create a valid, subsisting and enforceable first priority security
interest in favor of TMS Auto Finance in the Financed Vehicle, which security
interest has been assigned by TMS Auto Finance to the Seller, which in turn
shall be assignable by the Seller to the Trust, (iii) shall contain customary
and enforceable provisions such that the rights and remedies of the holder
thereof shall be adequate for realization against the collateral of the benefits
of the security, (iv) shall provide for level monthly payments (provided that
the payment in the first or last month in the life of the Receivable may be
minimally different from the level payment) that fully amortize the Amount
Financed by maturity, (v) in the case of a Precomputed Receivable, shall provide
for, in the event that such Contract is prepaid, a prepayment that fully pays
the Principal Balance and includes a full months interest to the date of payment
in the month of prepayment at the Annual Percentage Rate, and (vi) has not been
amended or collections with respect to which have been waived, other than as
evidenced in the Receivable File relating thereto.

     (d) SCHEDULE OF RECEIVABLES. The information set forth in Schedule A to
this Agreement is true and correct in all material respects as of the close of
business on the Initial Cutoff Date or, with respect to any Subsequent
Receivables, as of the close of business on the related Subsequent Cutoff Date,
and no selection procedures believed by the Seller to be adverse to the
Noteholders or the Security Insurer were utilized in selecting the Receivables.
The Computer Tape regarding the Receivables is true and correct in all material
respects as of the Initial Cutoff Date and will be true and correct as of each
Subsequent Cutoff Date.

     (e) COMPLIANCE WITH LAW. Each Initial Receivable complied at the time it
was originated or made and complies at the execution of this Agreement or, with
respect to any Subsequent Receivables conveyed on a Subsequent Transfer Date,
such Subsequent Receivables shall comply in all material respects with all
requirements of applicable Federal, state and local laws and regulations
thereunder, including, without limitation, usury laws, the Federal
Truth-in-Lending Act, the Equal Credit Opportunity Act, the Fair Credit
Reporting Act, the Fair Debt Collection Practices Act, the Federal Trade
Commission Act, the Magnuson-Moss Warranty Act, the Rees-Levering Act, the
Federal Reserve Board's Regulations B and Z, state adaptations of the National
Consumer Act and other consumer credit laws and equal credit opportunity and
disclosure laws.

     (f) BINDING OBLIGATION. Each Receivable represents the legal, valid and
binding payment obligation in writing of the Obligor thereunder, enforceable by
the holder thereof in accordance with its terms except as such enforceability
may be limited by applicable bankruptcy, insolvency, moratorium, fraudulent
conveyance, reorganization and similar laws now or hereafter in effect related
to or affecting creditors' rights generally and subject to general principles of
equity (whether applied in a proceeding at law or in equity); and all parties to
each Receivable had full legal capacity to execute and deliver such Receivable
and all other documents related thereto and to grant the security interest
purported to be granted thereby.

     (g) NO GOVERNMENT OBLIGOR. None of the Receivables are due from the United
States of America or any State or from any agency, department or instrumentality
of the United States of America or any state.

     (h) SECURITY INTEREST IN FINANCED VEHICLE. Immediately prior to the sale,
assignment and transfer thereof to the Trust, each Receivable is secured by a
validly perfected first priority security interest in the Financed Vehicle in
favor of TMS Auto Finance as secured party or all necessary and appropriate
actions have been commenced that would result in the valid perfection of a first
priority security interest in the Financed Vehicle in favor of TMS Auto Finance
as secured party. Immediately after the sale, assignment and transfer thereof to
the Trust, although the Lien Certificate will not indicate the Trust or Owner
Trustee as secured party, each Receivable will be secured by an enforceable and
perfected security interest in the Financed Vehicle in favor of the Trust as
secured party for the benefit of the Noteholders, the Certificateholders and the
Security Insurer, which security interest is prior to all other Liens in such
Financed Vehicle.

     (i) RECEIVABLES IN FORCE. No Receivable has been satisfied, subordinated or
rescinded, nor has any Financed Vehicle been released from the Lien granted by
the related Receivable in whole or in part unless another vehicle has been
substituted as collateral securing the Receivable without any other modification
to such Receivable.

     (j) NO WAIVER. No provision of a Receivable has been waived except as
reflected in the Receivable File relating to such Receivable.

     (k) NO DEFENSES. No right of rescission, setoff, counterclaim or defense
has been asserted or threatened with respect to any Receivable.


     (l) NO LIENS. There are no Liens or claims, including Liens for work,
labor, materials or unpaid state or federal taxes relating to any Financed
Vehicle securing the related Receivable, that are or may be prior to or equal to
the Lien granted by such Receivable.

     (m) NO DEFAULT. No Initial Receivable has a payment that is more than 30
days delinquent as of the Initial Cutoff Date or, with respect to any Subsequent
Receivables, of not more than 30 days delinquent as of the related Subsequent
Cutoff Date and, except as permitted in this paragraph, no default, breach,
violation or event (in any such case) permitting acceleration under the terms of
any Receivable has occurred; and no continuing condition that with notice or the
lapse of time would constitute a default, breach, violation or event (in any
such case) permitting acceleration under the terms of any Receivable shall have
arisen as of the Cutoff Date; and the Seller has not waived and shall not waive
any of the foregoing. For purposes of this clause (m), a Receivable is
considered 30 days delinquent as of the end of the month following the date on
which a second consecutive Scheduled Payment has not been made.

     (n) NO BANKRUPTCIES. No Obligor on any Receivable was the subject of a
bankruptcy proceeding commenced following the execution of the related Contract.

     (o) NO REPOSSESSIONS. As of the Initial Cutoff Date, no Financed Vehicle
securing any Receivable is in repossession status and, as of the related
Subsequent Cutoff Date, no Financed Vehicle securing any Subsequent Receivable
will be in repossession status.

     (p) ADVERSE SELECTION. No selection procedures adverse to the Noteholders
or the Security Insurer were utilized in selecting the Receivables from those
owned by the Servicer which met the selection criteria contained in this
Agreement.

     (q) CHATTEL PAPER. Each Receivable constitutes "chattel paper" as defined
in the UCC.

     (r) INSURANCE. The Seller, in accordance with its customary procedures, has
determined that the Obligor, at the time the Receivable was originated, obtained
physical damage insurance covering the Financed Vehicle and under the terms of
the Receivable the Obligor is required to maintain such insurance.

     (s) LAWFUL ASSIGNMENT. No Receivable was originated in, as of the Initial
Cutoff Date or, with respect to any Subsequent Receivables, as of the related
Subsequent Cutoff Date, is subject to the laws of, any jurisdiction under which
the sale, transfer and assignment of such Receivable or this Agreement is
unlawful, void or voidable).

     (t) NO INSURANCE PREMIUMS. No portion of the Principal Balance of any
Receivable includes amounts attributable to the payment of any physical damage
or theft insurance premium.

     (u) ONE ORIGINAL. There is only one original executed copy of each
Receivable.

     (v) LOCATION OF RECEIVABLE FILES. The Receivable Files shall be kept at one
or more of the locations listed in Schedule B and each item required to be in a
Receivable File is in such Receivable File.

     (w) COMPUTER RECORDS. As of the Closing Date, the accounting and computer
records relating to the Initial Receivables of the Seller have been marked to
show the absolute ownership by the Owner Trustee on behalf of the Trust of the
Initial Receivables, and, as of any Subsequent Transfer Date the accounting and
computer records relating to the Subsequent Receivables will be marked to show
the absolute ownership by the Owner Trustee on behalf of the Trust of the
Subsequent Receivables.

     (x) TAXES. To the best knowledge of the Representative and the Seller,
there are no state or local taxing jurisdictions which have asserted that
nonresident holders of notes issued by, a trust which holds assets similar to
the assets to be held by the Trust are subject to the jurisdiction's income or
other taxes solely by reason of the location in the jurisdiction of the Owner
Trustee, the Seller, the Servicer, the Representative, the obligors on or the
assets securing the Receivables held by the Trust, or the issuer of a financial
guaranty insurance policy.

     (y) MATURITY OF RECEIVABLES. Each Initial Receivable has a final maturity
date not later than October 2003; each Receivable has an original term to
maturity of not more than 73 months; the weighted average original term of the
Initial Receivables is approximately 55.67 months; the weighted average
remaining term of the Initial Receivables is approximately 54.42 months as of
the Initial Cutoff Date.

     (z) FINANCING. Approximately 12.99% of the aggregate principal balance of
the Initial Receivables, constituting approximately 9.06% of the number of
Initial Receivables as of the Initial Cutoff Date, represent new vehicles; the
remainder of the Initial Receivables represent used vehicles; approximately
33.13% of the aggregate Principal Balance of the Initial Receivables as of the
Initial Cutoff Date represent Precomputed Receivables and the remainder of the
Initial Receivables represent Simple Interest Receivables; all of the Initial
Receivables which are Precomputed Receivables are Rule of 78s Receivables. The
aggregate Principal Balance of the Initial Receivables, is $110,000,000.

     (aa) APR. The weighted average Annual Percentage Rate of the Initial
Receivables as of the Initial Cutoff Date is approximately 19.30%. Each
Receivable has an APR equal to or greater than 10.90%.

     (bb) NUMBER. There are 8,180 Initial Receivables.

     (cc) BALANCE. As of the Initial Cutoff Date, each Initial Receivable has a
remaining principal balance of not less than $1,302.86 and not more than
$36,590.55; as of the Initial Cutoff Date, the average Principal Balance of the
Initial Receivables is $10,295.43.

     SECTION 3.2. REPURCHASE UPON BREACH. (a) The Representative, the Seller,
the Servicer, the Security Insurer or the Owner Trustee, as the case may be,
shall inform the other parties to this Agreement and the Trustee promptly, in
writing, upon the discovery of any breach of the Representative's or the
Seller's representations and warranties made pursuant to Section 3.1. As of the
last day of the second (or, if the Representative or the Seller so elects, the
first) month following the discovery by the Representative or the Seller or
receipt by the Representative or the Seller of notice from any of the
Representative, the Seller, the Servicer, the Security Insurer or the Owner
Trustee of such breach, unless such breach is cured by such date, the
Representative and the Seller shall jointly and severally have an obligation to
repurchase any Receivable in which the interests of the Noteholders or the
Certificateholders or the Security Insurer are materially and adversely affected
by any such breach as of such date. The "second month" shall mean the month
following the month in which discovery occurs or notice is given, and the "first
month" shall mean the month in which discovery occurs or notice is given. In
consideration of and simultaneously with the repurchase of the Receivable, the
Representative and/or the Seller shall remit, or cause TMS Auto Finance to
remit, to the Collection Account the Purchase Amount in the manner specified in
Section 5.5 and the Issuer shall execute such assignments and other documents
reasonably requested by such person in order to effect such repurchase. The sole
remedy of the Issuer, the Owner Trustee, the Trustee, the Noteholders or the
Certificateholders with respect to a breach of representations and warranties
pursuant to Section 3.1 and the agreement contained in this Section shall be the
repurchase of Receivables pursuant to this Section, subject to the conditions
contained herein or to enforce the obligation of TMS Auto Finance to the Seller
to repurchase such Receivables pursuant to the Purchase Agreement. Neither the
Owner Trustee nor the Trustee shall have a duty to conduct any affirmative
investigation as to the occurrence of any conditions requiring the repurchase of
any Receivable pursuant to this Section.

     (b) Pursuant to Section 2.1 of this Agreement, the Seller conveyed to the
Trust all of the Seller's right, title and interest in its rights and benefits,
but none of its obligations or burdens, under the Purchase Agreement including
the Seller's rights under the Purchase Agreement and the delivery requirements,
the representations and warranties and the cure or repurchase obligations of TMS
Auto Finance thereunder. The Seller hereby represents and warrants to the Trust
that such assignment is valid, enforceable and effective to permit the Trust to
enforce such obligations of TMS Auto Finance under the Purchase Agreement.

     SECTION 3.3. CUSTODY OF RECEIVABLES FILES. To assure uniform quality in
servicing the Receivables and to reduce administrative costs, the Issuer hereby
revocably appoints the Servicer, and the Servicer hereby accepts such
appointment, to act as the agent of the Issuer and the Trustee as custodian of
the following documents or instruments which are hereby constructively delivered
to the Trustee, as of the Initial Cutoff Date (in the case of Initial
Receivables) and as of each Subsequent Transfer Date (in the case of Subsequent
Receivables transferred on such Subsequent Transfer Date) as pledgee of the
Issuer with respect to each Receivable:

                     (a) the original Receivable;

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

                     (c) the original certificate of title or such documents
         that the Servicer shall keep on file, in accordance with its customary
         procedures, evidencing the security interest of TMS Auto Finance in the
         Financed Vehicle (it being understood that the original certificates of
         title generally are not delivered to the Seller for 120 days but that
         promptly upon delivery they shall be delivered to the Servicer as
         custodian hereunder); and

                     (d) any and all other documents that the Servicer shall
         keep on file, in accordance with its customary procedures, relating to
         a Receivable, an Obligor or a Financed Vehicle.

     SECTION 3.4. DUTIES OF SERVICER AS CUSTODIAN. (a) SAFEKEEPING. The Servicer
shall hold the Receivables Files on behalf of the Issuer and the Trustee and
maintain such accurate and complete accounts, records and computer systems
pertaining to each Receivable File as shall enable the Issuer to comply with
this Agreement. In performing its duties as custodian the Servicer shall act
with reasonable care, using that degree of skill and attention that the Servicer
exercises with respect to the receivable files relating to all comparable
automotive receivables that the Servicer services for itself or others, and in
any event with no less degree of skill and care than would be exercised by a
prudent servicer or custodian of non-prime motor vehicle retail installment
sales contracts, except that the Servicer shall not be obligated, and does not
currently intend, to (i) pay any premium of force-placed insurance concerning
any Financed Vehicle or (ii) monitor any Obligor's maintenance of such
insurance. The Servicer shall conduct, or cause to be conducted, periodic audits
of the Receivables Files held by it under this Agreement and of the related
accounts, records and computer systems, in such a manner as shall enable the
Owner Trustee, the Security Insurer or the Trustee to verify the accuracy of the
Servicer's record keeping. The Servicer shall promptly report to the Issuer, the
Security Insurer and the Trustee any failure on its part to hold the Receivables
Files and maintain its accounts, records and computer systems as herein provided
and promptly take appropriate action to remedy any such failure.

     (b) MAINTENANCE OF RECORDS. The Servicer shall maintain each Receivable
File at its office specified in Schedule B to the Agreement or at such other
office as shall be specified to the Issuer, the Trustee and the Security Insurer
by written notice not later than 10 days after any change in location. The
Servicer shall (i) at all times maintain the original of the fully executed
Receivable and store such original Receivable in a fireproof cabinet; and (ii)
stamp each Receivable on both the first and the signature page (if different) as
of the Closing Date or the related Subsequent Transfer Date, as applicable, and
in accordance with the instructions from time to time provided by the Security
Insurer, in the form attached hereto as Exhibit F, or such other form as shall
be acceptable to the Security Insurer.

     (c) ACCESS TO RECORDS. The Servicer will provide, on the Closing Date, an
Officer's Certificate stating that the Receivables Files contain all materials
which are required to be kept therein by Section 3.3(a), (b), (c) and (d). At
any time following the Closing Date, the Security Insurer may conduct a review
of the Receivables Files, or a sample thereof as it may specify, at its own
expense but with the cooperation of the Servicer. Should the Security Insurer
find any documents missing or any other irregularities, then the Trustee shall
perform a review, for the benefit of the Security Insurer and at the expense of
the Servicer, of all the Receivables Files.

     Upon reasonable prior notice, the Servicer shall make available to the
Issuer, the Trustee, the Security Insurer, or any duly authorized
representatives, attorneys or auditors of any of the foregoing, a list of
locations of, and access to, the Receivables Files and records and computer
systems maintained by the Servicer at such times during normal business hours as
the Issuer, the Trustee or the Security Insurer shall instruct.

                (d) RELEASE OF DOCUMENTS. Upon written instruction from the
Trustee or the Security Insurer, at any time following
 a Servicer Default or termination of the Servicer's appointment pursuant to
Section 3.7 the Servicer shall release any Receivable File to the Trustee, the
Trustee's agent, or the Trustee's designee, as the case may be, or the Security
Insurer, as the case may be, at such place or places as the Trustee or the
Security Insurer, as the case may be, may designate, as soon as practicable.

     SECTION 3.5. INSTRUCTIONS; AUTHORITY TO ACT. The Servicer shall be deemed
to have received proper instructions with respect to the Receivables Files upon
its receipt of written instructions signed by a Trust Officer of the Trustee. A
copy of such instructions shall be furnished by the Trustee to the Security
Insurer. The Trustee shall not have any duty or obligation to provide the
Servicer with any such instructions with respect to the Receivables Files.

     SECTION 3.6. CUSTODIAN'S INDEMNIFICATION. The Servicer as custodian shall
indemnify and hold harmless the Trust, the Security Insurer, the Owner Trustee
and the Trustee and each of their officers, directors, employees and agents for
any and all liabilities, obligations, losses, compensatory damages, payments,
costs or expenses (including reasonable attorneys' fees and expenses) that may
be imposed on, incurred by or asserted against the Trust, the Owner Trustee or
the Trustee or any of their officers, directors, employees and agents as the
result of any improper act or omission in any way relating to the maintenance
and custody by the Servicer as custodian of the Receivables Files; PROVIDED,
HOWEVER, that the Servicer shall not be liable to the Trust, the Owner Trustee,
the Trustee or the Security Insurer, as the case may be, for any portion of any
such amount resulting from the willful misfeasance, bad faith or negligence of
the Owner Trustee, the Trustee or the Security Insurer, as the case may be. This
provision shall not be considered to limit the Servicer's or any other party's
rights, obligations, liabilities, claims or defenses which arise as a matter of
law or pursuant to any other provision of this Agreement.

     SECTION 3.7. EFFECTIVE PERIOD AND TERMINATION. The Servicer's appointment
as custodian shall become effective as of the Initial Cutoff Date and shall
continue in full force and effect until terminated pursuant to this Section 3.7.
If TMS Auto Finance shall resign as Servicer in accordance with the provisions
of this Agreement or if all of the rights and obligations of any Servicer shall
have been terminated under Section 8.1, the appointment of such Servicer as
custodian shall be terminated, in the same manner as the Servicer may be
terminated under Section 8.1. The Trustee or, with the consent of the Trustee,
the Owner Trustee may, in each case, with the consent of the Security Insurer,
and the Security Insurer may terminate the Servicer's appointment as custodian
(i) with cause or (ii) upon the occurrence of an Insurance Agreement Event of
Default, upon written notification to the Servicer and the Trustee or Security
Insurer, as the case may be. As soon as practicable after any termination of
such appointment, the Servicer shall deliver the Receivables Files to the
Trustee or the Trustee's agent at such place or places as the Trustee, with the
consent of the Security Insurer, or the Trustee shall, at the direction of the
Security Insurer, reasonably designate in writing. If the Servicer shall be
terminated as custodian hereunder for any reason but shall continue to serve as
Servicer, the Trustee shall, or shall cause its agent to, make the Receivables
Files available to the Servicer during normal business hours upon reasonable
notice so as to permit the Servicer to perform its obligations as Servicer
hereunder.

                                   ARTICLE IV.

                   ADMINISTRATION AND SERVICING OF RECEIVABLES

     SECTION 4.1 DUTIES OF SERVICER. The Servicer, as agent for the Issuer and
the Security Insurer (to the extent provided herein), shall manage, service,
administer and make collections on the Receivables (other than Purchased
Receivables) with reasonable care, using that degree of skill and attention that
the Servicer exercises with respect to all comparable automotive receivables
that it services for itself or others, and in any event with no less degree of
skill and care than would be exercised by a prudent servicer of non-prime motor
vehicle retail installment sales contracts, except that the Servicer shall not
be obligated, and does not currently intend, to (i) pay any premium of
force-placed insurance concerning any Financed Vehicle or (ii) monitor any
Obligor's maintenance of such insurance. The Servicer's duties shall include
collection and posting of all payments, responding to inquiries of Obligors on
such Receivables, investigating delinquencies, sending payment statements to
Obligors, accounting for collections and furnishing monthly and annual
statements to the Owner Trustee, the Trustee and the Security Insurer with
respect to distributions. Subject to the provisions of Section 4.2, the Servicer
shall follow its customary standards, policies and procedures in performing its
duties as Servicer. Without limiting the generality of the foregoing, the
Servicer is authorized and empowered to execute and deliver, on behalf of
itself, the Issuer, the Owner Trustee, the Trustee, the Security Insurer, the
Certificateholders and the Noteholders or any of them, any and all instruments
of satisfaction or cancellation, or partial or full release or discharge, and
all other comparable instruments, with respect to such Receivables or to the
Financed Vehicles securing such Receivables. If the Servicer shall commence a
legal proceeding to enforce a Receivable, the Issuer (in the case of a
Receivable other than a Purchased Receivable) shall thereupon be deemed to have
automatically assigned, solely for the purpose of collection, such Receivable to
the Servicer. If in any enforcement suit or legal proceeding it shall be held
that the Servicer may not enforce a Receivable on the ground that it shall not
be a real party in interest or a holder entitled to enforce such Receivable the
Owner Trustee shall, at the Servicer's expense and direction, take steps to
enforce such Receivable, including bringing suit in its name or the name of the
Trust, the Trustee, the Certificateholders or the Noteholders. The Owner Trustee
and the Security Insurer shall upon the written request of the Servicer furnish
the Servicer with any powers of attorney and other documents reasonably
necessary or appropriate (as certified to the Owner Trustee and/or the Security
Insurer by the Servicer) to enable the Servicer to carry out its servicing and
administrative duties hereunder.

     SECTION 4.2. COLLECTION AND ALLOCATION OF RECEIVABLE Payments. (a) The
Servicer shall make reasonable efforts to collect all payments called for under
the terms and provisions of the Receivables as and when the same shall become
due and shall follow such collection procedures as it follows with respect to
all comparable automotive receivables that it services for itself or others, and
in any event with no less degree of skill and care than would be exercised by a
prudent servicer of non-prime motor vehicle retail installment sales contracts.
The Servicer shall allocate collections between principal and interest in
accordance with its customary servicing procedures.

     (b) The Servicer may grant extensions, rebates or adjustments on a
Receivable which shall not, for the purposes of this Agreement, modify the
original due dates (other than to permit payment on a different date in the
month) or amounts of the Scheduled Payments (unless the Obligor is in default
or, in the judgment of the Servicer, such default is imminent) on a Precomputed
Receivable or the original due dates (other than to permit payment on a
different date in the month) or amounts of the originally scheduled payments of
interest (unless the Obligor is in default or, in the judgment of the Servicer,
such default is imminent) on Simple Interest Receivables; PROVIDED, HOWEVER,
that if the Servicer extends the date for final payment by the Obligor of any
Receivable beyond the Final Scheduled Maturity Date, it shall promptly
repurchase such Receivable from the Trust in accordance with Section 4.7. The
Servicer may in its discretion waive any late payment charge or any other fees
that may be collected in the ordinary course of servicing a Receivable. The
Servicer shall not agree to any alteration of the interest rate on any
Receivable.

     SECTION 4.3. REALIZATION UPON RECEIVABLES. On behalf of the Issuer and the
Security Insurer, the Servicer shall use its best efforts, consistent with its
customary servicing procedures, to repossess or otherwise convert the ownership
of the Financed Vehicle securing any Receivable as to which the Servicer shall
have determined eventual payment in full is unlikely. From time to time, as
appropriate for servicing or foreclosing upon any Receivable, the Owner Trustee
shall, upon written request of the Servicer, execute such documents as shall be
reasonably necessary to prosecute any such proceedings. The Servicer shall
follow such customary and usual practices and procedures as it shall deem
necessary or advisable in its servicing of automotive receivables, which may
include reasonable efforts to realize proceeds from Receivables repurchased by a
Dealer, pursuant to a Dealer Agreement, as a result of a breach of
representation or warranty in the related Dealer Agreement or a default by an
Obligor resulting in the repossession of the Financed Vehicle under such Dealer
Agreement. The foregoing shall be subject to the provision that, in any case in
which the Financed Vehicle shall have suffered damage, the Servicer shall not
expend funds in connection with the repair or the repossession of such Financed
Vehicle unless it shall determine in its reasonable discretion that such repair
and/or repossession will increase the Net Liquidation Proceeds by an amount
greater than the amount of such expenses.

     SECTION 4.4. PHYSICAL DAMAGE INSURANCE. The Servicer shall, in accordance
with its customary servicing procedures, require that each Obligor shall have
obtained and shall maintain fire, theft and collision insurance or comprehensive
and collision insurance covering the Financed Vehicle as of the execution of the
Receivable. The Servicer shall enforce its rights under the Receivables to
require the Obligors to maintain fire, theft and collision insurance or
comprehensive and collision insurance, in accordance with the Servicer's
customary practices and procedures, and in any event with no less degree of
skill and care than would be exercised by a prudent servicer of non-prime motor
vehicle retail installment sales contracts, and in any event with no less degree
of skill and care than would be exercised by a prudent servicer of non-prime
motor vehicle retail installment sales contracts, with respect to comparable new
or used motor vehicle receivables that it services for itself or others, except
that the Servicer shall not be obligated, and does not currently intend, to (i)
pay any premium of force-placed insurance concerning any Financed Vehicle or
(ii) monitor any Obligor's maintenance of such insurance.

     SECTION 4.5. MAINTENANCE OF SECURITY INTERESTS IN FINANCED VEHICLES. (a)
The Servicer shall, in accordance with its customary servicing procedures, take
such steps as are necessary to maintain perfection of the security interest
created by each Receivable in the related Financed Vehicle in favor of the
Seller. The Servicer is hereby authorized to take such steps as are necessary to
re-perfect such security interest on behalf of the Issuer and the Indenture
Collateral Agent in the event of the relocation of a Financed Vehicle or for any
other reason.

     (b) Upon the occurrence of an Insurance Agreement Event of Default, and
subject to the other provisions of this Agreement, the Security Insurer may (so
long as an Insurer Default shall not have occurred and be continuing) instruct
the Owner Trustee and the Servicer to take or cause to be taken, or, if an
Insurer Default shall have occurred, upon the occurrence of a Servicer Default,
the Owner Trustee and the Servicer shall take or cause to be taken such action
as may, in the opinion of counsel to the Security Insurer (or, if an Insurer
Default shall have occurred and be continuing, counsel to the Owner Trustee), be
necessary to perfect or reperfect the security interests in the Financed
Vehicles securing the Receivables in the name of the Trust by amending the title
documents of such Financed Vehicles or by such other reasonable means as may, in
the opinion of counsel to the Security Insurer or the Owner Trustee (as
applicable), be necessary or prudent. The Servicer hereby agrees to pay all
expenses related to such perfection or reperfection and to take all action
necessary therefor.

     SECTION 4.5-A. SEGREGATION OF RECEIVABLES FILES. The Servicer shall
maintain the Receivables Files (containing the original Receivable and Lien
Certificate, when such Lien Certificate has been returned from the appropriate
recording office) physically segregated from other files of automotive
receivables owned or serviced by it at the location where the Receivables Files
are kept.

     SECTION 4.6. COVENANTS OF SERVICER. The Servicer shall not release the
Financed Vehicle securing any Receivable from the security interest granted by
such Receivable in whole or in part except in the event of payment in full by
the Obligor thereunder or payment in full less a deficiency which the Servicer
would not attempt to collect in accordance with its customary procedures or in
connection with repossession or except as may be required by an insurer in order
to receive proceeds from insurance covering such Financed Vehicle, nor shall the
Servicer impair the rights of the Issuer, the Trustee, the Indenture Collateral
Agent, the Security Insurer, the Certificateholders or the Noteholders in such
Receivables (it being understood that no action of the Servicer taken in
compliance with the terms of this Agreement shall be deemed to impair such
rights), nor shall the Servicer increase the number of scheduled payments due
under a Receivable.

     SECTION 4.7. PURCHASE OF RECEIVABLES UPON BREACH. The Representative, the
Seller, the Servicer, the Security Insurer or the Owner Trustee shall inform the
other parties and the Trustee promptly, in writing, upon the discovery of any
breach of the Servicer's covenants pursuant to Section 4.2(b), 4.4, 4.5 or 4.6,
or of any breach of the Servicer's representations and warranties made pursuant
to Section 7.1(b). As of the last day of the second (or, if the Representative
or the Servicer so elects, the first) month following the discovery by the
Representative or the Servicer or receipt by the Representative or the Servicer
of notice from any of the Representative, the Seller, the Servicer, the Security
Insurer, the Owner Trustee or the Trustee of such breach, unless such breach is
cured by such date, the Representative and the Servicer jointly and severally
shall be obligated to purchase any Receivable in which the interests of the
Noteholders, the Certificateholders or the Security Insurer are materially and
adversely affected by such breach as of such date. The "second month" shall mean
the month following the month in which discovery occurs or notice is given, and
the "first month" shall mean the month in which discovery occurs or notice is
given. In consideration of the purchase of any such Receivable pursuant to the
preceding sentence, the Servicer shall remit (or, if the Servicer shall fail to
so remit, the Representative shall remit) the Purchase Amount in the manner
specified in Section 5.5. The sole remedy of the Issuer, the Trustee, the
Noteholders or the Certificateholders with respect to a breach pursuant to
Section 4.2(b), 4.4, 4.5 or 4.6, or to a breach of representations and
warranties pursuant to Section 7.1(b), shall be limited to the purchase of
Receivables in accordance with this Section 4.7. The Trustee and the Owner
Trustee shall have no duty to conduct any affirmative investigation as to the
occurrence of any condition requiring the purchase of any Receivable pursuant to
this Section 4.7.

     SECTION 4.8. SERVICING FEE. The Servicing Fee for a Distribution Date shall
equal the sum of the Base Servicing Fee, the Supplemental Servicing Fee, all
Investment Earnings on the Collection Account plus any reimbursement pursuant to
Section 7.2. The Servicer also shall be entitled to retain from collections the
Base Servicing Fee and the Supplemental Servicing Fee, as provided herein. The
Servicer, in its discretion at its election, may defer receipt of all or any
portion of the Servicing Fee for any Monthly Period to and until a later Monthly
Period for any reason, including in order to avoid a shortfall in any payments
due on any Notes. Any such deferred amount shall be payable to (or may be
retained from subsequent collections by) the Servicer on demand.

     SECTION 4.9. SERVICER'S CERTIFICATE. (a) No later than 12:00 noon New York
City time on each Determination Date, the Servicer shall deliver to the Owner
Trustee, the Trustee, the Security Insurer, the Indenture Collateral Agent and
each Rating Agency a Servicer's Certificate containing, among other things, (i)
all information necessary to enable the Trustee to make any withdrawal and
deposit required by Section 5.6(a), 5.6(b), 5.6(c) and 5.6(d), to give any
notice required by Section 5.4 or 5A.1 and make the distributions required by
Section 5.6 and 5.7, (ii) all information necessary to enable the Trustee to
send the statements required by Section 5.8 to the Owner Trustee, the
Noteholders, each Rating Agency and the Security Insurer, (iii) a listing of all
Receivables purchased during the related Monthly Period, identifying the
Receivables so purchased, and (iv) all information necessary to enable the
Trustee to reconcile all deposits to, and withdrawals from, the Collection
Account for the related Monthly Period and Distribution Date, including the
accounting required by Section 5.9. Receivables purchased by the Servicer, the
Seller or the Representative and each receivable which became a Liquidated
Receivable or which was paid in full during the related Monthly Period shall be
identified by account number (as set forth in the Schedule of Receivables). A
copy of such certificate may be obtained by any Noteholder or Certificateholder
by a request in writing to the Trustee or the Owner Trustee addressed to the
applicable Corporate Trust Office. The Trustee shall not be under any obligation
to confirm or reconcile the information provided pursuant to Section 4.9(a)(iv).

     (b) If the Servicer's Certificate contains a manifest error, the Security
Insurer's written notice to the Servicer, the Owner Trustee and the Trustee
containing the corrected information shall be deemed to amend such Servicer's
Certificate.

     SECTION 4.10. ANNUAL STATEMENT AS TO COMPLIANCE; NOTICE OF DEFAULT. (a) The
Servicer shall deliver to the Owner Trustee, the Trustee and the Security
Insurer, on or before April 30 of each year beginning April 30, 1998 an
Officer's Certificate, dated as of the preceding December 31, stating that (i) a
review of the activities of the Servicer during the preceding 12-month period
and of its performance under this Agreement has been made under such officer's
supervision and (ii) to the best of such officer's knowledge, based on such
review, the Servicer has fulfilled all its obligations under this Agreement
throughout such year or, if there has been a default in the fulfillment of any
such obligation, specifying each such default known to such officers and the
nature and status thereof. The Trustee shall send a copy of such certificate and
the report referred to in Section 4.11 to the Rating Agencies. A copy of such
certificate and the report referred to in Section 4.11 may be obtained by any
Certificateholder by a request in writing to the Owner Trustee addressed to the
Corporate Trust Office or by any Noteholder by a request in writing to the
Trustee addressed to the Corporate Trust Office. Upon the telephone request of
the Owner Trustee, the Trustee will promptly furnish the Owner Trustee a list of
Noteholders as of the date specified by the Owner Trustee. Each Noteholder, by
its acceptance of a Note, shall be deemed to agree that the Trustee shall be
under no liability for providing the list of Noteholders to the Owner Trustee as
described in the immediately preceding sentence.

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

     SECTION 4.11. ANNUAL INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS' REPORT. The
Servicer shall cause a firm of independent certified public accountants, which
may also render other services to the Servicer or the Seller, to deliver to the
Seller, the Owner Trustee, the Trustee and the Security Insurer on or before
April 30 of each year beginning April 30, 1998, an agreed-upon procedures report
addressed to the Servicer, the Seller, the Owner Trustee, the Trustee and the
Security Insurer and each Rating Agency, expressing a summary of findings,
(based on certain procedures performed on the documents, records and accounting
records that such accountants considered appropriate under the circumstances)
relating to the servicing of the Receivables, or the administration of the
Receivables and of the Trust, as the case may be, during the preceding calendar
year and that, on the basis of the accounting and auditing procedures considered
appropriate under the circumstances, such firm is of the opinion that such
servicing or administration was conducted in compliance with the terms of this
Agreement, except for (i) such exceptions as such firm shall believe to be
immaterial and (ii) such other exceptions as shall be set forth in such report.

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

     SECTION 4.12. ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION REGARDING
RECEIVABLES. The Servicer shall provide to representatives of the Trustee, the
Owner Trustee and the Security Insurer reasonable access to the Receivable
Files. The Servicer shall provide to the Certificateholders and Noteholders
access to the Receivable Files in such cases where the Certificateholders or
Noteholders shall be required by applicable statutes or regulations to review
such documentation as demonstrated by evidence satisfactory to the Servicer in
its reasonable judgment. Access shall be afforded without charge, but only upon
reasonable request and during the normal business hours at the respective
offices of the Servicer. Nothing in this Section shall affect the obligation of
the Servicer to observe any applicable law prohibiting disclosure of information
regarding the Obligors and the failure of the Servicer to provide access to
information as a result of such obligation shall not constitute a breach of this
Section.

     SECTION 4.13. SERVICER EXPENSES. The Servicer shall be required to pay all
expenses incurred by it in connection with its activities hereunder and under
any of the Basic Documents, including fees and disbursements of independent
accountants, taxes imposed on the Servicer and expenses incurred in connection
with distributions and reports to Certificateholders and Noteholders.

     SECTION 4.14. APPOINTMENT OF SUBSERVICER. The Servicer may at any time
appoint a subservicer to perform all or any portion of its obligations as
Servicer hereunder; PROVIDED, HOWEVER, that the Rating Agency Condition shall
have been satisfied in connection therewith; PROVIDED FURTHER that the Servicer
shall remain obligated and be liable to the Issuer, the Owner Trustee, the
Trustee, the Security Insurer, the Certificateholders and the Noteholders for
the servicing and administering of the Receivables in accordance with the
provisions hereof without diminution of such obligation and liability by virtue
of the appointment of such subservicer and to the same extent and under the same
terms and conditions as if the Servicer alone were servicing and administering
the Receivables. The fees and expenses of the subservicer shall be as agreed
between the Servicer and its subservicer from time to time and none of the
Issuer, the Owner Trustee, the Trustee, the Security Insurer, the
Certificateholders or the Noteholders shall have any responsibility therefor.
Any such subservicer shall perform its duties with the same standard of care
applicable to the Servicer pursuant to Section 4.1 of this Agreement.

     SECTION 4.15. OBLIGATIONS UNDER BASIC DOCUMENTS. The Servicer shall perform
all of its obligations under the Basic Documents.

                                   ARTICLE V.

                                 DISTRIBUTIONS;
                STATEMENTS TO CERTIFICATEHOLDERS AND NOTEHOLDERS

         SECTION 5.1.  ESTABLISHMENT OF TRUST ACCOUNTS.  (a)

                     (i) The Servicer, for the benefit of the Trustee on behalf
         of the Noteholders, the Owner Trustee on behalf of the
         Certificateholders, and the Security Insurer, shall establish and
         maintain in the name of the Indenture Collateral Agent an Eligible
         Deposit Account (the "Collection Account"), bearing a designation
         clearly indicating that the funds deposited therein are held for the
         benefit of the Trustee on behalf of the Noteholders, the Owner Trustee
         on behalf of the Certificateholders and the Security Insurer.
         Investment Earnings on funds in the Collection Account shall be paid to
         the Servicer.

                     (ii) The Servicer, for the benefit of the Trustee on behalf
         of the Noteholders, shall establish and maintain in the name of the
         Indenture Collateral Agent an Eligible Deposit Account (the "Note
         Distribution Account"), bearing a designation clearly indicating that
         the funds deposited therein are held for the benefit of the Trustee on
         behalf of the Noteholders and the Security Insurer. The Note
         Distribution Account shall initially be established with the Trustee.

                     (iii) The Servicer, for the benefit of the Trustee on
         behalf of the Noteholders, the Owner Trustee on behalf of the
         Certificateholders, and the Security Insurer, shall establish and
         maintain in the name of the Indenture Collateral Agent an Eligible
         Deposit Account (the "Pre-Funding Account"), bearing a designation
         clearly indicating that the funds deposited therein are held for the
         benefit of the Trustee on behalf of the Noteholders, the Owner Trustee
         on behalf of the Certificateholders and the Security Insurer.

     (b) Funds on deposit in the Collection Account, the Pre-Funding Account,
the Note Distribution Account (collectively, along with the Capitalized Interest
Account, the "Trust Accounts") and the Certificate Distribution Account shall be
invested by the Indenture Collateral Agent with respect to Trust Accounts and by
the Owner Trustee with respect to the Certificate Distribution Account (or any
custodian with respect to funds on deposit in any such account) in Eligible
Investments selected in writing by the Servicer (pursuant to standing
instructions or otherwise); PROVIDED, HOWEVER, it is understood and agreed that
neither the Indenture Collateral Agent nor the Owner Trustee shall be liable for
any loss arising from such investment in Eligible Investments. All such Eligible
Investments shall be held by or on behalf of the Indenture Collateral Agent or
the Owner Trustee, as applicable, for the benefit of the Noteholders and/or the
Certificateholders, as applicable and the Security Insurer. Other than as
permitted by the Rating Agencies and the Security Insurer, funds on deposit in
the Collection Account, the Pre-Funding Account, the Capitalized Interest
Account, the Note Distribution Account and the Certificate Distribution Account
shall be invested in Eligible Investments that will mature so that such funds
will be available at the close of business on the Business Day immediately
preceding the following Distribution Date. Funds deposited in a Trust Account or
the Certificate Distribution Account on the day immediately preceding a
Distribution Date upon the maturity of any Eligible Investments are not required
to be invested overnight.

     (c) (i) The Indenture Collateral Agent shall possess all right, title and
interest in all funds on deposit from time to time in the Trust Accounts and in
all proceeds thereof (excluding all Investment Earnings on the Collection
Account) and all such funds, investments, proceeds and income shall be part of
the Owner Trust Estate. Except as otherwise provided herein, the Trust Accounts
shall be under the sole dominion and control of the Indenture Collateral Agent
for the benefit of the Noteholders and the Certificateholders, or the
Noteholders, as the case may be, and the Security Insurer. If, at any time, any
of the Trust Accounts or the Certificate Distribution Account ceases to be an
Eligible Deposit Account, the Indenture Collateral Agent (or the Servicer on its
behalf) or the Owner Trustee, as applicable, shall within 10 Business Days (or
such longer period as to which each Rating Agency and the Security Insurer may
consent) establish a new Trust Account or a new Certificate Distribution
Account, as applicable, as an Eligible Deposit Account and shall transfer any
cash and/or any investments to such new Trust Account or a new Certificate
Distribution Account, as applicable. In connection with the foregoing, the
Servicer agrees that, in the event that any of the Trust Accounts are not
accounts with the Trustee, the Servicer shall notify the Trustee in writing
promptly upon any of such Trust Accounts ceasing to be an Eligible Deposit
Account.

                     (ii) With respect to the Trust Account Property, the
         Indenture Collateral Agent, and with respect to the Certificate
         Distribution Account, the Owner Trustee agrees, by its respective
         acceptance hereof, that:

                         (A) any Trust Account Property or any property in the
                  Certificate Distribution Account that is held in deposit
                  accounts shall be held solely in the Eligible Deposit Accounts
                  subject to the penultimate sentence of Section 5.1(c)(i); and,
                  except as otherwise provided herein, each such Eligible
                  Deposit Account shall be subject to the exclusive custody and 
                  control of the Indenture Collateral Agent with respect to the 
                  Trust Accounts and the Owner Trustee with respect to the 
                  Certificate Distribution Account, and the Indenture Collateral
                  Agent or the Owner Trustee, as applicable, shall have sole 
                  signature authority with respect thereto;

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

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

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

                     (d) The Servicer shall have the power, revocable by the
         Security Insurer or, with the consent of the Security Insurer by the
         Trustee or by the Owner Trustee with the consent of the Trustee, to
         instruct the Indenture Collateral Agent to make withdrawals and
         payments from the Trust Accounts for the purpose of permitting the
         Servicer or the Owner Trustee to carry out its respective duties
         hereunder or permitting the Trustee to carry out its duties under the
         Indenture.

                     (e) [RESERVED]

     SECTION 5.1-A CAPITALIZED INTEREST ACCOUNT. (a) With respect to amounts on
deposit in the Pre-Funding Account, in order to assure that sufficient amounts
to make required distributions of interest to Noteholders and Certificateholders
will be available during the Funding Period, the Servicer shall establish and
maintain an Eligible Deposit Account (the "Capitalized Interest Account") with
the Indenture Collateral Agent, bearing a designation clearly indicating that
the funds deposited therein are held in trust for the benefit of the
Noteholders, Certificateholders and the Security Insurer.

     On or prior to the Closing Date, the Seller shall deposit an amount equal
to the Capitalized Interest Account Initial Deposit into the Capitalized
Interest Account.

     (b) On the Distribution Date occurring in October and November of 1997 the
Trustee shall withdraw from the Capitalized Interest Account the Monthly
Capitalized Interest Amount for such Distribution Date as further provided in
Section 5.6. Any amounts remaining in the Capitalized Interest Account after
taking into account such transfer shall be remitted by the Trustee to the Seller
as set forth in Section 5.6. Upon any such distribution to the Seller, the
Noteholders, the Certificateholders and the Security Insurer will have no
further rights in, or claims to, such amounts.

     SECTION 5.2. COLLECTIONS. (a) The Servicer shall remit within two Business
Days of receipt thereof to the Collection Account all payments by or on behalf
of the Obligors with respect to the Receivables (other than Purchased
Receivables) and all Liquidation Proceeds, both as collected during the Monthly
Period less any payments owed thereon to the Servicer. Notwithstanding the
foregoing, for so long as (i) TMS Auto Finance remains the Servicer, (ii) no
Servicer Default shall have occurred and be continuing, (iii) there exists no
Insurer Default and the Security Insurer has furnished its prior written consent
and (iv) the Rating Agency Condition shall have been satisfied (and any
conditions or limitations imposed by the Rating Agencies in connection therewith
are complied with), the Servicer may remit such collections with respect to the
preceding calendar month to the Collection Account on the Determination Date
immediately preceding the related Distribution Date. For purposes of this
Article V the phrase "payments by or on behalf of Obligors" shall mean payments
made with respect to the Receivables by Persons other than the Servicer or the
Seller.

     (b) The Servicer will be entitled to be reimbursed from amounts on deposit
in the Collection Account with respect to a Monthly Period for amounts
previously deposited in the Collection Account but later determined by the
Servicer to have resulted from mistaken deposits or postings or checks returned
for insufficient funds. The amount to be reimbursed hereunder shall be paid to
the Servicer on the related Distribution Date pursuant to Section 5.6(b)(ii)
upon certification by the Servicer of such amounts and the provision of such
information to the Trustee and the Security Insurer as may be necessary in the
opinion of the Security Insurer to verify the accuracy of such certification. In
the event that the Security Insurer has not received evidence satisfactory to it
of the Servicer's entitlement to reimbursement pursuant to Section 5.2(b), the
Security Insurer shall (unless an Insurer Default shall have occurred and be
continuing) give the Trustee notice to such effect, following receipt of which
the Trustee shall not make a distribution to the Servicer in respect of such
amount pursuant to Section 5.6, or if the Servicer prior thereto has been
reimbursed pursuant to Section 5.6 or Section 5.9, the Trustee shall withhold
such amounts from amounts otherwise distributable to the Servicer on the next
succeeding Distribution Date.

     SECTION 5.3. APPLICATION OF COLLECTIONS. All collections for the Monthly
Period shall be applied by the Servicer as follows:

     With respect to each Receivable (other than a Purchased Receivable),
payments by or on behalf of the Obligor, (other than Supplemental Servicing Fees
with respect to such Receivable, to the extent collected) shall be applied
first, in the case of Precomputed Receivables, to the Scheduled Payment and, in
the case of Simple Interest Receivables, to interest and principal in accordance
with the Simple Interest Method. With respect to any Precomputed Receivable, any
remaining excess shall be applied to prepay the principal of the Precomputed
Receivable.

     All amounts collected that are payable to the Servicer as Supplemental
Servicing Fees hereunder shall, other than as provided in Section 5.9, be
deposited in the Collection Account and paid to the Servicer in accordance with
Section 5.6(b).

     SECTION 5.4 DEFICIENCY NOTICE. (a) In the event that the Servicer's
Certificate with respect to any Determination Date shall state that the amount
of the Available Funds with respect to such Determination Date is less than the
sum of the amounts payable on the related Distribution Date pursuant to clauses
(i) through (v) of Section 5.6(b) (such deficiency being a "Deficiency Claim
Amount") then on the Deficiency Claim Date immediately preceding such
Distribution Date, the Trustee shall deliver to the Indenture Collateral Agent,
the Security Insurer, the Owner Trustee and the Servicer, by hand delivery,
telex or facsimile transmission, a written notice (a "Deficiency Notice")
specifying the Deficiency Claim Amount for such Distribution Date.

     (b) Any Deficiency Notice shall be delivered by 10:00 am., New York City
time, on the related Deficiency Claim Date. The amounts distributed to the
Trustee pursuant to a Deficiency Notice shall be deposited by the Trustee into
the Collection Account pursuant to Section 5.5.

     SECTION 5.5. ADDITIONAL DEPOSITS. The Servicer and the Seller, TMS Auto
Finance and the Representative, as applicable, shall deposit or cause to be
deposited in the Collection Account on the Determination Date following the date
on which such obligations are due the aggregate Purchase Amount with respect to
Purchased Receivables. On or before each Draw Date, the Trustee shall remit to
the Collection Account any amounts delivered to the Trustee pursuant to a
Deficiency Notice.

     SECTION 5.6. DISTRIBUTIONS. (a) No later than 12:00 noon New York City time
on each Distribution Date, the Trustee shall (based solely on the information
contained in the Servicer's Certificate delivered on the related Determination
Date) cause to be made the following transfers and distributions in the amounts
set forth in the Servicer's Certificate for such Distribution Date:

                     (i) During the Funding Period, from the Capitalized
         Interest Account (a) to the Collection Account, in immediately
         available funds, the Monthly Capitalized Interest Amount for such
         Distribution Date and (b) to the Seller, in immediately available
         funds, all Investment Earnings on funds in the Capitalized Interest
         Account with respect to the Monthly Period related to such Distribution
         Date or, if such Distribution Date is the Mandatory Redemption Date,
         all remaining funds in the Capitalized Interest Account after
         distribution of interest on the Notes on such date; and

                     (ii) During the Funding Period from the Pre-Funding Account
         (a) if such Distribution Date is the Mandatory Redemption Date, to the
         Collection Account, in immediately available funds, the Pre-Funded
         Amount (exclusive of Pre-Funding Earnings) after giving effect to the
         purchase of Subsequent Receivables, if any, on the Mandatory Redemption
         Date (b) to the Collection Account, all Prefunding Earnings up to 2.5%
         of the Pre-Funded Amount with respect to the Monthly Period related to
         such Distribution Date, and to the Seller, in immediately available
         funds, all Pre-Funding Earnings over 2.5% of the Pre-Funding Account
         with respect to the Monthly Period related to such Distribution Date
         or, if such Distribution Date is the Mandatory Redemption Date, all
         remaining funds in the Pre-Funding Account over and above the
         Pre-Funded Amount.

     (b) On each Distribution Date other than the Distribution Date on which
Insolvency Proceeds are to be distributed, the Trustee shall (based solely on
the information contained in the Servicer's Certificate delivered with respect
to the related Determination Date) distribute the following amounts and in the
following order of priority:

                     (i) from the Distribution Amount, to each of the Trustee
         and the Owner Trustee, their respective accrued and unpaid trustees'
         fees and any accrued and unpaid fees of the Indenture Collateral Agent
         (in each case, to the extent such fees have not been previously paid by
         the Servicer or the Representative);

                     (ii) from the Distribution Amount, to the Servicer, the
         Base Servicing Fee for the related Monthly Period, any Supplemental
         Servicing Fees for the related Monthly Period, and any amounts
         specified in Section 5.2(b), to the extent the Servicer has not
         reimbursed itself in respect of such amounts pursuant to Section 5.9
         and to the extent not retained by the Servicer;

                     (iii) from the Distribution Amount, to the Note
         Distribution Account, the Noteholders' Interest Distributable Amount;

                     (iv) from the Distribution Amount, to the Note Distribution
         Account, the Noteholders' Principal Distributable Amount;

                     (v) from the Distribution Amount, to the Security Insurer,
         any premium amounts and any overdue premium amounts payable pursuant to
         the Insurance Agreement, and, any payments made on the Note Policy and
         any other amounts owing to the Security Insurer under the Insurance
         Agreement and not paid;

                     (vi) prior to the Parity Date, from the Available Funds, to
         the Note Distribution Account, the Accelerated Principal Distributable
         Amount; and

                     (vii) from the Available Funds, to the Certificate
         Distribution Account, any remaining funds.

PROVIDED, HOWEVER, that, (A) following an acceleration of the Notes or, (B) if
an Insurer Default shall have occurred and be continuing, following the
occurrence of an Event of Default pursuant to Section 5.1(i), 5.1(ii), 5.1(iii),
5.1(v) or 5.1(vi) of the Indenture, or (C) following the receipt of Insolvency
Proceeds pursuant to Section 9.1(b), amounts deposited in the Note Distribution
Account shall be applied to the Noteholders to the extent necessary to pay
accrued and unpaid interest on the Notes and then, to the extent funds are
available therefore, principal on the Notes until the principal balance of the
Notes has been reduced to zero, in accordance with the provisions of Section 5.6
of the Indenture.

     (c) [RESERVED]

     (d) In the event that the Collection Account is maintained with an
institution other than the Indenture Collateral Agent, the Servicer shall
instruct and cause such institution to make all deposits and distributions
pursuant to Section 5.6(b) on the related Distribution Date.

     SECTION 5.7. PRE-FUNDING ACCOUNT. (a) On the Closing Date, the Trustee will
deposit, on behalf of the Seller, in the Pre-Funding Account $14,408,797.22 from
the proceeds of the sale of the Notes. On each Subsequent Transfer Date, the
Servicer shall instruct the Trustee to withdraw from the Pre-Funding Account an
amount equal to the Principal Balance of the Subsequent Receivables transferred
to the Issuer on such Subsequent Transfer Date and to distribute such amount to
or upon the order of the Seller upon satisfaction of the conditions set forth in
this Agreement with respect to such transfer.

     (b) If the Pre-Funded Amount has not been reduced to zero on the date on
which the Funding Period ends after giving effect to any reductions in the
Pre-Funded Amount on such date, the Servicer shall instruct the Trustee to
withdraw from the Pre-Funding Account on the Mandatory Redemption Date the Pre-
Funded Amount (exclusive of any Pre-Funding Earnings) and deposit an amount
equal to the Prepayment Amount in the Note Distribution Account.

     SECTION 5.8. STATEMENTS TO CERTIFICATEHOLDERS AND Noteholders. On or prior
to each Determination Date, the Servicer shall provide to the Trustee (with a
copy to the Security Insurer and the Rating Agencies) for the Trustee to forward
to each Noteholder of record, to each Paying Agent, if any, and to the Owner
Trustee for the Owner Trustee to forward to each Certificateholder of record, a
statement substantially in the form of Exhibit B and Exhibit C, respectively,
setting forth at least the following information with respect to distributions
on the related Distribution Date as to the Notes and the Certificates to the
extent applicable:

                     (i) the amount of such distribution allocable to principal
         of each Class of Notes;

                     (ii) the amount of such distribution allocable to interest
         on or with respect to each Class of Notes;

                     (iii) the amount of such distribution payable pursuant to a
         claim on the Note Policy and any remaining outstanding balance
         available to be drawn under the applicable Note Policy;

                     (iv) the Pool Balance as of the close of business on the
         last day of the preceding Monthly Period;

                     (v) the aggregate outstanding principal amount of each
         Class of the Notes, the Note Pool Factor for each such Class, after
         giving effect to payments allocated to principal reported under (i)
         above;

                     (vi) the amount of the Servicing Fee paid to the Servicer
         with respect to the related Monthly Period and/or due but unpaid with
         respect to such Monthly Period or prior Monthly Periods, as the case
         may be;

                     (vii) the Noteholders' Interest Carryover Shortfall and the
         Noteholders' Principal Carryover Shortfall;

                     (viii) the amount of the aggregate Realized Losses, if any,
         for the second preceding Monthly Period;

                     (ix) the aggregate Purchase Amounts for Receivables, if
         any, that were repurchased in such period;

                     (x) for Distribution Dates during the Funding Period (if
         any), the remaining Pre-Funded Amount, the amount in the Pre-Funding
         Account and the amount remaining in the Capitalized Interest Account;

                     (xi) for the final Subsequent Transfer Date, the amount of
         any remaining Pre-Funded Amount that has not been used to fund the
         purchase of Subsequent Receivables and is passed through as principal
         to Noteholders;

                     (xii) the amounts which were collected by the Servicer;

                     (xiii) the aggregate amount which was received by the Trust
         from the Servicer;

                     (xiv) any reimbursements to the Security Insurer;

                     (xv) delinquency information relating to Receivables which
         are 30, 60 or 90 days delinquent, and

                     (xvi) the aggregate amount distributed to the
         Certificateholders.

Each amount set forth pursuant to paragraph (i), (ii), (iii), (vii), (x)
and (xi) above shall be expressed as a dollar amount per $1,000 of the initial
principal balance of the Notes (or Class thereof).

     SECTION 5.9. NET DEPOSITS. As an administrative convenience, unless the
Servicer is required to remit collections within two Business Days of receipt
thereof, the Servicer will be permitted to make the deposit of collections on
the Receivables and Purchase Amounts for or with respect to each Monthly Period
net of distributions to be made to the Servicer with respect to such Monthly
Period. The Servicer, however, will account to the Owner Trustee, the Trustee,
the Indenture Collateral Agent, the Noteholders and the Certificateholders as if
all deposits, distributions and transfers were made individually.

     SECTION 5.10. OPTIONAL DEPOSITS BY THE SECURITY INSURER. The Security
Insurer shall at any time, and from time to time, with respect to a Distribution
Date, have the option (but shall not be required, except in accordance with the
terms of the Note Policy) to deliver amounts to the Trustee for deposit into the
Collection Account for any of the following purposes: (i) to provide funds in
respect of the payment of fees or expenses of any provider of services to the
Trust with respect to such Distribution Date, or (ii) to include such amount to
the extent that without such amount a draw would be required to be made on the
Note Policy.


                                   ARTICLE VI.

                                   THE SELLER

     SECTION 6.1. REPRESENTATIONS OF THE SELLER. The Seller makes the following
representations on which the Security Insurer shall be deemed to have relied in
executing and delivering the Policies and on which the Issuer is deemed to have
relied in acquiring the Receivables. The representations speak as of the
execution and delivery of this Agreement and as of the Closing Date, in the case
of Initial Receivables, and as of the applicable Subsequent Transfer Date, in
the case of Subsequent Receivables, and shall survive the sale of the
Receivables to the Issuer and the pledge thereof to the Trustee pursuant to the
Indenture.

     (a) ORGANIZATION AND GOOD STANDING. The Seller is duly organized and
validly existing as a corporation in good standing under the laws of the State
of Delaware with the corporate power and authority to own its properties and to
conduct its business as such properties are currently owned and such business is
presently conducted, and had at all relevant times, and has, the power,
authority and legal right to acquire and own the Receivables.

     (b) DUE QUALIFICATION. The Seller is duly qualified to do business as a
foreign corporation in good standing, and has obtained all necessary licenses
and approvals in all jurisdictions in which the ownership or lease of property,
including the Receivables, or the conduct of its business shall require such
qualifications.

     (c) POWER AND AUTHORITY OF THE SELLER. The Seller has the corporate power
and authority to execute and deliver this Agreement and to perform its
obligations under each of the Basic Documents to which the Seller is a party;
the Seller has full corporate power and authority to sell and assign the
property to be sold and assigned to and deposited with the Issuer and the Seller
has duly authorized such sale and assignment to the Issuer by all necessary
corporate action; and the execution, delivery and performance of each of the
Basic Documents to which the Seller is a party and of each Subsequent Transfer
Agreement has been duly authorized by the Seller by all necessary corporate
action.

     (d) BINDING OBLIGATION. This Agreement, each Subsequent Transfer Agreement
and each of the Basic Documents to which the Seller is a party constitute legal,
valid and binding obligations of the Seller, enforceable in accordance with its
terms, subject to applicable bankruptcy, insolvency, moratorium, fraudulent
conveyance, reorganization and similar laws now or hereafter in effect relating
to creditors' rights generally and subject to general principles of equity
(whether applied in a proceeding at law or in equity).

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

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

     (g) ALL CONSENTS. All authorizations, consents, orders or approvals of or
registrations or declarations with any court, regulatory body, administrative
agency or other government instrumentality required to be obtained, effected or
given by the Seller in connection with the execution and delivery by the Seller
of this Agreement, any Subsequent Transfer Agreement or any of the Basic
Documents to which it is a party and the performance by the Seller of the
transactions contemplated by this Agreement, any Subsequent Transfer Agreement
or any of the Basic Documents to which it is a party, have been duly obtained,
effected or given and are in full force and effect, except where failure to
obtain the same would not have a material and adverse effect upon the rights of
the Issuer, the Noteholders or the Certificateholders.

     (h) CHIEF EXECUTIVE OFFICE. The chief executive office of the Seller is at
1625 West North Market Boulevard, Suite 210, Sacramento, California 95834.

     SECTION 6.2. CORPORATE EXISTENCE. (a) During the term of this Agreement,
the Seller will keep in full force and effect its existence, rights and
franchises as a corporation under the laws of the jurisdiction of its
incorporation and will obtain and preserve its qualification to do business in
each jurisdiction in which such qualification is or shall be necessary to
protect the validity and enforceability of this Agreement, any Subsequent
Transfer Agreement, the Basic Documents and each other instrument or agreement
necessary or appropriate to the proper administration of this Agreement and the
transactions contemplated hereby.

     (b) During the term of this Agreement, the Seller shall observe the
applicable legal requirements for the recognition of the Seller as a legal
entity separate and apart from its Affiliates, including as follows:

                     (i) the Seller shall maintain corporate records and books
         of account separate from those of its Affiliates;

                     (ii) except as otherwise provided in this Agreement, the
         Seller shall not commingle its assets and funds with those of its
         Affiliates;

                     (iii) the Seller shall hold such appropriate meetings of
         its Board of Directors as are necessary to authorize all the Seller's
         corporate actions required by law to be authorized by the Board of
         Directors, shall keep minutes of such meetings and of meetings of its
         stockholder(s) and observe all other customary corporate formalities
         (and any successor Seller not a corporation shall observe similar
         procedures in accordance with its governing documents and applicable
         law);

                     (iv) the Seller shall at all times hold itself out to the
         public under the Seller's own name as a legal entity separate and
         distinct from its Affiliates; and

                     (v) all transactions and dealings between the Seller and
         its Affiliates will be conducted on an arm's-length basis.

     SECTION 6.3. LIABILITY OF SELLER; INDEMNITIES. The Seller shall be liable
in accordance herewith only to the extent of the obligations specifically
undertaken by the Seller under this Agreement.

     (a) The Seller shall indemnify, defend and hold harmless the Issuer, the
Owner Trustee, the Trust, the Security Insurer, the Trustee and the Indenture
Collateral Agent from and against any taxes that may at any time be asserted
against any such Person with respect to the transactions contemplated in this
Agreement and any of the Basic Documents (except any income taxes arising out of
fees paid to the Owner Trustee or the Trustee and except any taxes to which the
Owner Trustee or the Trustee may otherwise be subject to), including any sales,
gross receipts, general corporation, tangible personal property, privilege or
license taxes (but, in the case of the Issuer, not including any taxes asserted
with respect to, federal or other income taxes arising out of distributions on
the Certificates and the Notes) and costs and expenses in defending against the
same.

     (b) The Seller shall indemnify, defend and hold harmless the Issuer, the
Owner Trustee, the Trustee, the Indenture Collateral Agent, the Security
Insurer, and the Noteholders from and against any loss, liability or expense
incurred by reason of (i) the Seller's willful misfeasance, bad faith or
negligence in the performance of its duties under this Agreement, or by reason
of reckless disregard of its obligations and duties under this Agreement and
(ii) the Seller's or the Issuer's violation of Federal or state securities laws
in connection with the offering and sale of the Notes.

     (c) The Seller shall indemnify, defend and hold harmless the Owner Trustee
and its officers, directors, employees and agents from and against any and all
costs, expenses, losses, claims, damages and liabilities arising out of, or
incurred in connection with the acceptance or performance of the trusts and
duties set forth herein and in the Basic Documents except to the extent that
such cost, expense, loss, claim, damage or liability shall be due to the willful
misfeasance, bad faith or negligence (except for errors in judgment) of the
Owner Trustee.

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

     SECTION 6.4. MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE OBLIGATIONS
OF, SELLER. Any Person (a) into which the Seller may be merged or consolidated,
(b) which may result from any merger or consolidation to which the Seller shall
be a party or (c) which may succeed to the properties and assets of the Seller
substantially as a whole, which Person in any of the foregoing cases executes an
agreement of assumption to perform every obligation of the Seller under this
Agreement, shall be the successor to the Seller hereunder without the execution
or filing of any document or any further act by any of the parties to this
Agreement; provided, however, that (i) the Seller shall have received the
written consent of the Security Insurer prior to entering into any such
transaction, (ii) immediately after giving effect to such transaction, no
representation or warranty made pursuant to Section 3.1 shall have been breached
and no Servicer Default, and no event which, after notice or lapse of time, or
both, would become a Servicer Default shall have happened and be continuing,
(iii) the Seller shall have delivered to the Owner Trustee, the Trustee and the
Security Insurer an Officer's Certificate and an Opinion of Counsel each stating
that such consolidation, merger or succession and such agreement of assumption
comply with this Section and that all conditions precedent, if any, provided for
in this Agreement relating to such transaction have been complied with, (iv) the
Rating Agency Condition shall have been satisfied with respect to such
transaction and (v) the Seller shall have delivered to the Owner Trustee, the
Trustee and the Security Insurer an Opinion of Counsel stating that, in the
opinion of such counsel, either (A) all financing statements and continuation
statements and amendments thereto have been executed and filed that are
necessary fully to preserve and protect the interest of the Owner Trustee and
the Trustee, respectively, in the Receivables and reciting the details of such
filings or (B) no such action shall be necessary to preserve and protect such
interest. Notwithstanding anything herein to the contrary, the execution of the
foregoing agreement of assumption and compliance with clauses (i), (ii), (iii),
(iv) and (v) above shall be conditions to the consummation of the transactions
referred to in clauses (a), (b) or (c) above.

     SECTION 6.5. LIMITATION ON LIABILITY OF SELLER AND OTHERS. The Seller and
any director or officer or employee or agent of the Seller may rely in good
faith on the advice of counsel or on any document of any kind, prima facie
properly executed and submitted by any Person respecting any matters arising
under any Basic Document. The Seller shall not be under any obligation to appear
in, prosecute or defend any legal action that shall not be incidental to its
obligations under this Agreement, and that in its opinion may involve it in any
expense or liability.

     SECTION 6.6. SELLER MAY OWN CERTIFICATES OR NOTES. The Seller and any
Affiliate thereof may in its individual or any other capacity become the owner
or pledgee of Certificates or Notes with the same rights as it would have if it
were not the Seller or an Affiliate thereof, except as expressly provided herein
or in any Basic Document. Notes or Certificates so owned by the Seller or such
Affiliate shall have an equal and proportionate benefit under the provisions of
the Basic Documents, without preference, priority, or distinction as among all
of the Notes or Certificates, PROVIDED, HOWEVER, that any Notes or Certificates
owned by the Seller or any Affiliate thereof, during the time such Notes or
Certificates are owned by them, shall be without voting rights for any purpose
set forth in the Basic Documents and will not be entitled to the benefits of the
Note Policy. The Seller shall notify the Owner Trustee, the Trustee and the
Security Insurer promptly after it or any of its Affiliates become the owner of
a Certificate or a Note. The Seller hereby notifies the Owner Trustee that
immediately following the issuance of the Certificates that it and the
Representative will own all the Certificates.


                                  ARTICLE VII.

                                  THE SERVICER

     SECTION 7.1. REPRESENTATIONS OF SERVICER. The Servicer makes the following
representations on which the Security Insurer shall be deemed to have relied in
executing and delivering the Policies and on which the Issuer is deemed to have
relied in acquiring the Receivables. The representations speak as of the
execution and delivery of this Agreement and as of the Closing Date, in the case
of the Initial Receivables, and as of the applicable Subsequent Transfer Date,
in the case of the Subsequent Receivables, and shall survive the sale of the
Receivables to the Issuer and the pledge thereof to the Trustee pursuant to the
Indenture.

     (a) ORGANIZATION AND GOOD STANDING. The Servicer is duly organized and
validly existing as a corporation in good standing under the laws of the state
of its incorporation, with the corporate power and authority to own its
properties and to conduct its business as such properties are currently owned
and such business is presently conducted, and had at all relevant times, and
has, the power, authority and legal right to acquire, own, sell and service the
Receivables and to hold the Receivable Files as custodian.

     (b) DUE QUALIFICATION. The Servicer is duly qualified to do business and
has obtained all necessary licenses and approvals in all jurisdictions in which
the ownership or lease of property or the conduct of its business (including the
servicing of the Receivables as required by this Agreement) shall require such
qualifications, and was duly qualified and had all licenses in all relevant
jurisdictions required for the origination of the Receivables.

     (c) POWER AND AUTHORITY OF THE SERVICER. The Servicer has the corporate
power and authority to execute and deliver this Agreement and to perform its
obligations hereunder, and the execution, delivery and performance of this
Agreement have been duly authorized by the Servicer by all necessary corporate
action. All authorizations, consents, orders or approvals of or registrations or
declarations with any court, regulatory body, administrative agency or other
government instrumentality required to be obtained, effected or given by the
Servicer in connection with the execution and delivery by the Servicer of this
Agreement or any of the Basic Documents to which it is a party and the
performance by the Servicer of the transactions contemplated by this Agreement
or any of the Basic Documents to which it is a party, have been duly obtained,
effected or given and are in full force and effect, except where failure to
obtain the same would not have a material adverse effect upon the rights of the
Issuer or the Noteholders.

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

     (e) NO VIOLATION. The consummation of the transactions contemplated by this
Agreement and the fulfillment of the terms hereof do not result in any breach of
any of the terms and provisions of, or constitute (with or without notice or
lapse of time) a default under the articles of incorporation or by-laws of the
Servicer, or any indenture, agreement or other instrument to which the Servicer
is a party or by which it shall be bound; or result in the creation or
imposition of any Lien upon any of its properties pursuant to the terms of any
such indenture, agreement or other instrument (other than pursuant to the Basic
Documents); or violate any law or, to the best of the Servicer's knowledge, any
order, rule or regulation applicable to the Servicer of any court or of any
federal or state regulatory body, administrative agency or other governmental
instrumentality having jurisdiction over the Servicer or its properties.

     (f) NO PROCEEDINGS. There are no proceedings or investigations pending
against the Servicer, or, to its best knowledge, threatened against the
Servicer, before any court, regulatory body, administrative agency or other
governmental instrumentality having jurisdiction over the Servicer or its
properties: (i) asserting the invalidity of this Agreement or any of the Basic
Documents or the Notes, (ii) seeking to prevent the issuance of the Notes or the
consummation of any of the transactions contemplated by this Agreement or any of
the Basic Documents, (iii) seeking any determination or ruling that might
materially and adversely affect the performance by the Servicer of its
obligations under, or the validity or enforceability of this Agreement or any of
the Basic Documents or the Notes or (iv) relating to the Servicer and which
might adversely affect the federal income tax or ERISA attributes of the Issuer
or the Notes.

     (g) NO INSOLVENT OBLIGORS. As of the Initial Cutoff Date, no Obligor on an
Initial Receivable, and as of each Subsequent Cutoff Date, no Obligor on a
Subsequent Receivable being transferred on the related Subsequent Transfer Date,
shall be shown on the related Receivable Files as the subject of a bankruptcy
proceeding commenced following the execution of the related Contract.

     SECTION 7.2. INDEMNITIES OF SERVICER. (a) The Servicer shall be liable in
accordance herewith only to the extent of the obligations specifically
undertaken by the Servicer under this Agreement and the representations made by
the Servicer herein.

     (a) The Servicer shall defend, indemnify and hold harmless the Owner
Trustee, the Trustee, the Trust, the Indenture Collateral Agent, the Security
Insurer, the Noteholders and the Seller from and against any and all costs,
expenses, losses, damages, claims, and liabilities, arising out of or resulting
from the use, ownership or operation by the Servicer or any Affiliate thereof of
a Financed Vehicle.

     (b) The Servicer shall indemnify, defend and hold harmless the Owner
Trustee, the Trustee, the Seller, the Trust, the Indenture Collateral Agent, the
Security Insurer, their respective officers, directors, agents and employees and
the Noteholders from and against any and all costs, expenses, losses, claims,
damages, and liabilities to the extent that such cost, expense, loss, claim,
damage, or liability arose out of, or was imposed upon any such Person through,
the negligence, willful misfeasance or bad faith of the Servicer in the
performance of its duties under this Agreement or by reason of reckless
disregard of its obligations and duties under this Agreement.

     (c) The Servicer shall indemnify, defend and hold harmless the Owner
Trustee and its officers, directors, employees and agents from and against all
costs, expenses, losses, claims, damages and liabilities arising out of or
incurred in connection with the acceptance or performance of the trusts and
duties herein and in the Trust Agreement contained, except to the extent that
such costs, expense, loss, claim, damage or liability shall be due to the
willful misfeasance, bad faith or negligence (except for errors in judgment) of
the Owner Trustee.

     For purposes of this Section, in the event of the termination of the rights
and obligations of TMS Auto Finance (or any successor thereto pursuant to
Section 7.3) as Servicer pursuant to Section 8.1, or a resignation by such
Servicer pursuant to this Agreement, such Servicer shall be deemed to be the
Servicer pending appointment of a successor Servicer (other than the Trustee)
pursuant to Section 8.2.

     Indemnification under this Section shall survive the resignation or removal
of the Owner Trustee or the Trustee or the termination of this Agreement, the
Indenture or the Trust Agreement, as applicable, and shall include reasonable
fees and expenses of counsel and expenses of litigation. If the Servicer shall
have made any indemnity payments pursuant to this Section and the recipient
thereafter collects any of such amounts from others, such Person shall promptly
repay such amounts to the Servicer, without interest.

     SECTION 7.3. MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE OBLIGATIONS
OF, SERVICER. Any Person (a) into which the Servicer may be merged or
consolidated, (b) which may result from any merger or consolidation to which the
Servicer shall be a party or (c) which may succeed to the properties and assets
of the Servicer, substantially as a whole or (d) with respect to the Servicer's
obligations hereunder, which is a corporation 50% or more of the voting stock of
which is owned, directly or indirectly, by The Money Store Inc., which Person
executed an agreement of assumption to perform every obligation of the Servicer
hereunder shall be the successor to the Servicer under the Agreement without
further act on the part of any of the parties to the Agreement; PROVIDED,
however, that (i) the Servicer shall have received the written consent of the
Security Insurer prior to entering into any such transaction; (ii) immediately
after giving effect to such transaction, no Servicer Default and no event which,
after notice or lapse of time, or both, would become a Servicer Default shall
have happened and be continuing, (iii) the Servicer shall have delivered to the
Owner Trustee and the Trustee an Officer's Certificate and an Opinion of Counsel
each stating that such consolidation, merger or succession and such agreement of
assumption comply with this Section and that all conditions precedent provided
for in this Agreement relating to such transaction have been complied with, (iv)
the Rating Agency Condition shall have been satisfied with respect to such
transaction and (v) the Servicer shall have delivered to the Owner Trustee and
the Trustee an Opinion of Counsel stating that, in the opinion of such counsel,
either (A) all financing statements and continuation statements and amendments
thereto have been executed and filed that are necessary fully to preserve and
protect the interest of the Owner Trustee and the Trustee in the Receivables and
reciting the details of such filings or (B) no such action shall be necessary to
preserve and protect such interest. Notwithstanding anything herein to the
contrary, the execution of the foregoing agreement of assumption and compliance
with clauses (i), (ii), (iii), (iv) and (v) above shall be conditions to the
consummation of the transactions referred to in clauses (a), (b), (c) or (d)
above.

     SECTION 7.4. LIMITATION ON LIABILITY OF SERVICER AND Others. Neither the
Servicer nor any of its directors, officers, employees or agents shall be under
any liability to the Issuer, the Noteholders or the Certificateholders, except
as provided under this Agreement, for any action taken or for refraining from
the taking of any action pursuant to this Agreement or for errors in judgment;
PROVIDED, HOWEVER, that this provision shall not protect the Servicer or any
such person against any liability that would otherwise be imposed by reason of
willful misfeasance, bad faith or negligence in the performance of duties or by
reason of reckless disregard of obligations and duties under this Agreement. The
Servicer or any subservicer and any of their respective directors, officers,
employees or agents may rely in good faith on any document of any kind prima
facie properly executed and submitted by any Person respecting any matters
arising under this Agreement.

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

     SECTION 7.5. SERVICER NOT TO RESIGN. Subject to the provisions of Section
7.3, the Servicer may not resign from the obligations and duties hereby imposed
on it as Servicer under this Agreement except upon determination that by reason
of a change in legal requirements the performance of its duties under this
Agreement would cause it to be in violation of such legal requirements in a
manner which would result in a material adverse effect on the Servicer and the
Security Insurer does not elect to waive the obligations of the Servicer to
perform the duties which render it legally unable to act or does not elect to
delegate those duties to another Person. Notice of any such determination
permitting the resignation of the Servicer shall be communicated to the Owner
Trustee, the Trustee and the Security Insurer at the earliest practicable time
(and, if such communication is not in writing, shall be confirmed in writing at
the earliest practicable time) and any such determination shall be evidenced by
an Opinion of Counsel to such effect delivered to and satisfactory to the Owner
Trustee, the Trustee and the Security Insurer concurrently with or promptly
after such notice. No such resignation of the Servicer shall become effective
until a successor servicer shall have assumed the responsibilities and
obligations of TMS Auto Finance in accordance with Section 8.2 of this
Agreement.


                                  ARTICLE VIII.

                                     DEFAULT

     SECTION 8.1. SERVICER DEFAULT. If any one of the following events (a
"Servicer Default") shall occur and be continuing:

                     (a) Any failure by the Servicer to deliver to the Owner
         Trustee or Trustee for deposit in any of the Trust Accounts or the
         Certificate Distribution Account any payment required to be so
         delivered under the terms of the Notes, the Certificates or this
         Agreement that shall continue unremedied for a period of five Business
         Days after written notice of such failure is received by the Servicer
         from the Security Insurer, the Owner Trustee or the Trustee or after
         discovery of such failure by an Officer of the Servicer; or

                     (b) Failure by the Servicer duly to observe or to perform
         in any material respect any other covenants or agreements of the
         Servicer or the Seller (as the case may be) set forth in the Notes, the
         Certificates, this Agreement or any other Basic Document, which failure
         shall (i) materially and adversely affect the rights of either the
         Certificateholders or the Noteholders and (ii) continue unremedied for
         a period of 60 days after the date on which written notice of such
         failure, requiring the same to be remedied, shall have been given (A)
         to the Servicer by the Security Insurer, the Owner Trustee or the
         Trustee or (B) to the Servicer, the Owner Trustee and the Trustee by
         the Holders of Notes evidencing not less than 25% of the outstanding
         principal amount of the Notes or the holder of the Voting Interest, as
         applicable (or for such longer period, not in excess of 120 days, as
         may be reasonably necessary to remedy such default; provided that such
         default is capable of remedy within 120 days and the Servicer delivers
         an Officers' Certificate to the Security Insurer, the Owner Trustee and
         the Trustee to such effect and to the effect that the Servicer has
         commenced or will promptly commence, and will diligently pursue, all
         reasonable efforts to remedy such default); or

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

                     (d) So long as an Insurer Default shall not have occurred
         and be continuing, an Insurance Agreement Event of Default described in
         Section 5.01 of the Insurance Agreement shall have occurred;

then, and in each and every case, (i) so long as no Insurer Default shall
have occurred and be continuing, the Trustee may, with the consent of the
Security Insurer and at the direction of the Security Insurer, the Trustee
shall, subject to subsection (b) of this Section 8.1, except in the case of an
event arising under Section 5.01(c) of the Insurance Agreement or (ii) if an
Insurer Default shall have occurred and be continuing, any of the Trustee or the
Holders of Notes evidencing not less than a majority of the principal amount of
the Notes then outstanding, or the Holder of the Voting Interest (as defined in
the Trust Agreement), as applicable, in the case of any default that does not
adversely affect the Trustee or the Noteholders, in any case by notice given in
writing to the Servicer (and to the Trustee if given by the Security Insurer or,
as applicable, the Noteholders or the Certificateholders) may terminate all of
the rights and obligations of the Servicer under this Agreement. For purposes of
Section 8.1(d), any determination of an adverse effect on the interest of the
Certificateholders or the Noteholders pursuant to Section 8.1(b) shall be made
without consideration of the availability of funds under the Policies. On or
after the receipt by the Servicer of such written notice, all authority, power,
obligations and responsibilities of the Servicer under this Agreement, whether
with respect to the Notes, the Certificates or the Receivables or otherwise,
automatically shall pass to, be vested in and become obligations and
responsibilities of the Trustee provided that the Trustee is not unwilling or
unable to act; PROVIDED, HOWEVER, that the Trustee shall have no liability with
respect to any obligation which was required to be performed by the prior
Servicer prior to the date that the Trustee becomes the Servicer or any claim of
a third party based on any alleged action or inaction of the prior Servicer. The
Trustee is authorized and empowered by this Agreement, as successor Servicer to
execute and deliver, on behalf of the prior Servicer, as attorney-in-fact or
otherwise, any and all documents and other instruments and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
notice of termination, whether to complete the transfer and endorsement of the
Receivables and the other Trust Property and related documents, to show the
Owner Trustee as lienholder or secured party on the related Lien Certificates,
or otherwise. The prior Servicer agrees to cooperate with the successor Servicer
in effecting the termination of the responsibilities and rights of the prior
Servicer under this Agreement, including, without limitation, the transfer to
the successor Servicer for administration by it of all cash amounts that shall
at the time be held by the prior Servicer for deposit, or have been deposited by
the prior Servicer, in the Collection Account or thereafter received with
respect to the Receivables and the delivery to the successor Servicer of all
Receivables Files, records and a computer tape in readable form containing all
information necessary to enable the successor Servicer to service the
Receivables and the other Trust Property. The terminated Servicer shall grant
the Trustee, (in its capacity as Trustee and/or successor Servicer), the Owner
Trustee and the Security Insurer reasonable access to the terminated Servicer's
premises at the Servicer's expense.

     SECTION 8.2. APPOINTMENT OF SUCCESSOR. (a) Upon the Servicer's receipt of
notice of termination, pursuant to Section 8.1 or the Servicer's resignation in
accordance with the terms of this Agreement, the predecessor Servicer shall
continue to perform its functions as Servicer under this Agreement, in the case
of termination, only until the date specified in such termination notice or, if
no such date is specified in a notice of termination, until receipt of such
notice and, in the case of resignation, until the later of (x) the date 45 days
from the delivery to the Owner Trustee and the Trustee of written notice of such
resignation (or written confirmation of such notice) in accordance with the
terms of this Agreement and (y) the date upon which the predecessor Servicer
shall become unable to act as Servicer, as specified in the notice of
resignation and accompanying Opinion of Counsel. In the event of the Servicer's
termination hereunder, the Trustee shall, provided it is not unwilling or unable
to act, assume the obligations of Servicer hereunder, and shall accept its
appointment by a written assumption in form acceptable to the Security Insurer.
Notwithstanding the above, the Trustee, with the prior written consent of the
Security Insurer, or the Security Insurer shall, if the Trustee shall be
unwilling or legally unable so to act, appoint, or petition a court of competent
jurisdiction to appoint, any established institution having a net worth of not
less than $50,000,000 and whose regular business shall include the servicing of
automotive receivables as the successor to the Servicer under the Agreement. Any
successor Servicer shall be acceptable to the Security Insurer.

     (b) Upon appointment, the successor Servicer (including the Trustee acting
as successor Servicer) shall be the successor in all respects to the predecessor
Servicer and shall be subject to all the responsibilities, duties and
liabilities arising thereafter relating thereto placed on the predecessor
Servicer, subject to the exceptions set forth in Section 8.2(a) hereof, and
shall be entitled to the Servicing Fee and all the rights granted to the
predecessor Servicer by the terms and provisions of this Agreement.

     SECTION 8.3. [RESERVED]

     SECTION 8.4. NOTIFICATION TO NOTEHOLDERS AND CERTIFICATEHOLDERS. Upon any
termination of, or appointment of a successor to, the Servicer pursuant to this
Article VIII, the Owner Trustee shall give prompt written notice thereof to
Certificateholders, the Security Insurer and the Trustee shall give prompt
written notice thereof to Noteholders and to the Rating Agencies.

     SECTION 8.5. WAIVER OF PAST DEFAULTS. So long as no Insurer Default shall
have occurred and be continuing, the Security Insurer (or, if an Insurer Default
shall have occurred and be continuing, the Holders of Notes evidencing not less
than a majority of the outstanding principal amount of the Notes, or the Holders
of the Voting Interest as applicable, in the case of any default which does not
adversely affect the Trustee or the Noteholders) may, on behalf of all
Noteholders and Certificateholders, waive any default by the Servicer in the
performance of its obligations hereunder and its consequences, except a default
in making any required deposits to or payments from any of the Trust Accounts in
accordance with this Agreement. Upon any such waiver of a past default, such
default shall cease to exist, and any Servicer Default arising therefrom shall
be deemed to have been remedied for every purpose of this Agreement. No such
waiver shall extend to any subsequent or other default or impair any right
consequent thereto.


                                   ARTICLE IX.

                                   TERMINATION

     SECTION 9.1. OPTIONAL PURCHASE OF ALL RECEIVABLES. (a) On the last day of
any Monthly Period as of which the Pool Balance shall be less than or equal to
10% of the Original Pool Balance, the Servicer shall have the option to purchase
the Owner Trust Estate, other than the Trust Accounts and the Certificate
Distribution Account (with the consent of the Security Insurer if such purchase
would result in a claim on the Note Policy or would result in any amount owing
to the Security Insurer under the Insurance Agreement remaining unpaid);
PROVIDED, HOWEVER, that the amount to be paid for such purchase (as set forth in
the following sentence) shall be sufficient to pay the full amount of principal,
premium, if any, and interest then due and payable on the Notes. To exercise
such option, the Servicer shall deposit pursuant to Section 5.5 in the
Collection Account an amount equal to the aggregate Purchase Amount for the
Receivables (including Defaulted Receivables), plus any amounts then due and
owing to the Security Insurer plus the appraised value of any other property
held by the Trust, such value to be determined by an appraiser mutually agreed
upon by the Servicer, the Security Insurer, the Owner Trustee and the Trustee,
and shall succeed to all interests in and to the Trust.

     (b) Upon any sale of the assets of the Trust pursuant to Section 9.2 of the
Trust Agreement, the Servicer shall instruct the Trustee to deposit the proceeds
from such sale after all payments and reserves therefrom (including the expenses
of such sale) have been made (the "Insolvency Proceeds") in the Collection
Account. On the Distribution Date on which the Insolvency Proceeds are deposited
in the Collection Account (or, if such proceeds are not so deposited on a
Distribution Date, on the Distribution Date immediately following such deposit),
the Servicer shall instruct the Trustee to make, and the Trustee shall make, the
following deposits and distributions (after the application on such Distribution
Date of the Distribution Amount pursuant to Section 5.6(b)) from the Insolvency
Proceeds and the Distribution Amount for such Distribution Date:

                     (i) to the Note Distribution Account, any portion of the
         Noteholders' Interest Distributable Amount not otherwise deposited into
         the Note Distribution Account on such Distribution Date; and

                     (ii) to the Note Distribution Account, the outstanding
         principal amount of the Notes (after giving effect to the reduction in
         the outstanding principal amount of the Notes to result from the
         deposits made in the Note Distribution Account on such Distribution
         Date).

Any Insolvency Proceeds remaining after the deposits described above shall
be paid first to the Security Insurer to the extent of any amounts owing to the
Security Insurer under the Insurance Agreement and not paid, and second, to the
extent of any remaining funds, to the Holder of the GP Interest.

     (c) Notice of any termination of the Trust shall be given by the Servicer
to the Owner Trustee, the Trustee, the Security Insurer and the Rating Agencies
as soon as practicable after the Servicer has received notice thereof.

     (d) Following the satisfaction and discharge of the Indenture and the
payment in full of the principal of and interest on the Notes, the
Certificateholders will succeed to the rights of the Noteholders hereunder and
the Owner Trustee will succeed to the rights of, and assume the obligations of,
the Trustee pursuant to this Agreement.


                                   ARTICLE X.

                      ADMINISTRATIVE DUTIES OF THE SERVICER

     SECTION 10.1. ADMINISTRATIVE DUTIES. (a) DUTIES WITH RESPECT TO THE
INDENTURE AND DEPOSITORY AGREEMENTS. The Servicer shall perform all its duties
and the duties of the Issuer under the Indenture and the Depository Agreements.
In addition, the Servicer shall consult with the Owner Trustee as the Servicer
deems appropriate regarding the duties of the Issuer under the Indenture and the
Depository Agreements. The Servicer shall monitor the performance of the Issuer
and shall advise the Owner Trustee when action is necessary to comply with the
Issuer's duties under the Indenture and the Depository Agreements. The Servicer
shall prepare for execution by the Issuer or shall cause the preparation by
other appropriate Persons of all such documents, reports, filings, instruments,
certificates and opinions as it shall be the duty of the Issuer to prepare, file
or deliver pursuant to the Indenture and the Depository Agreements. In
furtherance of the foregoing, the Servicer shall take all necessary action that
is the duty of the Issuer to take pursuant to the Indenture and the Depository
Agreements, including, without limitation, pursuant to Sections 2.7, 3.5, 3.6,
3.7, 3.9, 7.2, 7.3, 11.1 and 11.15 of the Indenture.

                     (b) DUTIES WITH RESPECT TO THE ISSUER.

                     (i) In addition to the duties of the Servicer set forth in
         this Agreement or any of the Basic Documents, the Servicer shall
         perform such calculations and shall prepare for execution by the Issuer
         or the Owner Trustee or shall cause the preparation by other
         appropriate Persons of all such documents, reports, filings,
         instruments, certificates and opinions as it shall be the duty of the
         Issuer or the Owner Trustee to prepare, file or deliver pursuant to
         this Agreement or any of the Basic Documents, and at the request of the
         Owner Trustee shall take all appropriate action that it is the duty of
         the Issuer to take pursuant to this Agreement or any of the Basic
         Documents, including, without limitation, pursuant to Sections 2.6 and
         2.11 of the Trust Agreement. In accordance with the directions of the
         Issuer or the Owner Trustee, the Servicer shall administer, perform or
         supervise the performance of such other activities in connection with
         the Collateral (including the Basic Documents) as are not covered by
         any of the foregoing provisions and as are expressly requested by the
         Issuer or the Owner Trustee and are reasonably within the capability of
         the Servicer.

                     (ii) Notwithstanding anything in this Agreement or any of
         the Basic Documents to the contrary, the Servicer shall be responsible
         for promptly notifying the Owner Trustee in the event that any
         withholding tax is imposed on the Issuer's payments (or allocations of
         income) to an Owner (as defined in the Trust Agreement) as contemplated
         in Section 5.2(f) of the Trust Agreement. Any such notice shall be in
         writing and specify the amount of any withholding tax required to be
         withheld by the Owner Trustee pursuant to such provision.

                     (iii) Notwithstanding anything in this Agreement or the
         Basic Documents to the contrary, the Servicer shall be responsible for
         performance of the duties of the Issuer or the Owner Trustee and the
         General Partner set forth in Section 5.6(a), (b), (c) and (d) of the
         Trust Agreement with respect to, among other things, accounting and
         reports to Owners (as defined in the Trust Agreement); PROVIDED,
         HOWEVER, that once prepared by the Servicer the Owner Trustee shall
         retain responsibility for the distribution of the Schedule K-1s
         necessary to enable each Certificateholder to prepare its federal and
         state income tax returns.

                     (iv) The Servicer shall perform the duties of the Servicer
         specified in Section 10.2 of the Trust Agreement required to be
         performed in connection with the resignation or removal of the Owner
         Trustee, and any other duties expressly required to be performed by the
         Servicer under this Agreement or any of the Basic Documents.

                     (v) In carrying out the foregoing duties or any of its
         other obligations under this Agreement, the Servicer may enter into
         transactions with or otherwise deal with any of its Affiliates;
         PROVIDED, HOWEVER, that the terms of any such transactions or dealings
         shall be in accordance with any directions received from the Issuer and
         shall be, in the Servicer's opinion, no less favorable to the Issuer in
         any material respect.

     (c) TAX MATTERS. The Servicer shall prepare and file, on behalf of the
Holder of the GP Interest, all tax returns, tax elections, financial statements
and such annual or other reports of the Issuer as are necessary for preparation
of tax reports as provided in Article V of the Trust Agreement, including
without limitation Forms 1099 and 1066. All tax returns will be signed by the
Holder of the GP Interest.

     (d) NON-MINISTERIAL MATTERS. With respect to matters that in the reasonable
judgment of the Servicer are non-ministerial, the Servicer shall not take any
action pursuant to this Article X unless within a reasonable time before the
taking of such action, the Servicer shall have notified the Owner Trustee and
the Trustee of the proposed action and the Owner Trustee and, with respect to
items (A), (B), (C) and (D) below, the Trustee shall not have withheld consent
or provided an alternative direction. For the purpose of the preceding sentence,
"non-ministerial matters" shall include:

                           (A)      the amendment of or any supplement to the
                  Indenture;

                           (B)      the initiation of any claim or lawsuit by
                  the Issuer and the compromise of any action, claim or
                  lawsuit brought by or against the Issuer (other than
                  in connection with the collection of the Receivables);

                           (C)      the amendment, change or modification of
                  this Agreement or any of the Basic Documents;

                           (D)    the appointment of successor Note Registrars,
                  successor Paying Agents and successor Trustees pursuant to the
                  Indenture or the appointment of Successor Servicers or the 
                  consent to the assignment by the Note Registrar, Paying Agent 
                  or Trustee of its obligations under the Indenture; and

                           (E)    the removal of the Trustee.

     (e) EXCEPTIONS. Notwithstanding anything to the contrary in this Agreement,
except as expressly provided herein or in the other Basic Documents, the
Servicer, in its capacity hereunder, shall not be obligated to, and shall not,
(1) make any payments to the Noteholders or Certificateholders under the Basic
Documents, (2) sell the Owner Trust Estate pursuant to Section 5.5 of the
Indenture, (3) take any other action that the Issuer directs the Servicer not to
take on its behalf or (4) in connection with its duties hereunder assume any
indemnification obligation of any other Person.

     SECTION 10.2. RECORDS. The Servicer shall maintain appropriate books of
account and records relating to services performed under this Agreement, which
books of account and records shall be accessible for inspection by the Issuer at
any time during normal business hours.

     SECTION 10.3. ADDITIONAL INFORMATION TO BE FURNISHED TO THE ISSUER. The
Servicer shall furnish to the Issuer from time to time such additional
information regarding the Collateral as the Issuer shall reasonably request.


                                   ARTICLE XI.

                            MISCELLANEOUS PROVISIONS

     SECTION 11.1 AMENDMENT. This Agreement may be amended from time to time by
the Representative, the Seller, the Servicer and the Owner Trustee, with the
consent of the Trustee (which consent may not be unreasonably withheld), with
the prior written consent of the Security Insurer (so long as no Insurer Default
has occurred and is continuing) but without the consent of any of the
Noteholders or the Certificateholders, to cure any ambiguity, to correct or
supplement any provisions in this Agreement, to comply with any changes in the
Code, or to make any other provisions with respect to matters or questions
arising under this Agreement which shall not be inconsistent with the provisions
of this Agreement or the Insurance Agreement; PROVIDED, HOWEVER, that such
action shall not, as evidenced by an Opinion of Counsel delivered to the Owner
Trustee and the Trustee, adversely affect in any material respect the interests
of any Noteholder or Certificateholder; provided further that if an Insurer
Default has occurred and is continuing, such action shall not materially
adversely affect the interests of the Security Insurer in the Trust.

     This Agreement may also be amended from time to time by the Representative,
the Seller, the Servicer and the Owner Trustee, with the consent of the Security
Insurer (so long as no Insurer Default has occurred and is continuing), the
consent of the Trustee, the consent of the Holders of Notes evidencing not less
than a majority of the outstanding principal amount of the Notes and the consent
of the Holder of the Voting Interest (as defined in the Trust Agreement) for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of this Agreement or of modifying in any manner the rights of
the Noteholders or the Certificateholders; PROVIDED, HOWEVER, that no such
amendment shall (a) increase or reduce in any manner the amount of, or
accelerate or delay the timing of, collections of payments on Receivables or
distributions that shall be required to be made for the benefit of the
Noteholders or the Certificateholders or (b) reduce the aforesaid percentage of
the outstanding principal amount of the Notes and the Certificate Balance, the
Holders of which are required to consent to any such amendment, without the
consent of the Holders of all the outstanding Notes and the Holder of the Voting
Interest (as defined in the Trust Agreement), of each class affected thereby;
provided further, that if an Insurer Default has occurred and is continuing,
such action shall not materially adversely affect the interest of the Security
Insurer.

     Promptly after the execution of any such amendment or consent, the Owner
Trustee shall furnish written notification of the substance of such amendment or
consent to each Certificateholder and the Rating Agencies.

     It shall not be necessary for the consent of Certificateholders or
Noteholders pursuant to this Section to approve the particular form of any
proposed amendment or consent, but it shall be sufficient if such consent shall
approve the substance thereof. The manner of obtaining such consents (and any
other consents of Noteholders or Certificateholders provided for in this
Agreement) and of evidencing the authorization of any action by Noteholders or
Certificateholders shall be subject to such reasonable requirements as the
Trustee or the Owner Trustee, as applicable, may prescribe.

     Prior to the execution of any amendment to this Agreement, the Owner
Trustee, the Trustee and the Security Insurer shall be entitled to receive and
rely upon an Opinion of Counsel stating that the execution of such amendment is
authorized or permitted by this Agreement and the Opinion of Counsel referred to
in Section 11.2(i)(1) has been delivered. The Owner Trustee and the Trustee may,
but shall not be obligated to, enter into any such amendment which affects the
Issuer's, the Owner Trustee's or the Trustee's, as applicable, own rights,
duties or immunities under this Agreement or otherwise.

     SECTION 11.2. PROTECTION OF TITLE TO TRUST. (a) The Seller shall execute
and file such financing statements and cause to be executed and filed such
continuation statements, all in such manner and in such places as may be
required by law fully to preserve, maintain and protect the interest of the
Issuer and the interests of the Indenture Collateral Agent on behalf of the
Noteholders, the Certificateholders and the Security Insurer in the Receivables
and in the proceeds thereof. The Seller shall deliver (or cause to be delivered)
to the Security Insurer, the Owner Trustee and the Indenture Collateral Agent
file-stamped copies of, or filing receipts for, any document filed as provided
above, as soon as available following such filing.

     (b) Neither the Seller nor the Servicer shall change its name, identity or
corporate structure in any manner that would, could or might make any financing
statement or continuation statement filed in accordance with paragraph (a) above
seriously misleading within the meaning of Section 9-402(7) of the UCC, unless
it shall have given the Security Insurer, the Owner Trustee and the Trustee at
least five days' prior written notice thereof and shall have promptly filed
appropriate amendments to all previously filed financing statements or
continuation statements. Promptly upon such filing, the Seller or the Servicer,
as the case may be, shall deliver an Opinion of Counsel in form and substance
reasonably satisfactory to the Security Insurer, stating either (A) all
financing statements and continuation statements have been executed and filed
that are necessary fully to preserve and protect the interest of the Trust and
the Trustee in the Receivables, and reciting the details of such filings or
referring to prior Opinions of Counsel in which such details are given, or (B)
no such action shall be necessary to preserve and protect such interest.

     (c) Each of the Seller and the Servicer shall have an obligation to give
the Security Insurer, the Owner Trustee and the Trustee at least 60 days' prior
written notice of any relocation of its principal executive office if, as a
result of such relocation, the applicable provisions of the UCC would require
the filing of any amendment of any previously filed financing or continuation
statement or of any new financing statement and shall promptly file any such
amendment. The Servicer shall at all times maintain each office from which it
shall service Receivables, and its principal executive office, within the United
States of America.

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

     (e) The Servicer shall maintain its computer systems so that, from and
after the time of sale under this Agreement of the Receivables to the Issuer,
the Servicer's master computer records (including any backup archives) that
refer to a Receivable shall indicate clearly the interest of the Issuer and the
Trustee on behalf of the Certificateholders, the Noteholders and the Security
Insurer in such Receivable and that such Receivable is owned by the Issuer and
has been pledged to the Trustee. Indication of the Issuer's and the Trustee's
interest in a Receivable shall be deleted from or modified on the Servicer's
computer systems when, and only when, the related Receivable shall have been
paid in full or repurchased.

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

     (g) The Servicer shall permit the Trustee and the Security Insurer and
their respective agents at any time during normal business hours to inspect,
audit and make copies of and abstracts from the Servicer's records regarding any
Receivable or any other portion of the Trust Property. The preceding sentence
shall not create any duty or obligation on the part of the Trustee to perform
any such acts.

     (h) Upon request, the Servicer shall furnish to the Security Insurer, the
Owner Trustee or to the Trustee, within five Business Days, a list of all
Receivables (by contract number and name of Obligor) then held as part of the
Trust, together with a reconciliation of such list to the Schedule of
Receivables and to each of the Servicer's Certificates furnished before such
request indicating removal of Receivables from the Trust.

     (i) The Servicer shall deliver to the Security Insurer, the Owner Trustee
and the Trustee:

                     (1) promptly after the execution and delivery of the
         Agreement and, if required pursuant to Section 11.1, of each amendment,
         an Opinion of Counsel stating that, in the opinion of such Counsel, in
         form and substance reasonably satisfactory to the Security Insurer,
         either (A) all financing statements and continuation statements have
         been executed and filed that are necessary fully to preserve and
         protect the interest of the Trust and the Trustee in the Receivables,
         and reciting the details of such filings or referring to prior Opinions
         of Counsel in which such details are given, or (B) no such action shall
         be necessary to preserve and protect such interest; and

                     (2) within 90 days after the beginning of each calendar
         year beginning with the first calendar year beginning more than three
         months after the Cutoff Date, an Opinion of Counsel, dated as of a date
         during such 90-day period, stating that, in the opinion of such
         counsel, either (A) all financing statements and continuation
         statements have been executed and filed that are necessary fully to
         preserve and protect the interest of the Trust and the Trustee in the
         Receivables, and reciting the details of such filings or referring to
         prior Opinions of Counsel in which such details are given, or (B) no
         such action shall be necessary to preserve and protect such interest.

     Each Opinion of Counsel referred to in clause (l) or (2) above shall
specify any action necessary (as of the date of such opinion) to be taken in the
following year to preserve and protect such interest.

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

     SECTION 11.3. NOTICES. All demands, notices and communications upon or to
the Seller, the Servicer, the Owner Trustee, the Trustee or the Rating Agencies
under this Agreement shall be in writing, personally delivered, or mailed by
certified mail, return receipt requested, and shall be deemed to have been duly
given upon receipt (a) in the case of the Seller to TMS Auto Holdings, Inc.,
1625 West North Market Blvd., Suite 210, Sacramento, California 95834,
Attention: Executive Vice President with a copy to: The Money Store Inc., 2840
Morris Ave., Union, New Jersey, 07083, Attention: Executive Vice President (b)
in the case of the Servicer to The Money Store Auto Finance Inc., 1625 West
North Market Blvd., Suite 210, Sacramento, California 95834, Attention:
President, with a copy to: The Money Store Inc., 2840 Morris Ave., Union, New
Jersey, 07083, Attention: Executive Vice President (c) in the case of the Issuer
or the Owner Trustee, at the Corporate Trust Office of the Owner Trustee, with a
copy to Bankers Trust Company, 4 Albany Street, New York, New York 10006,
Attention: Corporate Trust Agency, Structured Finance, 10th floor, (d) in the
case of the Trustee or the Indenture Collateral Agent, at the Corporate Trust
Office, (e) in the case of the Security Insurer, to MBIA Insurance Corporation,
113 King Street, Armonk, New York 10504, Attention: Insured Portfolio
Management-SF; (f) in the case of Moody's, to Moody's Investors Service, Inc.,
ABS Monitoring Department, 99 Church Street, New York, New York 10007; and (g)
in the case of Standard & Poor's, to Standard & Poor's Ratings Group, 25
Broadway - 15th Floor, New York, New York 10004, Attention: Asset Backed
Surveillance Department. Any notice required or permitted to be mailed to a
Noteholder or Certificateholder shall be given by first class mail, postage
prepaid, at the address of such Holder as shown in the Certificate Register or
Note Register, as applicable. Any notice so mailed within the time prescribed in
the Agreement shall be conclusively presumed to have been duly given, whether or
not the Certificateholder or Noteholder shall receive such notice.

     SECTION 11.4. ASSIGNMENT. Notwithstanding anything to the contrary
contained herein, except as provided in Sections 6.4 and 7.3 and as provided in
the provisions of this Agreement concerning the resignation of the Servicer,
this Agreement may not be assigned by the Seller or the Servicer without the
prior written consent of the Owner Trustee, the Trustee and the Security Insurer
(or if an Insurer Default shall have occurred and be continuing the Holders of
Notes evidencing not less than 66% of the principal amount of the outstanding
Notes.)

     SECTION 11.5. LIMITATIONS ON RIGHTS OF OTHERS. The provisions of this
Agreement are solely for the benefit of the Seller, the Servicer, the Issuer,
the Owner Trustee and for the benefit of the Certificateholders (including the
General Partner), the Trustee, the Security Insurer and the Noteholders, as
third-party beneficiaries. Nothing in this Agreement, whether express or
implied, shall be construed to give to any other Person, other than express
third-party beneficiaries, any legal or equitable right, remedy or claim in the
Owner Trust Estate or under or in respect of this Agreement or any covenants,
conditions or provisions contained herein.

     SECTION 11.6. SEVERABILITY. Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

     SECTION 11.7.7 SEPARATE COUNTERPARTS. This Agreement may be executed by the
parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

     SECTION 11.8. HEADINGS. The headings of the various Articles and Sections
herein are for convenience of reference only and shall not define or limit any
of the terms or provisions hereof.

     SECTION 11.9. GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION 11.10. ASSIGNMENT TO TRUSTEE. The Seller hereby acknowledges and
consents to any mortgage, pledge, assignment and grant of a security interest by
the Issuer to the Trustee pursuant to the Indenture for the benefit of the
Issuer Secured Parties (as defined in the Indenture) of all right, title and
interest of the Issuer in, to and under the Receivables and/or the assignment of
any or all of the Issuer's rights and obligations hereunder to the Trustee.

     SECTION 11.11. NONPETITION COVENANTS. (a) Notwithstanding any prior
termination of this Agreement, the parties hereto shall not, prior to the date
which is one year and one day after the termination of this Agreement with
respect to the Issuer, acquiesce, petition or otherwise invoke or cause the
Issuer to invoke the process of any court or government authority for the
purpose of commencing or sustaining a case against the Issuer under any federal
or state bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the Issuer or any substantial part of its property, or ordering the winding
up or liquidation of the affairs of the Issuer.

     (b) Notwithstanding any prior termination of this Agreement, the parties
hereto shall not, prior to the date that is one year and one day after the
termination of this Agreement with respect to the Seller, acquiesce to, petition
or otherwise invoke or cause the Seller to invoke the process of any court or
government authority for the purpose of commencing or sustaining a case against
the Seller under any federal or state bankruptcy, insolvency or similar law,
appointing a receiver, liquidator, assignee, trustee, custodian, sequestrator,
or other similar official of the Seller or any substantial part of its property,
or ordering the winding up or liquidation of the affairs of the Seller.

     SECTION 11.12. LIMITATION OF LIABILITY OF OWNER TRUSTEE, TRUSTEE AND
INDENTURE COLLATERAL AGENT. (a) Notwithstanding anything contained herein to the
contrary, this Agreement has been countersigned by Bankers Trust (Delaware) not
in its individual capacity but solely in its capacity as Owner Trustee of the
Issuer and in no event shall Bankers Trust (Delaware) in its individual capacity
or, except as expressly provided in the Trust Agreement, as Owner Trustee have
any liability for the representations, warranties, covenants, agreements or
other obligations of the Issuer hereunder or in any of the certificates, notices
or agreements delivered pursuant hereto, as to all of which recourse shall be
had solely to the assets of the Issuer. For all purposes of this Agreement, in
the performance of its duties or obligations hereunder or in the performance of
any duties or obligations of the Issuer hereunder, the Owner Trustee shall be
subject to, and entitled to the benefits of, the terms and provisions of
Articles VI, VII and VIII of the Trust Agreement.

     (b) Notwithstanding anything contained herein to the contrary, this
Agreement has been accepted by The Chase Manhattan Bank, not in its individual
capacity but solely as Trustee and as Indenture Collateral Agent, and in no
event shall The Chase Manhattan Bank have any liability for the representations,
warranties, covenants, agreements or other obligations of the Issuer hereunder
or in any of the certificates, notices or agreements delivered pursuant hereto,
as to all of which recourse shall be had solely to the assets of the Issuer.

     SECTION 11.13. INDEPENDENCE OF THE SERVICER. For all purposes of this
Agreement, the Servicer shall be an independent contractor and shall not be
subject to the supervision of the Issuer or the Owner Trustee with respect to
the manner in which it accomplishes the performance of its obligations
hereunder. Unless expressly authorized by the Issuer, the Servicer shall have no
authority to act for or represent the Issuer or the Owner Trustee in any way and
shall not otherwise be deemed an agent of the Issuer or the Owner Trustee.

     SECTION 11.14. NO JOINT VENTURE. Nothing contained in this Agreement (i)
shall constitute the Servicer and either of the Issuer or the Owner Trustee as
members of any partnership, joint venture, association, syndicate,
unincorporated business or other separate entity, (ii) shall be construed to
impose any liability as such on any of them or (iii) shall be deemed to confer
on any of them any express, implied or apparent authority to incur any
obligation or liability on behalf of the others.

     SECTION 11.15. THIRD-PARTY BENEFICIARIES. This Agreement shall inure to the
benefit of and be binding upon the parties hereto and their respective
successors and permitted assigns. The Security Insurer and its successors and
assigns shall be a third-party beneficiary to the provisions of this Agreement,
and shall be entitled to rely upon and directly to enforce such provisions of
this Agreement so long as no Insurer Default shall have occurred and be
continuing. Except as expressly stated otherwise herein or in the Basic
Documents, any right of the Security Insurer to direct, appoint, consent to,
approve of, or take any action under this Agreement, shall be a right exercised
by the Security Insurer in its sole and absolute discretion.

     SECTION 11.16. DISCLAIMER BY SECURITY INSURER. The Security Insurer may
disclaim any of its rights and powers under this Agreement (but not its duties
and obligations under the Note Policy) upon delivery of a written notice to the
Owner Trustee and the Trustee.

<PAGE>

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

                                    THE MONEY STORE AUTO TRUST 1997-3

                                    By BANKERS TRUST (DELAWARE),
                                        not in its individual capacity
                                        but solely as Owner Trustee on
                                        behalf of the Trust,


                                    By_____________________________________
                                         Name:
                                         Title:


                                    TMS AUTO HOLDINGS, INC.,
                                    Seller,


                                    By_____________________________________
                                         Name:
                                         Title:


                                     THE MONEY STORE AUTO FINANCE INC.,
                                     Servicer,


                                     By_____________________________________
                                          Name:
                                          Title:


                                     THE MONEY STORE INC.,
                                     Representative,


                                     By_____________________________________
                                         Name:
                                         Title:


Acknowledged and Accepted:

THE CHASE MANHATTAN BANK, not
in its individual capacity
but solely as Trustee,


By___________________________
         Name:
         Title:


Acknowledged and Accepted:

BANKERS TRUST (DELAWARE),
not in its individual capacity
but solely as Owner Trustee,


By____________________________
         Name:
         Title:


Acknowledged and Accepted:

THE CHASE MANHATTAN BANK, not
 in its individual capacity
 but solely as Indenture Collateral
 Agent


By____________________________
         Name:
         Title:


<PAGE>


                                                               SCHEDULE A



                             SCHEDULE OF RECEIVABLES

<PAGE>


                                                                SCHEDULE B


                             LOCATION OF RECEIVABLES


                              The Money Store Inc.
                         625 West North Market Boulevard
                                    Suite 210
                              Sacramento, CA 95834

<PAGE>


                                    EXHIBIT A


                          SUBSEQUENT TRANSFER AGREEMENT


     TRANSFER No.         OF SUBSEQUENT RECEIVABLES dated as of , 1997, among 
THE MONEY STORE AUTO TRUST 1997-3, a Delaware business trust (the
"Issuer"), TMS AUTO HOLDINGS, INC., a Delaware corporation (the "Seller"), THE
MONEY STORE AUTO FINANCE INC. a Delaware corporation (the "Servicer"), and THE
MONEY STORE INC., a New Jersey corporation (the "Representative") pursuant to
the Sale and Servicing Agreement referred to below.


                               W I T N E S E T H:

     WHEREAS the Issuer, the Seller, the Servicer and the Representative are
parties to the Sale and Servicing Agreement, dated as of August 31, 1997 (as
amended or supplemented, the "Sale and Servicing Agreement");

     WHEREAS pursuant to the Sale and Servicing Agreement, the Seller wishes to
convey the Subsequent Receivables to the Issuer; and

     WHEREAS, the Issuer is willing to accept such conveyance subject to the
terms and conditions hereof.


     NOW, THEREFORE, the Issuer, the Seller and the Servicer hereby agree as
follows:

     l. DEFINED TERMS. Capitalized terms used herein shall have the meanings
ascribed to them in the Sale and Servicing Agreement unless otherwise defined
herein.

     "SUBSEQUENT CUTOFF DATE" shall mean, with respect to the Subsequent
Receivables conveyed hereby, ____________, 1997.

     "SUBSEQUENT TRANSFER DATE" shall mean, with respect to the Subsequent
Receivables conveyed hereby, , 1997.

     2. SCHEDULE OF RECEIVABLES. Annexed hereto is a supplement to Schedule A to
the Sale and Servicing Agreement listing the Receivables that constitute the
Subsequent Receivables to be conveyed pursuant to this Agreement on the
Subsequent Transfer Date.

     3. CONVEYANCE OF SUBSEQUENT RECEIVABLES. In consideration of the Issuer's
delivery to or upon the order of the Seller of $ , the Seller does hereby sell,
transfer, assign, set over and otherwise convey to the Issuer, without recourse
(except as expressly provided in the Sale and Servicing Agreement), all right,
title and interest of the Seller in and to:

                     (a) the Subsequent Receivables, and all moneys due thereon,
         on or after the related Subsequent Cutoff Date;

                     (b) the security interests in the Financed Vehicles granted
         by Obligors pursuant to the Subsequent Receivables and any other
         interest of the Seller in such Financed Vehicles;

                     (c) any proceeds with respect to the Subsequent Receivables
         from claims on any physical damage, credit life or disability insurance
         policies covering Financed Vehicles or Obligors;

                     (d) any proceeds with respect to the Subsequent Receivables
         from recourse to Dealers in respect to which the Servicer has
         determined in accordance with its customary servicing procedures that
         eventual payment in full is unlikely;

                     (e) the related Receivables Files;

                     (f) its rights and benefits, but none of its obligations or
         burdens, under the Subsequent Transfer Agreement, including the
         delivery requirements, representations and warranties and the cure and
         repurchase obligations of TMS Auto Finance under the Subsequent
         Purchase Agreement, on or after the Subsequent Cutoff Date; and

                     (g) the proceeds of any and all of the foregoing.

     4. REPRESENTATIONS AND WARRANTIES OF THE SELLER. The Seller hereby
represents and warrants to the Issuer as of the date of this Agreement and as of
the Subsequent Transfer Date that:

                     (a) LEGAL, VALID AND BINDING OBLIGATION. This Agreement
         constitutes a legal, valid and binding obligation of the Seller,
         enforceable against the Seller in accordance with its terms, except as
         such enforceability may be limited by applicable bankruptcy,
         insolvency, reorganization, moratorium or other similar laws now or
         hereafter in effect affecting the enforcement of creditors' rights in
         general and except as such enforceability may be limited by general
         principles of equity (whether considered in a suit at law or equity).

                     (b) ORGANIZATION AND GOOD STANDING. The Seller is duly
         organized and validly existing as a corporation in good standing under
         the laws of the State of Delaware, with the power and authority to own
         its properties and to conduct its business as such properties are
         currently owned and such business is presently conducted, and had at
         all relevant times, and has, the power, authority and legal right to
         acquire and own the Receivables.

                     (c) DUE QUALIFICATION. The Seller is duly qualified to do
         business as a foreign corporation in good standing, and has obtained
         all necessary licenses and approvals in all jurisdictions in which the
         ownership or lease of property or the conduct of its business shall
         require such qualifications.

                     (d) POWER AND AUTHORITY. The Seller has the power and
         authority to execute and deliver this Agreement and to carry out its
         terms; the Seller has full power and authority to sell and assign the
         property to be sold and assigned to and deposited with the Issuer and
         the Seller and shall have duly authorized such sale and assignment to
         the Issuer by all necessary corporate action; and the execution,
         delivery and performance of this Agreement has been duly authorized by
         the Seller by all necessary corporate action.

                     (e) BINDING OBLIGATION. This Agreement constitutes a legal,
         valid and binding obligation of the Seller enforceable in accordance
         with its terms.

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

                     (g) NO PROCEEDINGS. To the Seller's best knowledge, there
         are no proceedings or investigations pending, or threatened, before any
         court, regulatory body, administra tive agency or other governmental
         instrumentality having jurisdiction over the Seller or its properties:
         (i) asserting the invalidity of this Agreement, the Indenture or any of
         the other Basic Documents or the Notes, (ii) seeking to prevent the
         issuance of the Notes or the consummation of any of the transactions
         contemplated by this Agreement, the Indenture or any of the other Basic
         Documents, (iii) seeking any determination or ruling that might
         materially and adversely affect the performance by the Seller of its
         obligations under, or the validity or enforceability of, this
         Agreement, the Indenture, any of the other Basic Documents or the Notes
         or (iv) which might adversely affect the Federal or state income tax
         attributes of the Notes.

                     (h) PRINCIPAL BALANCE. The aggregate Principal Balance of
         the Receivables listed on the supplement to Schedule A annexed hereto
         and conveyed to the Issuer pursuant to this Agreement as of the
         Subsequent Cutoff Date is $_____________.

     5. CONDITIONS PRECEDENT. The obligation of the Issuer to acquire the
Receivables hereunder is subject to the satisfaction, on or prior to the
Subsequent Transfer Date, of the following conditions precedent:

                     (a) REPRESENTATIONS AND WARRANTIES. Each of the
         representations and warranties made by the Seller in Section 4 of this
         Agreement and in Section 3.1 of the Sale and Servicing Agreement shall
         be true and correct as of the date of this Agreement and as of the
         Subsequent Transfer Date.

                     (b) SALE AND SERVICING AGREEMENT CONDITIONS. Each of the
         conditions set forth in Section 2.2(b) to the Sale and Servicing
         Agreement shall have been satisfied.

                     (c) ADDITIONAL INFORMATION. The Seller shall have delivered
         to the Issuer such information as was reasonably requested by the
         Issuer to satisfy itself as to (i) the accuracy of the representations
         and warranties set forth in Section 4 of this Agreement and in Section
         3.1 of the Sale and Servicing Agreement and (ii) the satisfaction of
         the conditions set forth in this Section 5.

     6. RATIFICATION OF AGREEMENT. As supplemented by this Agreement, the Sale
and Servicing Agreement is in all respects ratified and confirmed and the Sale
and Servicing Agreement as so supplemented by this Agreement shall be read,
taken and construed as one and the same instrument.

     7. COUNTERPARTS. This Agreement may be executed in two or more counterparts
(and by different parties in separate counterparts), each of which shall be an
original but all of which together shall constitute one and the same instrument.

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

     9. THIRD PARTY BENEFICIARY. The Security Insurer is an express third party
beneficiary of this Agreement.


<PAGE>

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


                            THE MONEY STORE AUTO TRUST 1997-3


                             by BANKERS TRUST (DELAWARE)
                             not in its individual
                             capacity but solely as Owner
                             Trustee on behalf of the Trust,


                              by___________________________
                                 Title:

                              TMS AUTO HOLDINGS, INC.
                               Seller,

                              by_________________________
                                 Title:

                              THE MONEY STORE AUTO
                                FINANCE INC.
                              Servicer,

                              by_________________________
                                 Title:

                              THE MONEY STORE INC.,
                              Representative


                              by_________________________
                                 Title:

Acknowledged and Accepted:

         THE CHASE MANHATTAN BANK,
         not in its individual
         capacity but solely as
         Trustee and Indenture
         Collateral Agent


         by__________________________________
             Title:

<PAGE>

                                                                 Exhibit B

                           [Intentionally Left Blank]


<PAGE>


                                                                 Exhibit C


                      FORM OF MONTHLY NOTEHOLDER STATEMENT

                     THE MONEY STORE AUTO TRUST 1997-3 Class
                     A-1 5.69% Asset Backed Notes Class A-2
                    6.115% Asset Backed Notes Class A-3 6.30%
                               Asset Backed Notes

Distribution Date:

Monthly Period:

     Under the Sale and Servicing Agreement dated as of August 31, 1997 among
The Money Store Auto Finance, as Servicer, TMS Auto Holdings, Inc., as seller,
The Money Store Auto Trust 1997- 3, as issuer, and The Money Store Inc., as
representative, the Servicer is required to prepare certain information each
month regarding current distributions to Noteholders and the performance of the
Trust during the previous month. The information that is required to be prepared
with respect to the Distribution Date and Monthly Period listed above is set
forth below. Certain of the information is presented on the basis of an original
principal amount of $1,000 per Note, and certain other information is presented
based upon the aggregate amounts for the Trust as a whole.

A.  Information Regarding the Current Monthly Distribution.

1.  Notes.

        (a)     The aggregate amount of the
                distribution with respect to:
                         the Class A-1 Notes.......................$________
                         the Class A-2 Notes.......................$________
                         the Classs A-3 Notes......................$________

        (b)     The amount of the distribution set forth in paragraph A.1.(a)
                above in respect of interest on:
                         the Class A-1 Notes.......................$________
                         the Class A-2 Notes.......................$________
                         the Class A-3 Notes.......................$________

        (c)     The amount of the distribution set forth in paragraph A.1.(a)
                above in respect of principal of:
                         the Class A-1 Notes.......................$________
                         the Class A-2 Notes.......................$________
                         the Class A-3 Notes.......................$________

        (d)     The amount of the distribution in A.1.(a) payable pursuant to a
                claim on the Note Policy with respect to:
                         the Class A-1 Notes........................$_______
                         the Class A-2 Notes........................$_______
                         the Class A-3 Notes........................$_______

        (e)     The remaining outstanding balance
                available to be drawn under the
                Note Policy..........................................$_______

        (f)     The amount of the distribution set forth in paragraph A.1.(a)
                above per $1,000 interest in:
                         the Class A-1 Notes.........................$________
                         the Class A-2 Notes.........................$________
                         the Class A-3 Notes.........................$________

        (g)     The amount of the distribution set forth in paragraph A.1.(b)
                above per $1,000 interest in:
                         the Class A-1 Notes.........................$________
                         the Class A-2 Notes.........................$________
                         the Class A-3 Notes.........................$________

        (h)     The amount of the distribution set forth in paragraph A.1.(c)
                above per $1,000 interest in:
                         the Class A-1 Notes.........................$________
                         the Class A-2 Notes.........................$________
                         the Class A-3 Notes.........................$________

        (i)     The amount of the distribution set forth in paragraph A.1.(d)
                above per $1,000 interest in:
                         the Class A-1 Notes.........................$________
                         the Class A-2 Notes.........................$________
                         the Class A-3 Notes.........................$________

B.      Information Regarding the Performance of the Trust.

 1.  Pool Balance and Note Principal Balance.

        (a)     The Pool Balance at the close of business on
                the last day of the Monthly Period.....................$_____

        (b)     The aggregate outstanding principal amount of each Class of
                Notes after giving effect to payments allocated to principal as
                set forth in Paragraph A.1(c) above with respect to:
                         the Class A-1 Notes.........................$________
                         the Class A-2 Notes.........................$________
                         the Class A-3 Notes.........................$________

        (c)     The Note Pool Factor for each Class of Notes after giving affect
                to the payments set forth
                 in paragraph A.1(c) with respect to:
                         the Class A-1 Notes..........................________
                         the Class A-2 Notes..........................________
                         the Class A-3 Notes.........................$________

        (d)     The amount of aggregate Realized Losses for
                the second preceding Monthly Period..................$________

        (e)     The aggregate Purchase Amount for
                all Receivables that were repurchased
                in the Monthly Period................................$________

 2.     Servicing Fee.

                The aggregate amount of the Servicing
                Fee paid to the Servicer with respect
                to the preceding Monthly Period.......................$_______

 3.     Payment Shortfalls.

        (a)     The amount of the Noteholders' Interest Carryover Shortfall
                after giving effect to the payments set forth in paragraph
                A.1(b) above with respect to:
                         the Class A-1 Notes.........................$________
                         the Class A-2 Notes.........................$________
                         the Class A-3 Notes.........................$________

        (b)     The amount of the Noteholders' Interest Carryover Shortfall set
                forth in paragraph B.3.(a) above per $1,000 interest with
                respect to:
                         the Class A-1 Notes.........................$________
                         the Class A-2 Notes.........................$________
                         the Class A-3 Notes.........................$________

        (c)     The amount of the Noteholders' Principal Carryover Shortfall
                after giving effect to the payments set forth in paragraph
                A.1(b) above with respect to:
                         the Class A-1 Notes.........................$________
                         the Class A-2 Notes.........................$________
                         the Class A-3 Notes.........................$________

        (d)     The amount of the Noteholders' Principal Carryover Shortfall set
                forth in paragraph B.3.(a) above per $1,000 interest with
                respect to:
                         the Class A-1 Notes.........................$________
                         the Class A-2 Notes.........................$________
                         the Class A-3 Notes.........................$________

4.      (a)     The aggregate amount of collections by
                the Servicer during the preceding
                Monthly Period........................................$______

        (b)     The aggregate amount which was received by
                the Trust from the Servicer during the
                preceding Monthly Period..............................$______

        (c)     The aggregate amount of reimbursements to
                the Security Insurer during the preceding
                Monthly Period........................................$______


        (d)     The number of Receivables that are delinquent for over:
                    30 days............................................______
                    60 days............................................______
                    90 days............................................______

<PAGE>

                                                               Exhibit D

                         Form of Servicer's Certificate

<PAGE>

                                                                Exhibit E

                               Form of Note Policy


<PAGE>


                                                                 Exhibit F

                                  Form of Stamp


                           THIS CONTRACT/NOTE IS SUBJECT TO A
                           SECURITY INTEREST GRANTED TO THE
                           CHASE MANHATTAN BANK, AS TRUSTEE, FOR WHICH UCC-1
                           FINANCING STATEMENTS HAVE BEEN FILED WITH THE
                           SECRETARY OF STATE OF DELAWARE. AS THE LIEN WILL BE
                           RELEASED ONLY BY FILINGS IN SUCH OFFICES, PURCHASE
                           DOCUMENTS MUST REFER TO SUCH FILINGS TO DETERMINE
                           WHETHER THE LIEN HAS BEEN RELEASED.


                                                       Exhibit 4.2

                        THE MONEY STORE AUTO TRUST 1997-3

                 $31,750,000 CLASS A-1 5.69% Asset Backed Notes
                 $64,550,000 CLASS A-2 6.115% Asset Backed Notes
                 $38,700,000 CLASS A-3 6.30% Asset Backed Notes


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

                                    INDENTURE

                           Dated as of August 31, 1997

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

                            THE CHASE MANHATTAN BANK
                     Trustee and Indenture Collateral Agent


<PAGE>


                              CROSS REFERENCE TABLE

  TIA Indenture
Section   Section

310    (a)        (1)    .................................         6.11
       (a)        (2)    .................................         6.11
(a)    (3)               .................................   6.10; 6.11
       (a)        (4)    .................................         N.A.
       (a)        (5)    .................................         6.11
       (b)               .................................    6.8; 6.11
       (c)               .................................         N.A.
311    (a)               .................................         6.12
       (b)               .................................         6.12
       (c)               .................................         N.A.
312    (a)               ..................................         7.1
       (b)               ..................................         7.2
       (c)               ..................................         7.2
313    (a)               ..................................         7.4
       (b)        (1)    ..................................         7.4
       (b)        (2)    ..................................         7.4
       (c)               .................................         11.5
       (d)               ..................................         7.3
314    (a)               ..................................    3.9; 7.3
       (b)               ..................................       11.15
       (c)        (1)    ...................................       11.1
       (c)        (2)    ...................................       11.1
       (c)        (3)    ...................................       11.1
       (d)               ...................................       11.1
       (e)               ...................................  1.1; 11.1
       (f)               ...................................       11.1
315    (a)               ...................................        6.1
       (b)               ...................................  6.5; 11.5
       (c)               ...................................        6.1
       (d)               ...................................        6.1
       (e)               ...................................       5.14
316    (a)        (last sentence) ..........................        1.1
       (a)        (1)(A)....................................       5.12
       (a)        (1)(B)....................................       5.13
       (a)        (2)    ...................................        N.A.
       (b)               ...................................   5.7; 5.8
       (c)               ...................................        N.A
317    (a)        (1)    ...................................        5.3
       (a)        (2)    ...................................        5.3
       (b)               ...................................        3.3
318    (a)               ...................................       11.7
       (b)               ...................................        N.A.
       (c)               ...................................       11.7

- -------------------
1   Note: This Cross Reference Table shall not, for any purpose, be deemed to
    be part of this Indenture.

2.  N.A. means Not Applicable.

<PAGE>

                                TABLE OF CONTENTS

                                                                       PAGE
                                    ARTICLE I

                   Definitions and Incorporation by Reference

 SECTION 1.1   Definitions.................................................3
 SECTION 1.2   Incorporation by Reference of  Trust
               Indenture Act............................................. 14
 SECTION 1.3.  Rules of Construction......................................15

                                   ARTICLE II

                                    The Notes

 SECTION 2.1.  Form.......................................................15
 SECTION 2.2.  Execution, Authentication and Delivery.....................16
 SECTION 2.3.  Temporary Notes............................................17
 SECTION 2.4.  Registration; Registration of Transfer
               and Exchange...............................................17
 SECTION 2.5.  Mutilated, Destroyed, Lost or Stolen Notes ................19
 SECTION 2.6.  Persons Deemed Owner.......................................20
 SECTION 2.7.  Payment of Principal and Interest; Defaulted Interest......20
 SECTION 2.8.  Cancellation...............................................22
 SECTION 2.9.  Release of Collateral......................................22
 SECTION 2.10. Book-Entry Notes...........................................22
 SECTION 2.11. Notices to Clearing Agency.................................23
 SECTION 2.12. Definitive Notes...........................................24

                                   ARTICLE III

                                    Covenants

 SECTION 3.1.  Payment of Principal and Interest...........................24
 SECTION 3.2.  Maintenance of Office or Agency.............................25
 SECTION 3.3.  Money for Payments To Be Held in Trust......................25
 SECTION 3.4.  Existence...................................................27
 SECTION 3.5.  Protection of Trust Estate..................................28
 SECTION 3.6.  Opinions as to Trust Estate.................................28
 SECTION 3.7.  Performance of Obligations;  Servicing of Receivables.......29
 SECTION 3.8.  Negative Covenants..........................................31
 SECTION 3.9.  Annual Statement as to Compliance...........................32
 SECTION 3.10. Issuer May Consolidate, Etc. Only on Certain Terms..........32
 SECTION 3.11. Successor or Transferee.....................................35
 SECTION 3.12. No Other Business...........................................35
 SECTION 3.13. No Borrowing................................................35
 SECTION 3.14. Servicer's Obligations......................................36
 SECTION 3.15. Guarantees, Loans, Advances and Other Liabilities...........36
 SECTION 3.16. Capital Expenditures........................................36
 SECTION 3.17  Compliance with Laws........................................36
 SECTION 3.18. Restricted Payments.........................................36
 SECTION 3.19. Notice of Events of Default.................................37
 SECTION 3.20. Further Instruments and Acts................................37
 SECTION 3.21. Amendments of Sale and Servicing Agreement and 
               Trust Agreement.............................................37
 SECTION 3.22. Income Tax Characterization.................................37

                                   ARTICLE IV

                           Satisfaction and Discharge

 SECTION 4.1.  Satisfaction and Discharge of Indenture....................37
 SECTION 4.2.  Application of Trust Money.................................39
 SECTION 4.3.  Repayment of Moneys Held by Paying Agent...................39

                                    ARTICLE V

                                    Remedies

 SECTION 5.1.  Events of Default.........................................40
 SECTION 5.2.  Rights Upon Event of Default..............................42
 SECTION 5.3.  Collection of Indebtedness and Suits for Enforcement 
               by Trustee................................................43
 SECTION 5.4.  Remedies..................................................47
 SECTION 5.5.  Optional Preservation of the Receivables..................48
 SECTION 5.6.  Priorities................................................49
 SECTION 5.7.  Limitation of Suits.......................................50
 SECTION 5.8.  Unconditional Rights of Noteholders To Receive 
               Principal and Interest....................................51
 SECTION 5.9.  Restoration of Rights and Remedies........................51
 SECTION 5.10. Rights and Remedies Cumulative............................51
 SECTION 5.11. Delay or Omission Not a Waiver............................52
 SECTION 5.12. Control by Noteholders....................................52
 SECTION 5.13. Waiver of Past Defaults...................................53
 SECTION 5.14. Undertaking for Costs.....................................53
 SECTION 5.15. Waiver of Stay or Extension Laws..........................54
 SECTION 5.16. Action on Notes...........................................54
 SECTION 5.17. Performance and Enforcement of Certain Obligations........54
 SECTION 5.18. Claims Under Note Policy..................................55
 SECTION 5.19. Preference Claims.........................................56

                                   ARTICLE VI

                 The Trustee and the Indenture Collateral Agent

 SECTION 6.1.  Duties of Trustee.........................................57
 SECTION 6.2.  Rights of Trustee.........................................60
 SECTION 6.3.  Individual Rights of Trustee..............................61
 SECTION 6.4.  Trustee's Disclaimer......................................61
 SECTION 6.5.  Notice of Defaults........................................62
 SECTION 6.6.  Reports by Trustee to Holders.............................62
 SECTION 6.7.  Compensation and Indemnity................................62
 SECTION 6.8.  Replacement of Trustee....................................63
 SECTION 6.9.  Successor Trustee by Merger...............................65
 SECTION 6.10. Appointment of Co-Trustee or Separate Trustee.............66
 SECTION 6.11. Eligibility; Disqualification.............................67
 SECTION 6.12. Preferential Collection of Claims Against Issuer..........67
 SECTION 6.13. Appointment and Powers....................................68
 SECTION 6.14. Performance of Duties.....................................68
 SECTION 6.15. Limitation on Liability...................................69
 SECTION 6.16. Reliance Upon Documents...................................69
 SECTION 6.17. Successor Indenture Collateral  Agent.....................70
 SECTION 6.18. Compensation..............................................71
 SECTION 6.19. Representations and Warranties of the 
               Indenture Collateral Agent................................72
 SECTION 6.20. Waiver of Setoffs.........................................72
 SECTION 6.21. Control by the Controlling Party..........................73

                                   ARTICLE VII

                         Noteholders' Lists and Reports

 SECTION 7.1.  Issuer To Furnish To Trustee Names and 
               Addresses of Noteholders..................................73
 SECTION 7.2.  Preservation of Information; 
               Communications to Noteholders.............................73
 SECTION 7.3.  Reports by Issuer.........................................74
 SECTION 7.4.  Reports by Trustee........................................74

                                  ARTICLE VIII

                      Accounts, Disbursements and Releases

 SECTION 8.1.  Collection of Money.......................................75
 SECTION 8.2.  Trust Accounts............................................75
 SECTION 8.3.  General Provisions Regarding Accounts.....................76
 SECTION 8.4.  Release of Trust Estate...................................77
 SECTION 8.5.  Opinion of Counsel........................................78

                                   ARTICLE IX

                             Supplemental Indentures

 SECTION 9.1.  Supplemental Indentures Without Consent of Noteholders....78
 SECTION 9.2.  Supplemental Indentures with Consent of Noteholders.......80
 SECTION 9.3.  Execution of Supplemental Indentures......................82
 SECTION 9.4.  Effect of Supplemental Indenture..........................82
 SECTION 9.5.  Conformity With Trust Indenture Act.......................82
 SECTION 9.6.  Reference in Notes to Supplemental Indentures.............83

                                    ARTICLE X

                               Redemption of Notes

 SECTION 10.1. Redemption................................................83
 SECTION 10.2  Form of Redemption Notice.................................84
 SECTION 10.3. Notes Payable on Redemption Date..........................85

                                   ARTICLE XI

                                  Miscellaneous


 SECTION 11.1  Compliance Certificates and  Opinions, etc...............85
 SECTION 11.2. Form of Documents Delivered to  Trustee..................87
 SECTION 11.3. Acts of Noteholders......................................88
 SECTION 11.4. Notices, etc., to Trustee, Issuer and Rating Agencies....89
 SECTION 11.5. Notices to Noteholders; Waiver...........................90
 SECTION 11.6. Alternate Payment and Notice Provisions..................91
 SECTION 11.7. Conflict with Trust Indenture Act........................91
 SECTION 11.8. Effect of Headings and Table of Contents.................91
 SECTION 11.9. Successors and Assigns...................................92
 SECTION 11.10. Separability............................................92
 SECTION 11.11. Benefits of Indenture...................................92
 SECTION 11.12. Legal Holidays..........................................92
 SECTION 11.13. GOVERNING LAW...........................................93
 SECTION 11.14. Counterparts............................................93
 SECTION 11.15. Recording of Indenture..................................93
 SECTION 11.16. Trust Obligation........................................93
 SECTION 11.17. No Petition.............................................94
 SECTION 11.18. Inspection..............................................94

                                    EXHIBITS

EXHIBIT A     -        SCHEDULE OF RECEIVABLES
EXHIBIT B     -        SALE AND SERVICING AGREEMENT
EXHIBIT C     -        NOTE DEPOSITORY AGREEMENT
EXHIBIT D-1   -        FORM OF CLASS A-1 NOTES
EXHIBIT D-2   -        FORM OF CLASS A-2 NOTES
EXHIBIT D-3            Form of Class A-3 Notes
EXHIBIT E     -        FORM OF NOTE POLICY


<PAGE>

                                            INDENTURE dated as of August 31,
                           1997, between THE MONEY STORE AUTO TRUST 1997-3, a
                           Delaware business trust (the "Issuer"), and THE CHASE
                           MANHATTAN BANK, a New York banking corporation, as
                           trustee (the "Trustee") and Indenture Collateral
                           Agent (as defined below)

     Each party agrees as follows for the benefit of the other party and for the
Security Insurer and the equal and ratable benefit of the Holders of the
Issuer's Class A-1 5.69% Asset Backed Notes (the "Class A-1 Notes"), Class A-2
6.115% Asset Backed Notes (the "Class A-2 Notes") and the Class A-3 6.30% Asset
Backed Notes (the "Class A-3 Notes", and, together with the Class A-1 Notes and
the Class A-2 Notes, the "Notes"):

     As security for the payment and performance by the Issuer of its
obligations under this Indenture and the Notes, the Issuer has agreed to assign
the Indenture Collateral (as defined below) as collateral to the Indenture
Collateral Agent for the benefit of the Trustee on behalf of the Noteholders and
the Security Insurer.

     MBIA Insurance Corporation (the "Security Insurer") has issued and
delivered a note guaranty insurance policy, dated the Closing Date (with
endorsements, if any, the "Note Policy"), pursuant to which the Security Insurer
guarantees Note Insured Payments, as defined in the Note Policy.

     As an inducement to the Security Insurer to issue and deliver the Note
Policy, the Issuer and the Security Insurer have executed and delivered the
Insurance Agreement, dated as of August 31, 1997 (as amended from time to time,
the "Insurance Agreement"), among the Security Insurer, the Servicer, the
Indenture Trustee, the Owner Trustee, the Issuer, The Money Store Inc., and TMS
Auto Holdings Inc.

     As an additional inducement to the Security Insurer to issue the Note
Policy, and as security for the performance by the Issuer of the Insurer Issuer
Secured Obligations and as security for the performance by the Issuer of the
Trustee Issuer Secured Obligations, the Issuer has agreed to assign the
Collateral (as defined below) as collateral to the Indenture Collateral Agent
for the benefit of the Issuer Secured Parties, as their respective interests may
appear.

                                 GRANTING CLAUSE

     The Issuer hereby Grants to the Indenture Collateral Agent at the Closing
Date, for the benefit of the Issuer Secured Parties to secure the Issuer Secured
Parties, all of the Issuer's right, title and interest in and to (a) the Initial
Receivables, and all moneys due thereon after the Initial Cutoff Date; (b) the
Subsequent Receivables and all moneys due thereon or in respect thereof after
the related Subsequent Cutoff Date; (c) an assignment of the security interests
in the Financed Vehicles granted by Obligors pursuant to the Initial Receivables
and any Subsequent Receivables and any other interest of the Issuer in the
Financed Vehicles; (d) any proceeds with respect to the Initial Receivables and
the Subsequent Receivables repurchased by a Dealer, pursuant to a Dealer
Agreement, as a result of a breach of representation or warranty in the related
Dealer Agreement; (e) all rights under any Service Contracts on the related
Financed Vehicles; (f) any proceeds with respect to the Initial Receivables and
the Subsequent Receivables from claims on any physical damage, theft, credit
life or disability insurance policies covering Financed Vehicles or Obligors;
(g) all funds on deposit from time to time in the Trust Accounts, and in all
investments and proceeds thereof and all rights of the Issuer therein (including
all income thereon); (h) the Issuer's rights and benefits, but none of its
obligations or burdens, under the Purchase Agreement and each Subsequent
Purchase Agreement, including the delivery requirements, representations and
warranties and the cure and repurchase obligations of TMS Auto Finance under the
Purchase Agreement; (i) all items contained in the Receivables Files and any and
all other documents that TMS Auto Finance keeps on file in accordance with its
customary procedures relating to the Receivables, the Obligors or the Financed
Vehicles, (j) the Issuer's rights and benefits, but none of its obligations or
burdens, under the Sale and Servicing Agreement (including all rights of the
Seller under the Purchase Agreement, any Subsequent Purchase Agreement and any
Subsequent Transfer Agreement assigned to the Issuer pursuant to the Sale and
Servicing Agreement); and (k) all present and future claims, demands, causes and
choses in action in respect of any or all of the foregoing and all payments on
or under and all proceeds of every kind and nature whatsoever in respect of any
or all of the foregoing, including all proceeds of the conversion, voluntary or
involuntary, into cash or other liquid property, all cash proceeds, accounts,
accounts receivable, notes, drafts, acceptances, chattel paper, checks, deposit
accounts, insurance proceeds, condemnation awards, rights to payment of any and
every kind and other forms of obligations and receivables, instruments and other
property which at any time constitute all or part of or are included in the
proceeds of any of the foregoing (collectively, the "Collateral").

     The foregoing Grant is made in trust to secure the payment of principal of
and interest on, and any other amounts owing in respect of, the Notes, equally
and ratably without prejudice, priority or distinction except as set forth
herein, and to secure compliance with the provisions of this Indenture, all as
provided in this Indenture.

     The Indenture Collateral Agent, for the benefit of the Trustee on behalf of
the Holders of the Notes and for the benefit of the Security Insurer
acknowledges such Grant, accepts the trusts under this Indenture in accordance
with the provisions of this Indenture and agrees to perform its duties required
in this Indenture to the best of its ability to the end that the interests of
the Holders of the Notes and the Security Insurer may be adequately and
effectively protected.

                                   ARTICLE I.

                   DEFINITIONS AND INCORPORATION BY REFERENCE

     SECTION 1.1. DEFINITIONS. Except as otherwise specified herein, the
following terms have the respective meanings set forth below for all purposes of
this Indenture.

     "ACT" has the meaning specified in Section 11.3(a).

     "AFFILIATE" means, with respect to any specified Person, any other Person
controlling or controlled by or under common control with such specified Person.
For the purposes of this definition, "control" when used with respect to any
specified Person means the power to direct the management and policies of such
Person, directly or indirectly, whether through the ownership of voting
securities, by contract or otherwise; and the terms "controlling" and
"controlled" have meanings correlative to the foregoing. A Person shall not be
deemed to be an Affiliate of any person solely because such other Person has the
contractual right or obligation to manage such Person unless such other Person
controls such Person through equity ownership or otherwise.

     "AUTHORIZED OFFICER" means, with respect to the Issuer and the Servicer,
any officer of the Owner Trustee or the Servicer, as applicable, who is
authorized to act for the Owner Trustee or the Servicer, as applicable, in
matters relating to the Issuer or the Servicer and who is identified on the list
of Authorized Officers delivered by each of the Owner Trustee and the Servicer
to the Trustee on the Closing Date (as such list may be modified or supplemented
from time to time thereafter).

     "BASIC DOCUMENTS" means the Certificate of Trust, the Trust Agreement, the
Sale and Servicing Agreement, the Indenture, the Depository Agreements, the
Purchase Agreement, the Insurance Agreement and other documents and certificates
delivered in connection therewith.

     "BOOK ENTRY NOTES" means a beneficial interest in the Notes, ownership and
transfers of which shall be made through book entries by a Clearing Agency as
described in Section 2.10.

     "BUSINESS DAY" means (i) with respect to the Note Policy, any day other
than a Saturday, Sunday, legal holiday or other day on which the Insurer or
commercial banking institutions in Wilmington, Delaware or the City of New York
or any other location of any successor Servicer, successor Owner Trustee or
successor Indenture Collateral Agent are authorized or obligated by law,
executive order or governmental decree to be closed and (ii) otherwise, a day
other than a Saturday, a Sunday or other day on which commercial banks located
in the states of California, Delaware, New Jersey or New York are authorized or
obligated to be closed.

     "CERTIFICATE OF TRUST" means the certificate of trust of the Issuer
substantially in the form of Exhibit B to the Trust Agreement.

     "CLASS A-1 NOTES" means the Class A-1 5.69% Asset Backed Notes,
substantially in the form of Exhibit D-1.

     "CLASS A-1 INTEREST RATE" means 5.69% per annum (computed on the basis of
the actual number of days elapsed in a 360-day year).

     "CLASS A-2 NOTES" means the Class A-2 6.115% Asset Backed Notes,
substantially in the form of Exhibit D-2.

     "CLASS A-2 INTEREST RATE" means 6.115% per annum (computed on the basis of
a 360-day year of twelve 30-day months).

     "CLASS A-3 NOTES" means the Class A-3 6.30% Asset Backed Notes,
substantially in the form of Exhibit D-3.

     "CLASS A-3 INTEREST RATE" means 6.30% per annum (computed on the basis of a
360-day year of twelve 30-day months).

     "CLEARING AGENCY" means an organization registered as a "clearing agency"
pursuant to Section 17A of the Exchange Act.

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

     "CLOSING DATE" means September 29, 1997.

     "CODE" means the Internal Revenue Code of 1986, as amended from time to
time, and Treasury Regulations promulgated thereunder.

     "COLLATERAL" has the meaning specified in the Granting Clause of this
Indenture.

     "CONTROLLING PARTY" means the Security Insurer, so long as no Insurer
Default shall have occurred and be continuing, and the Trustee, for so long as
an Insurer Default shall have occurred and be continuing.

     "CORPORATE TRUST OFFICE" means the principal office of the Trustee at which
at any particular time its corporate trust business shall be administered which
office at date of the execution of this Agreement is located at 450 West 33rd
Street, 10th Floor, New York, New York 10001-2697, Attention: Corporate Trust
Department or at such other address as the Trustee may designate from time to
time by notice to the Noteholders, the Security Insurer, the Servicer and the
Issuer, or the principal corporate trust office of any successor Trustee (the
address of which the successor Trustee will notify the Noteholders and the
Issuer).

     "DEFAULT" means any occurrence that is, or with notice or the lapse of time
or both would become, an Event of Default.

     "DEFINITIVE NOTES" has the meaning specified in Section 2.10.

     "EVENT OF DEFAULT" has the meaning specified in Section 5.1.

     "EXCHANGE ACT" means the Securities Exchange Act of 1934, as amended.

     "EXECUTIVE OFFICER" means, with respect to any corporation, the Chief
Executive Officer, Chief Operating Officer, Chief Financial Officer, President,
Executive Vice President, any Vice President, the Secretary or the Treasurer of
such corporation; and with respect to any partnership, any general partner
thereof.

     "HOLDER OF THE GP INTEREST" shall have the meaning given such term in the
Trust Agreement.

     "GRANT" means mortgage, pledge, bargain, sell, warrant, alienate, remise,
release, convey, assign, transfer, create, grant a lien upon or a security
interest in or right of set-off against, deposit, or set over and confirm
pursuant to this Indenture. A Grant of the Collateral or of any other agreement
or instrument shall include all rights, powers and options (but none of the
obligations) of the Granting party thereunder, including the immediate and
continuing right to claim for, collect, receive and give receipt for principal
and interest payments in respect of the Collateral and all other moneys payable
thereunder, to give and receive notices and other communications, to make
waivers or other agreements, to exercise all rights and options, to bring
proceedings in the name of the Granting party or otherwise and generally to do
and receive anything that the Granting party is or may be entitled to do or
receive thereunder or with respect thereto.

     "HOLDER" or "NOTEHOLDER" means the Person in whose name a Note is
registered on the Note Register.

     "INDEBTEDNESS" means, with respect to any Person at any time, (a)
indebtedness or liability of such Person for borrowed money whether or not
evidenced by bonds, debentures, notes or other instruments, or for the deferred
purchase price of property or services (including trade obligations); (b)
obligations of such Person as lessee under leases which should have been or
should be, in accordance with generally accepted accounting principles, recorded
as capital leases; (c) current liabilities of such Person in respect of unfunded
vested benefits under plans covered by Title IV of ERISA; (d) obligations issued
for or liabilities incurred on the account of such Person; (e) obligations or
liabilities of such Person arising under acceptance facilities; (f) obligations
of such Person under any guarantees, endorsements (other than for collection or
deposit in the ordinary course of business) and other contingent obligations to
purchase, to provide funds for payment, to supply funds to invest in any Person
or otherwise to assure a creditor against loss; (g) obligations of such Person
secured by any lien on property or assets of such Person, whether or not the
obligations have been assumed by such Person; or (h) obligations of such Person
under any interest rate or currency exchange agreement.

     "INDENTURE" means this Indenture as amended and supplemented from time to
time.

     "INDENTURE COLLATERAL AGENT" means, initially, The Chase Manhattan Bank, in
its capacity as collateral agent on behalf of the Issuer Secured Parties,
including its successors in interest, until and unless a successor Person shall
have become the Indenture Collateral Agent pursuant to Section 6.17 hereof, and
thereafter "Indenture Collateral Agent" shall mean such successor Person.

     "INDEPENDENT" means, when used with respect to any specified Person, that
the person (a) is in fact independent of the Issuer, any other obligor upon the
Notes, the Seller and any Affiliate of any of the foregoing persons, (b) does
not have any direct financial interest or any material indirect financial
interest in the Issuer, any such other obligor, the Seller or any Affiliate of
any of the foregoing Persons and (c) is not connected with the Issuer, any such
other obligor, the Seller or any Affiliate of any of the foregoing Persons as an
officer, employee, promoter, underwriter, trustee, partner, director or Person
performing similar functions.

     "INDEPENDENT CERTIFICATE" means a certificate or opinion to be delivered to
the Indenture Collateral Agent under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 11.1, prepared
by an Independent appraiser or other expert appointed by an Issuer Order and
approved by the Indenture Collateral Agent in the exercise of reasonable care,
and such opinion or certificate shall state that the signer has read the
definition of "Independent" in this Indenture and that the signer is Independent
within the meaning thereof.

     "INSURANCE AGREEMENT EVENT OF DEFAULT" has the meaning specified therefor
in the Insurance Agreement.

     "INSURER ISSUER SECURED OBLIGATIONS" means all amounts and obligations
which the Issuer may at any time owe to or on behalf of the Security Insurer
under this Indenture, the Insurance Agreement or any other Basic Document.

     "INTEREST RATE" means, with respect to the (i) Class A- 1 Notes, the Class
A-1 Interest Rate, (ii) Class A-2 Notes, the Class A-2 Interest Rate and (iii)
Class A-3 Notes, the Class A-3 Interest Rate.

     "ISSUER" means the party named as such in this Indenture until a successor
replaces it and, thereafter, means the successor and, for purposes of any
provision contained herein and required by the TIA, each other obligor on the
Notes.

     "ISSUER ORDER" and "ISSUER REQUEST" means a written order or request signed
in the name of the Issuer by any one of its Authorized Officers and delivered to
the Trustee.

     "ISSUER SECURED OBLIGATIONS" means the Insurer Issuer Secured Obligations
and the Trustee Issuer Secured Obligations.

     "ISSUER SECURED PARTIES" means each of the Trustee in respect of the
Trustee Issuer Secured Obligations and the Security Insurer in respect of the
Insurer Issuer Secured Obligations.

     "NOTE" means a Class A-1 Note, a Class A-2 Note and a Class A-3 Note.

     "NOTE DEPOSITORY AGREEMENT" means the agreement among the Issuer, the
Trustee, the Servicer and The Depository Trust Company, as the initial Clearing
Agency, dated September 29, 1997, substantially in the form of Exhibit C.

     "NOTE INSURED PAYMENTS" has the meaning specified in the Note Policy.

     "NOTE POLICY" means the note guaranty insurance policy issued by the
Security Insurer with respect to the Notes, including any endorsements thereto,
if any, in the form of Exhibit E.

     "NOTE OWNER" means, with respect to a Book-Entry Note, the person who is
the owner of such Book-Entry Note, as reflected on the books of the Clearing
Agency, or on the books of a Person maintaining an account with such Clearing
Agency (directly as a Clearing Agency Participant or as an indirect participant,
in each case in accordance with the rules of such Clearing Agency).

     "NOTE REGISTER" and "NOTE REGISTRAR" have the respective meanings specified
in Section 2.4.

     "NOTICE" has the meaning specified in Section 5.18.

     "OFFICER'S CERTIFICATE" means a certificate signed by any Authorized
Officer of the Owner Trustee, under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 11.1 and TIA
ss. 314, and delivered to the Trustee. Unless otherwise specified, any reference
in this Indenture to an Officer's Certificate shall be to an Officer's
Certificate of any Authorized Officer of the Issuer.

     "OPINION OF COUNSEL" means one or more written opinions of counsel who may,
except as otherwise expressly provided in this Indenture, be employees of or
counsel to the Issuer and who shall be satisfactory to the Trustee and addressed
to the Security Insurer and satisfactory to the Security Insurer, and which
shall comply with any applicable requirements of Section 11.01, and shall be in
form and substance satisfactory to the Trustee, and shall be addressed to the
Security Insurer and satisfactory to the Security Insurer.

     "OUTSTANDING" means, as of the date of determination, all Notes theretofore
authenticated and delivered under this Indenture except:

                     (i) Notes theretofore canceled by the Note Registrar or
         delivered to the Note Registrar for cancellation;

                     (ii) Notes or portions thereof the payment for which money
         in the necessary amount has been theretofore deposited with the Trustee
         or any Paying Agent in trust for the Holders of such Notes (provided,
         however, that if such Notes are to be redeemed, notice of such
         redemption has been duly given pursuant to this Indenture or provision
         therefor, satisfactory to the Trustee); and

                     (iii) Notes in exchange for or in lieu of other Notes which
         have been authenticated and delivered pursuant to this Indenture unless
         proof satisfactory to the Trustee is presented that any such Notes are
         held by a bona fide purchaser;

PROVIDED, HOWEVER, that Notes which have been paid with proceeds of the
Note Policy shall continue to remain Outstanding for purposes of this Indenture
until the Security Insurer has been paid as subrogee hereunder or reimbursed
pursuant to the Insurance Agreement as evidenced by a written notice from the
Security Insurer delivered to the Trustee, and the Security Insurer shall be
deemed to be the Holder thereof to the extent of any payments thereon made by
the Security Insurer; PROVIDED, FURTHER, that in determining whether the Holders
of the requisite Outstanding Amount of the Notes have given any request, demand,
authorization, direction, notice, consent or waiver hereunder or under any Basic
Document, Notes owned by the Issuer, any other obligor upon the Notes, the
Seller or any Affiliate of any of the foregoing Persons shall be disregarded and
deemed not to be Outstanding, except that, in determining whether the Trustee
shall be protected in relying upon any such request, demand, authorization,
direction, notice, consent or waiver, only Notes that a Responsible Officer of
the Trustee either actually knows to be so owned or has received written notice
thereof shall be so disregarded. Notes so owned that have been pledged in good
faith may be regarded as Outstanding if the pledgee establishes to the
satisfaction of the Trustee the pledgee's right so to act with respect to such
Notes and that the pledgee is not the Issuer, any other obligor upon the Notes,
the Seller or any Affiliate of any of the foregoing Persons.

     "OUTSTANDING AMOUNT" means the aggregate principal amount of all Notes, or
class of Notes, as applicable, Outstanding at the date of determination.

     "PAYING AGENT" means the Trustee or any other Person acceptable to the
Security Insurer that meets the eligibility standards for the Trustee specified
in Section 6.11 and is authorized by the Issuer to make the payments to and
distributions from the Collection Account and the Note Distribution Account,
including payment of principal of or interest on the Notes on behalf of the
Issuer.

     "PAYMENT DATE" means a Distribution Date.

     "PREDECESSOR NOTE" means, with respect to any particular Note, every
previous Note evidencing all or a portion of the same debt as that evidenced by
such particular Note; and, for the purpose of this definition, any Note
authenticated and delivered under Section 2.5 in lieu of a mutilated, lost,
destroyed or stolen Note shall be deemed to evidence the same debt as the
mutilated, lost, destroyed or stolen Note.

     "PREFERENCE CLAIM" has the meaning specified in Section 5.19.

     "PREPAYMENT AMOUNT" means, as of the Payment Date on or immediately
following the last day of the Funding Period, after giving effect to any
transfer of Subsequent Receivables on such date, an amount equal to the
Pre-Funded Amount as of such Payment Date.

     "PROCEEDING" means any suit in equity, action at law or other judicial or
administrative proceeding.

     "RATING AGENCY" means each of Moody's and Standard & Poor's, so long as
such Persons maintain a rating on the Notes; and if either Moody's or Standard &
Poor's no longer maintains a rating on the Notes, such other nationally
recognized statistical rating organization selected by the Seller and (so long
as an Insurer Default shall not have occurred and be continuing) acceptable to
the Security Insurer.

     "RATING AGENCY CONDITION" means, with respect to any action, that each
Rating Agency shall have been given 10 days' (or such shorter period as shall be
acceptable to each Rating Agency) prior notice thereof and that each of the
Rating Agencies shall have notified the Seller, the Servicer, the Security
Insurer, the Trustee, the Owner Trustee and the Issuer in writing that such
action will not result in a reduction or withdrawal of the then current rating
of the Notes.

     "RECORD DATE" means, with respect to a Payment Date or Redemption Date, the
close of business on the last Business Day immediately preceding such Payment
Date or Redemption Date.

     "REDEMPTION DATE" means (a) in the case of a redemption of the Notes
pursuant to Section 10.1(a) or a payment to Noteholders pursuant to Section
10.1(b), the Payment Date specified by the Servicer or the Issuer pursuant to
Section 10.1(a) or (b) as applicable.

     "REDEMPTION PRICE" means (a) in the case of a redemption of the Notes
pursuant to Section 10.1(a), an amount equal to the unpaid principal amount of
the then outstanding principal amount of each class of Notes being redeemed plus
accrued and unpaid interest thereon to but excluding the Redemption Date and any
amounts then owing to Security Insurer or (b) in the case of a payment made to
Noteholders pursuant to Section 10.1(b), the amount on deposit in the Note
Distribution Account, but not in excess of the amount specified in clause (a)
above.

     "RESPONSIBLE OFFICER" means, with respect to the Trustee, any officer
within the Corporate Trust Office of the Trustee, including any Vice President,
Assistant Vice President, Assistant Treasurer, Assistant Secretary, or any other
officer of the Trustee customarily performing functions similar to those
performed by any of the above designated officers and also, with respect to a
particular matter, any other officer to whom such matter is referred because of
such officer's knowledge of and familiarity with the particular subject.

     "SALE AND SERVICING AGREEMENT" means the Sale and Servicing Agreement dated
as of August 31, 1997, among the Issuer, the Representative, the Seller and the
Servicer, substantially in the form of Exhibit B as the same may be amended or
supplemented from time to time.

     "SCHEDULE OF RECEIVABLES" means the listing of the Receivables set forth in
Exhibit A (which Exhibit may be in the form of microfiche); as supplemented on
each Subsequent Transfer Date to reflect the sale to the Issuer of Subsequent
Receivables.

     "STATE" means any one of the 50 states of the United States of America or
the District of Columbia.

     "SUCCESSOR SERVICER" has the meaning specified in Section 3.7(e).

     "TERMINATION DATE" means the latest of (i) the expiration of the Note
Policy and the return of the Note Policy to the Security Insurer for
cancellation, (ii) the date on which the Security Insurer shall have received
payment and performance of all Insurer Issuer Secured Obligations and (iii) the
date on which the Trustee shall have received payment and performance of all
Trustee Issuer Secured Obligations.

     "TRUST ESTATE" means all money, instruments, rights and other property that
are subject or intended to be subject to the lien and security interest of this
Indenture for the benefit of the Noteholders and the Security Insurer (including
all property and interests Granted to the Indenture Collateral Agent), including
all proceeds thereof.

     "TRUST INDENTURE ACT" or "TIA" means the Trust Indenture Act of 1939 as in
force on the date hereof, unless otherwise specifically provided.

     "TRUSTEE" means The Chase Manhattan Bank, a New York banking corporation,
not in its individual capacity but as trustee under this Indenture, or any
successor trustee under this Indenture.

     "TRUSTEE ISSUER SECURED OBLIGATIONS" means all amounts and obligations
which the Issuer may at any time owe to or on behalf of the Trustee for the
benefit of the Noteholders and the Security Insurer under this Indenture or the
Notes.

     "UCC" means, unless the context otherwise requires, the Uniform Commercial
Code, as in effect in the relevant jurisdiction, as amended from time to time.

     (a) Except as otherwise specified herein, the following terms have the
respective meanings set forth in the Sale and Servicing Agreement as in effect
on the Closing Date for all purposes of this Indenture, and the definitions of
such terms are equally applicable both to the singular and plural forms of such
terms:


                                        TERM

                                                          Section of Sale
                                                                and
                                                          SERVICING
                                                          AGREEMENT

Accelerated Principal Distributable Amount............... Section 1.1
Annual Percentage Rate or APR............................ Section 1.1
Capitalized Interest Account............................. Section 1.1
Certificateholders....................................... Section 1.1
Closing Date............................................. Section 1.1
Collection Account....................................... Section 1.1
Collection Period........................................ Section 1.1
Contract................................................. Section 1.1
Depositor................................................ Section 1.1
Depository Agreements.................................... Section 1.1
Distribution Date........................................ Section 1.1
Eligible Deposit Account................................. Section 1.1
Eligible Investments..................................... Section 1.1
Final Scheduled Distribution Date........................ Section 1.1
Final Scheduled Maturity Date............................ Section 1.1
Financed Vehicle......................................... Section 1.1
Funding Period........................................... Section 1.1
Initial Receivables...................................... Section 1.1
Interest Period.......................................... Section 1.1
Note Distribution Account................................ Section 1.1
Insurance Agreement...................................... Section 1.1
Insurance Agreement Event of Default..................... Section 1.1
Insurer Default.......................................... Section 1.1
Interest Period.......................................... Section 1.1
Monthly Period........................................... Section 1.1
Note Distribution Account................................ Section 1.1
Noteholders' Distributable Amount........................ Section 1.1
Noteholders' Interest Distributable Amount............... Section 1.1
Noteholders' Percentage.................................. Section 1.1
Noteholders' Principal Distributable Amount.............. Section 1.1
Obligor.................................................. Section 1.1
Original Pool Balance.................................... Section 1.1
Owner Trustee............................................ Section 1.1
Parity Date.............................................. Section 1.1
Person................................................... Section 1.1
Pool Balance............................................. Section 1.1
Precomputed Receivable................................... Section 1.1
Pre-Funded Amount........................................ Section 1.1
Pre-Funding Account...................................... Section 1.1
Purchase Agreement....................................... Section 1.1
Purchased Receivable..................................... Section 1.1
Rating Agency............................................ Section 1.1
Rating Agency Condition.................................. Section 1.1
Receivable............................................... Section 1.1
Security Insurer......................................... Section 1.1
Seller................................................... Section 1.1
Servicer................................................. Section 1.1
Servicer Default......................................... Section 1.1
Simple Interest Receivable............................... Section 1.1
Subsequent Purchase Agreement............................ Section 1.1
Subsequent Receivables................................... Section 1.1
Subsequent Transfer Date................................. Section 1.1
Total Distribution Amount................................ Section 1.1
Trust Accounts........................................... Section 1.1
Trust Agreement.......................................... Section 1.1


     (b) Capitalized terms used herein and not otherwise defined herein or in
the Sale and Servicing Agreement have the meanings assigned to them in the Trust
Agreement.

     SECTION 1.2. INCORPORATION BY REFERENCE OF TRUST INDENTURE ACT. Whenever
this Indenture refers to a provision of the TIA, the provision is incorporated
by reference in and made a part of this Indenture. The following TIA terms used
in this Indenture have the following meanings:

     "Commission" means the Securities and Exchange Commission.

     "indenture securities" means the Notes.

     "indenture security holder" means a Noteholder.

     "indenture to be qualified" means this Indenture.

     "indenture trustee" or "institutional trustee" means the Trustee.

     "obligor" on the indenture securities means the Issuer and any other
obligor on the indenture securities.

     All other TIA terms used in this Indenture that are defined by the TIA,
defined by TIA reference to another statute or defined by Commission rule have
the meaning assigned to them by such definitions.

     SECTION 1.3. RULES OF CONSTRUCTION. Unless the context otherwise requires:

                     (i) a term has the meaning assigned to it;

                     (ii) an accounting term not otherwise defined has the
         meaning assigned to it in accordance with generally accepted accounting
         principles as in effect from time to time;

                     (iii) "or" is not exclusive;

                     (iv) "including" means including without limitation; and

                     (v) words in the singular include the plural and words in
         the plural include the singular.


                                   ARTICLE II.

                                    THE NOTES

     SECTION 2.1 FORM. The Class A-1 Notes, the Class A-2 Notes and the Class
A-3 Notes, in each case together with the Trustee's certificate of
authentication, shall be in substantially the form set forth in Exhibit D-1, D-2
and D-3, respectively, with such appropriate insertions, omissions,
substitutions and other variations as are required or permitted by this
Indenture and may have such letters, numbers or other marks of identification
and such legends or endorsements placed thereon as may, consistently herewith,
be determined by the officers executing such Notes, as evidenced by their
execution of the Notes. Any portion of the text of any Note may be set forth on
the reverse thereof, with an appropriate reference thereto on the face of the
Note.

     The Definitive Notes shall be typewritten, printed, lithographed or
engraved or produced by any combination of these methods (with or without steel
engraved borders), all as determined by the officers executing such Notes, as
evidenced by their execution of such Notes.

     Each Note shall be dated the date of its authentication. The terms of the
Notes set forth in Exhibit D is part of the terms of this Indenture.

     SECTION 2.2 EXECUTION, AUTHENTICATION AND DELIVERY. The Notes shall be
executed on behalf of the Issuer by any of its Authorized Officers. The
signature of any such Authorized Officer on the Notes may be manual or
facsimile.

     Notes bearing the manual or facsimile signature of individuals who were at
any time Authorized Officers of the Issuer shall bind the Issuer,
notwithstanding that such individuals or any of them have ceased to hold such
offices prior to the authentication and delivery of such Notes or did not hold
such offices at the date of such Notes.

     The Trustee shall upon receipt of the Note Policy and Issuer Order
authenticate and deliver Class A-1 Notes for original issue in an aggregate
principal amount of $31,750,000, Class A-2 Notes for original issue in the
aggregate principal amount of $64,550,000 and Class A-3 Notes for original issue
in the aggregate principal amount of $38,700,000. Class A-1 Notes, Class A-2
Notes and Class A-3 Notes outstanding at any time may not exceed such amounts
except as provided in Section 2.5.

     Each Note shall be dated the date of its authentication. The Notes shall be
issuable as registered Notes in the minimum denomination of $1,000 and in
integral multiples thereof (except for one Note of each class which may be
issued in a denomination other than an integral multiple of $1,000).

     No Note shall be entitled to any benefit under this Indenture or be valid
or obligatory for any purpose, unless there appears on such Note a certificate
of authentication substantially in the form provided for herein executed by the
Trustee by the manual signature of one of its authorized signatories, and such
certificate upon any Note shall be conclusive evidence, and the only evidence,
that such Note has been duly authenticated and delivered hereunder.

     SECTION 2.3. TEMPORARY NOTES. Pending the preparation of Definitive Notes,
the Issuer may execute, and upon receipt of an Issuer Order the Trustee shall
authenticate and deliver, temporary Notes which are printed, lithographed,
typewritten, mimeographed or otherwise produced, of the tenor of the Definitive
Notes in lieu of which they are issued and with such variations not inconsistent
with the terms of this Indenture as the officers executing such Notes may
determine, as evidenced by their execution of such Notes.

     If temporary Notes are issued, the Issuer will cause Definitive Notes to be
prepared without unreasonable delay. After the preparation of Definitive Notes,
the temporary Notes shall be exchangeable for Definitive Notes upon surrender of
the temporary Notes at the office or agency of the Issuer to be maintained as
provided in Section 3.2, without charge to the Holder. Upon surrender for
cancellation of any one or more temporary Notes, the Issuer shall execute and
the Trustee shall authenticate and deliver in exchange therefor a like principal
amount of Definitive Notes of authorized denominations. Until so exchanged, the
temporary Notes shall in all respects be entitled to the same benefits under
this Indenture as Definitive Notes.

     SECTION 2.4. REGISTRATION; REGISTRATION OF TRANSFER AND EXCHANGE. The
Issuer shall cause to be kept a register (the "Note Register") in which, subject
to such reasonable regulations as it may prescribe, the Issuer shall provide for
the registration of Notes and the registration of transfers of Notes. The
Trustee shall be "Note Registrar" for the purpose of registering Notes and
transfers of Notes as herein provided. Upon any resignation of any Note
Registrar, the Issuer shall promptly appoint a successor or, if it elects not to
make such an appointment, assume the duties of Note Registrar.

     If a Person other than the Trustee is appointed by the Issuer as Note
Registrar, the Issuer will give the Trustee prompt written notice of the
appointment of such Note Registrar and of the location, and any change in the
location, of the Note Register, and the Trustee shall have the right to inspect
the Note Register at all reasonable times and to obtain copies thereof, and the
Trustee shall have the right to rely upon a certificate executed on behalf of
the Note Registrar by an Executive Officer thereof as to the names and addresses
of the Holders of the Notes and the principal amounts and number of such Notes.

     Upon surrender for registration of transfer of any Note at the office or
agency of the Issuer to be maintained as provided in Section 3.2, if the
requirements of Section 8-401(1) of the UCC are met the Issuer shall execute and
upon its request the Trustee shall authenticate and the Noteholder shall obtain
from the Trustee, in the name of the designated transferee or transferees, one
or more new Notes, in any authorized denominations, of the same class and a like
aggregate principal amount.

     At the option of the Holder, Notes may be exchanged for other Notes in any
authorized denominations, of the same class and a like aggregate principal
amount, upon surrender of the Notes to be exchanged at such office or agency.
Whenever any Notes are so surrendered for exchange, if the requirements of
Section 8-401(1) of the UCC are met the Issuer shall execute and upon its
request the Trustee shall authenticate and the Noteholder shall obtain from the
Trustee, the Notes which the Noteholder making the exchange is entitled to
receive.

     All Notes issued upon any registration of transfer or exchange of Notes
shall be the valid obligations of the Issuer, evidencing the same debt, and
entitled to the same benefits under this Indenture, as the Notes surrendered
upon such registration of transfer or exchange.

     Every Note presented or surrendered for registration of transfer or
exchange shall be (i) duly endorsed by, or be accompanied by a written
instrument of transfer in form satisfactory to the Trustee duly executed by, the
Holder thereof or such Holder's attorney duly authorized in writing, with such
signature guaranteed by an "eligible guarantor institution" meeting the
requirements of the Note Registrar which requirements include membership or
participation in Securities Transfer Agents Medallion Program ("Stamp") or such
other "signature guarantee program" as may be determined by the Note Registrar
in addition to, or in substitution for, Stamp, all in accordance with the
Exchange Act, and (ii) accompanied by such other documents as the Trustee may
require.

     No service charge shall be made to a Holder for any registration of
transfer or exchange of Notes, but the Note Registrar may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Notes, other than
exchanges pursuant to Section 2.3 or 9.6 not involving any transfer.

     The preceding provisions of this section notwithstanding, the Issuer shall
not be required to make and the Note Registrar need not register transfers or
exchanges of Notes selected for redemption or of any Note for a period of 15
days preceding the due date for any payment with respect to the Note.

     SECTION 2.5. MUTILATED, DESTROYED, LOST OR STOLEN Notes. If (i) any
mutilated Note is surrendered to the Trustee, or the Trustee receives evidence
to its satisfaction of the destruction, loss or theft of any Note, and (ii)
there is delivered to the Trustee and the Security Insurer (unless an Insurer
Default shall have occurred and be continuing) such security or indemnity as may
be required by it to hold the Issuer, the Trustee and the Security Insurer
harmless, then, in the absence of notice to the Issuer, the Note Registrar or
the Trustee that such Note has been acquired by a bona fide purchaser, and
provided that the requirements of Section 8-405 of the UCC are met, the Issuer
shall execute and upon its request the Trustee shall authenticate and deliver,
in exchange for or in lieu of any such mutilated, destroyed, lost or stolen
Note, a replacement Note; PROVIDED, HOWEVER, that if any such -------- -------
destroyed, lost or stolen Note, but not a mutilated Note, shall have become or
within seven days shall be due and payable, or shall have been called for
redemption, instead of issuing a replacement Note, the Issuer may pay such
destroyed, lost or stolen Note when so due or payable or upon the Redemption
Date without surrender thereof. If, after the delivery of such replacement Note
or payment of a destroyed, lost or stolen Note pursuant to the proviso to the
preceding sentence, a bona fide purchaser of the original Note in lieu of which
such replacement Note was issued presents for payment such original Note, the
Issuer, the Trustee and the Security Insurer shall be entitled to recover such
replacement Note (or such payment) from the Person to whom it was delivered or
any Person taking such replacement Note from such Person to whom such
replacement Note was delivered or any assignee of such Person, except a bona
fide purchaser, and shall be entitled to recover upon the security or indemnity
provided therefor to the extent of any loss, damage, cost or expense incurred by
the Issuer or the Trustee in connection therewith.

     Upon the issuance of any replacement Note under this Section, the Issuer
may require the payment by the Holder of such Note of a sum sufficient to cover
any tax or other governmental charge that may be imposed in relation thereto and
any other reasonable expenses (including the fees and expenses of the Trustee)
connected therewith.

     Every replacement Note issued pursuant to this Section in replacement of
any mutilated, destroyed, lost or stolen Note shall constitute an original
additional contractual obligation of the Issuer, whether or not the mutilated,
destroyed, lost or stolen Note shall be at any time enforceable by anyone, and
shall be entitled to all the benefits of this Indenture equally and
proportionately with any and all other Notes duly issued hereunder.

     The provisions of this Section are exclusive and shall preclude (to the
extent lawful) all other rights and remedies with respect to the replacement or
payment of mutilated, destroyed, lost or stolen Notes.

     SECTION 2.6. PERSONS DEEMED OWNER. Prior to due presentment for
registration of transfer of any Note, the Issuer, the Trustee, any agent of the
Issuer or the Trustee, the Security Insurer may treat the Person in whose name
any Note is registered (as of the day of determination) as the owner of such
Note for the purpose of receiving payments of principal of and interest, if any
on such Note and for all other purposes whatsoever, whether or not such Note be
overdue, and none of the Issuer, the Security Insurer, the Trustee nor any agent
of the Issuer or the Trustee shall be affected by notice to the contrary.

     SECTION 2.7. PAYMENT OF PRINCIPAL AND INTEREST; DEFAULTED INTEREST. (a) The
Notes shall accrue interest as provided in the forms of the Class A-1 Note, the
Class A-2 Note and the Class A-3 Note set forth in Exhibits D-1, D-2 and D-3,
respectively, and such interest shall be payable on each Payment Date as
specified therein. Any installment of interest or principal, if any, payable on
any Note which is punctually paid or duly provided for by the Issuer on the
applicable Payment Date shall be paid to the Person in whose name such Note (or
one or more Predecessor Notes) is registered on the Record Date, by check mailed
first-class, postage prepaid, to such Person's address as it appears on the Note
Register on such Record Date, except that, unless Definitive Notes have been
issued pursuant to Section 2.12, with respect to Notes registered on the Record
Date in the name of the nominee of the Clearing Agency (initially, such nominee
to be Cede & Co.), payment will be made by wire transfer in immediately
available funds to the account designated by such nominee and except for the
final installment of principal payable with respect to such Note on a Payment
Date or on the Final Scheduled Distribution Date (and except for the Redemption
Price for any Note called for redemption pursuant to Section 10.1(a)) which
shall be payable as provided below. The funds represented by any such checks
returned undelivered shall be held in accordance with Section 3.3.

     (b) The principal of each Note shall be payable in installments on each
Payment Date as provided in the forms of the Class A-1 Note, the Class A-2 Note
and the Class A-3 Note set forth in Exhibits D-1, D-2 and D-3, respectively.
Notwithstanding the foregoing, the entire unpaid principal amount of the Notes
shall be due and payable, if not previously paid, on the date on which an Event
of Default shall have occurred and be continuing, if the Trustee or the Holders
of the Notes representing not less than a majority of the Outstanding Amount of
the Notes have declared the Notes to be immediately due and payable in the
manner provided in Section 5.2. All principal payments on each class of Notes
shall be made pro rata to the Noteholders of such class entitled thereto. The
Trustee shall notify the Person in whose name a Note is registered at the close
of business on the Record Date preceding the Payment Date on which the Issuer
expects that the final installment of principal of and interest on such Note
will be paid. Such notice shall be mailed or transmitted by facsimile prior to
such final Payment Date and shall specify that such final installment will be
payable only upon presentation and surrender of such Note and shall specify the
place where such Note may be presented and surrendered for payment of such
installment. Notices in connection with redemptions of Notes shall be mailed to
Noteholders as provided in Section 10.2.

     (c) If the Issuer defaults in a payment of interest on the Notes, the
Issuer shall pay defaulted interest (plus interest on such defaulted interest to
the extent lawful) at the appli- cable Interest Rate in any lawful manner. The
Issuer may pay such defaulted interest to the Persons who are Noteholders on a
subsequent special record date, which date shall be at least five Business Days
prior to the payment date. The Issuer shall fix or cause to be fixed any such
special record date and payment date, and, at least 15 days before any such
special record date, the Issuer shall mail to each Noteholder and the Trustee a
notice that states the special record date, the payment date and the amount of
defaulted interest to be paid.

     (d) Promptly following the date on which all principal of and interest on
the Notes has been paid in full and the Notes have been surrendered to the
Trustee, the Trustee shall, if the Security Insurer has paid any amount in
respect of the Notes under the Note Policy or otherwise which has not been
reimbursed to it, deliver such surrendered Notes to the Security Insurer.

     SECTION 2.8. CANCELLATION. Subject to Section 2.7(d), all Notes
surrendered for payment, registration of transfer, exchange or redemption shall,
if surrendered to any Person other than the Trustee, be delivered to the Trustee
and shall be promptly canceled by the Trustee. Subject to Section 2.7(d), the
Issuer may at any time deliver to the Trustee for cancellation any Notes
previously authenticated and delivered hereunder which the Issuer may have
acquired in any manner whatsoever, and all Notes so delivered shall be promptly
canceled by the Trustee. No Notes shall be authenticated in lieu of or in
exchange for any Notes canceled as provided in this Section, except as expressly
permitted by this Indenture. Subject to Section 2.7(d), all canceled Notes may
be held or disposed of by the Trustee in accordance with its standard retention
or disposal policy as in effect at the time unless the Issuer shall direct by an
Issuer Order that they be destroyed or returned to it; PROVIDED that such Issuer
Order is timely and the Notes have not been previously disposed of by the
Trustee.

     SECTION 2.9. RELEASE OF COLLATERAL. The Indenture Collateral Agent shall,
on or after the Termination Date, release any remaining portion of the Trust
Estate from the lien created by this Indenture and deposit in the Collection
Account any funds then on deposit in any other Trust Account. The Indenture
Collateral Agent shall release property from the lien created by this Indenture
pursuant to this Section 2.9 only upon receipt of an Issuer Request accompanied
by an Officer's Certificate, an Opinion of Counsel and (if required by the TIA)
Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1)
meeting the applicable requirements of Section 11.1.

     SECTION 2.10. BOOK-ENTRY NOTES. The Notes, upon original issuance, will be
issued in the form of typewritten Notes representing the Book-Entry Notes, to be
delivered to The Depository Trust Company, the initial Clearing Agency, by, or
on behalf of, the Issuer. Such Notes shall initially be registered on the Note
Register in the name of Cede & Co., the nominee of the initial Clearing Agency,
and no Note Owner will receive a Definitive Note representing such Note Owner's
interest in such Note, except as provided in Section 2.12. Unless and until
definitive, fully registered Notes (the "Definitive Notes") have been issued to
Note Owners pursuant to Section 2.12:

                     (i) the provisions of this Section shall be in full force
         and effect;

                     (ii) the Note Registrar and the Trustee shall be entitled
         to deal with the Clearing Agency for all purposes of this Indenture
         (including the payment of principal of and interest on the Notes and
         the giving of instructions or directions hereunder) as the sole Holder
         of the Notes, and shall have no obligation to the Note Owners;

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

                     (iv) the rights of Note Owners shall be exercised only
         through the Clearing Agency and shall be limited to those established
         by law and agreements between such Note Owners and the Clearing Agency
         and/or the Clearing Agency Participants. Pursuant to the Note
         Depository Agreement, unless and until Definitive Notes are issued
         pursuant to Section 2.12, the initial Clearing Agency will make
         book-entry transfers among the Clearing Agency Participants and receive
         and transmit payments of principal of and interest on the Notes to such
         Clearing Agency Participants;

                     (v) whenever this Indenture requires or permits actions to
         be taken based upon instructions or directions of Holders of Notes
         evidencing a specified percentage of the Outstanding Amount of the
         Notes, the Clearing Agency shall be deemed to represent such percentage
         only to the extent that it has received instructions to such effect
         from Note Owners and/or Clearing Agency Participants owning or
         representing, respectively, such required percentage of the beneficial
         interest in the Notes and has delivered such instructions to the
         Trustee; and

                     (vi) Note Owners may receive copies of any reports sent to
         Noteholders pursuant to this Indenture, upon written request, together
         with a certification that they are Note Owners and payment of
         reproduction and postage expenses associated with the distribution of
         such reports, from the Trustee at the Corporate Trust Office.

     SECTION 2.11. NOTICES TO CLEARING AGENCY. Whenever a notice or other
communication to the Noteholders is required under this Indenture, unless and
until Definitive Notes shall have been issued to Note Owners pursuant to Section
2.12, the Trustee shall give all such notices and communications specified
herein to be given to Holders of the Notes to the Clearing Agency, and shall
have no obligation to the Note Owners.

     SECTION 2.12. DEFINITIVE NOTES. If (i) the Servicer advises the Trustee in
writing that the Clearing Agency is no longer willing or able to properly
discharge its responsibilities with respect to the Notes, and the Servicer is
unable to locate a qualified successor, (ii) the Servicer at its option advises
the Trustee in writing that it elects to terminate the book-entry system through
the Clearing Agency or (iii) after the occurrence of an Event of Default, Note
Owners representing beneficial interests aggregating at least a majority of the
Outstanding Amount of the Notes advise the Trustee through the Clearing Agency
in writing that the continuation of a book entry system through the Clearing
Agency is no longer in the best interests of the Note Owners, then the Clearing
Agency shall notify all Note Owners and the Trustee of the occurrence of any
such event and of the availability of Definitive Notes to Note Owners requesting
the same. Upon surrender to the Trustee of the typewritten Note or Notes
representing the Book-Entry Notes by the Clearing Agency, accompanied by
registration instructions, the Issuer shall execute and the Trustee shall
authenticate the Definitive Notes in accordance with the instructions of the
Clearing Agency. None of the Issuer, the Note Registrar or the Trustee shall be
liable for any delay in delivery of such instructions and may conclusively rely
on, and shall be protected in relying on, such instructions. Upon the issuance
of Definitive Notes, the Trustee shall recognize the Holders of the Definitive
Notes as Note- holders.


                                  ARTICLE III.

                                    COVENANTS

     SECTION 3.1. PAYMENT OF PRINCIPAL AND INTEREST. The Issuer will duly and
punctually pay the principal of and interest on the Notes in accordance with the
terms of the Notes and this Indenture. Without limiting the foregoing, the
Issuer will cause to be distributed all amounts on deposit in the Note
Distribution Account on a Payment Date deposited therein pursuant to the Sale
and Servicing Agreement (i) for the benefit of the Class A-l Notes, to Class A-1
Noteholders, (ii) for the benefit of the Class A-2 Notes, to Class A-2
Noteholders and (iii) for the benefit of the Class A-3 Notes, to the Clas A-3
Noteholders. Amounts properly withheld under the Code by any Person from a
payment to any Noteholder of interest and/or principal shall be considered as
having been paid by the Issuer to such Noteholder for all purposes of this
Indenture.

     SECTION 3.2. MAINTENANCE OF OFFICE OR AGENCY. The Issuer will maintain in
the Borough of Manhattan, The City of New York, an office or agency where Notes
may be surrendered for registration of transfer or exchange, and where notices
and demands to or upon the Issuer in respect of the Notes and this Indenture may
be served. The Issuer hereby initially appoints the Trustee to serve as its
agent for the foregoing purposes. The Issuer will give prompt written notice to
the Trustee of the location, and of any change in the location, of any such
office or agency. If at any time the Issuer shall fail to maintain any such
office or agency or shall fail to furnish the Trustee with the address thereof,
such surrenders, notices and demands may be made or served at the Corporate
Trust Office, and the Issuer hereby appoints the Trustee as its agent to receive
all such surrenders, notices and demands.

     SECTION 3.3. MONEY FOR PAYMENTS TO BE HELD IN TRUST. As provided in
Sections 8.2(a) and (b), all payments of amounts due and payable with respect to
any Notes that are to be made from amounts withdrawn from the Collection Account
and the Note Distribution Account shall be made on behalf of the Issuer by the
Trustee or by another Paying Agent, and no amounts so withdrawn from the
Collection Account and the Note Distribution Account for payments of Notes shall
be paid over to the Issuer except as provided in this Section.

     On or before each Payment Date and Redemption Date, the Issuer shall
deposit or cause to be deposited in the Note Distribution Account an aggregate
sum sufficient to pay the amounts then becoming due under the Notes, such sum to
be held in trust for the benefit of the Persons entitled thereto and (unless the
Paying Agent is the Trustee) shall promptly notify the Trustee of its action or
failure so to act.

     The Issuer will cause each Paying Agent other than the Trustee to execute
and deliver to the Trustee and the Security Insurer an instrument in which such
Paying Agent shall agree with the Trustee (and if the Trustee acts as Paying
Agent, it hereby so agrees), subject to the provisions of this Section, that
such Paying Agent will:

                     (i) hold all sums held by it for the payment of amounts due
         with respect to the Notes in trust for the benefit of the Persons
         entitled thereto until such sums shall be paid to such Persons or
         otherwise disposed of as herein provided and pay such sums to such
         Persons as herein provided;

                     (ii) give the Trustee notice of any default by the Issuer
         of which it has actual knowledge (or any other obligor upon the Notes)
         in the making of any payment required to be made with respect to the
         Notes;

                     (iii) at any time during the continuance of any such
         default, upon the written request of the Trustee, forthwith pay to the
         Trustee all sums so held in trust by such Paying Agent;

                     (iv) immediately resign as a Paying Agent and forthwith pay
         to the Trustee all sums held by it in trust for the payment of Notes if
         at any time it ceases to meet the standards required to be met by a
         Paying Agent at the time of its appointment; and

                     (v) comply with all requirements of the Code with respect
         to the withholding from any payments made by it on any Notes of any
         applicable withholding taxes imposed thereon and with respect to any
         applicable reporting requirements in connection therewith.

     The Issuer may at any time, for the purpose of obtaining the satisfaction
and discharge of this Indenture or for any other purpose, by Issuer Order direct
any Paying Agent to pay to the Trustee all sums held in trust by such Paying
Agent, such sums to be held by the Trustee upon the same trusts as those upon
which the sums were held by such Paying Agent; and upon such a payment by any
Paying Agent to the Trustee, such Paying Agent shall be released from all
further liability with respect to such money.

     Subject to applicable laws with respect to the escheat of funds, any money
held by the Trustee or any Paying Agent in trust for the payment of any amount
due with respect to any Note and remaining unclaimed for two years after such
amount has become due and payable shall be discharged from such trust and be
paid to the Issuer on Issuer Request with the consent of the Security Insurer
(unless an Insurer Default shall have occurred and be continuing), and the
Holder of such Note shall thereafter, as an unsecured general creditor, look
only to the Issuer for payment thereof (but only to the extent of the amounts so
paid to the Issuer), and all liability of the Trustee or such Paying Agent with
respect to such trust money shall thereupon cease; PROVIDED, HOWEVER, that if
such money or any portion thereof had been previously deposited by the Security
Insurer or the Indenture Collateral Agent with the Trustee for the payment of
principal or interest on the Notes, to the extent any amounts are owing to the
Security Insurer, such amounts shall be paid promptly to the Security Insurer
upon receipt of a written request by the Security Insurer to such effect, and
PROVIDED, FURTHER, that the Trustee or such Paying Agent, before being required
to make any such repayment, shall at the expense of the Issuer cause to be
published once, in a newspaper published in the English language, customarily
published on each Business Day and of general circulation in The City of New
York, notice that such money remains unclaimed and that, after a date specified
therein, which shall not be less than 30 days from the date of such publication,
any unclaimed balance of such money then remaining will be repaid to the Issuer.
The Trustee shall also adopt and employ, at the expense of the Issuer, any other
reasonable means of notification of such repayment (including, but not limited
to, mailing notice of such repayment to Holders whose Notes have been called but
have not been surrendered for redemption or whose right to or interest in moneys
due and payable but not claimed is determinable from the records of the Trustee
or of any Paying Agent, at the last address of record for each such Holder).

     SECTION 3.4. EXISTENCE. Except as otherwise permitted by the provisions of
Section 3.10, the Issuer will keep in full effect its existence, rights and
franchises as a business trust under the laws of the State of Delaware (unless
it becomes, or any successor Issuer hereunder is or becomes, organized under the
laws of any other state or of the United States of America, in which case the
Issuer will keep in full effect its existence, rights and franchises under the
laws of such other jurisdiction) and will obtain and preserve its qualification
to do business in each jurisdiction in which such qualification is or shall be
necessary to protect the validity and enforceability of this Indenture, the
Notes, the Collateral and each other instrument or agreement included in the
Trust Estate.

     SECTION 3.5. PROTECTION OF TRUST ESTATE. The Issuer intends the security
interest Granted pursuant to this Indenture in favor of the Issuer Secured
Parties to be prior to all other liens in respect of the Trust Estate, and the
Issuer shall take all actions necessary to obtain and maintain, in favor of the
Indenture Collateral Agent, for the benefit of the Issuer Secured Parties, a
first lien on and a first priority, perfected security interest in the Trust
Estate. The Issuer will from time to time prepare (or shall cause to be
prepared), execute and deliver all such supplements and amendments hereto and
all such financing statements, continuation statements, instruments of further
assurance and other instruments, and will take such other action necessary or
advisable to:

                     (i) Grant more effectively all or any portion of the Trust
         Estate;

                     (ii) maintain or preserve the lien and security interest
         (and the priority thereof) in favor of the Indenture Collateral Agent
         for the benefit of the Issuer Secured Parties created by this Indenture
         or carry out more effectively the purposes hereof;

                     (iii) perfect, publish notice of or protect the validity of
         any Grant made or to be made by this Indenture;

                     (iv) enforce any of the Collateral;

                     (v) preserve and defend title to the Trust Estate and the
         rights of the Indenture Collateral Agent in such Trust Estate against
         the claims of all persons and parties; and

                     (vi) pay all taxes or assessments levied or assessed upon
         the Trust Estate when due.

The Issuer hereby designates the Indenture Collateral Agent its agent and
attorney-in-fact to execute any financing statement, continuation statement or
other instrument required by the Indenture Collateral Agent pursuant to this
Section.

     SECTION 3.6. OPINIONS AS TO TRUST ESTATE. (a) On the Closing Date, the
Issuer shall furnish to the Trustee, the Indenture Collateral Agent and the
Security Insurer an Opinion of Counsel either stating that, in the opinion of
such counsel, such action has been taken with respect to the recording and
filing of this Indenture, any indentures supplemental hereto, and any other
requisite documents, and with respect to the execution and filing of any
financing statements and continuation statements, as are necessary to perfect
and make effective the first priority lien and security interest in favor of the
Indenture Collateral Agent, for the benefit of the Issuer Secured Parties,
created by this Indenture and reciting the details of such action, or stating
that, in the opinion of such counsel, no such action is necessary to make such
lien and security interest effective.

     (b) Within 120 days after the beginning of each calendar year, beginning
with the first calendar year beginning more than three months after the Closing
Date, the Issuer shall furnish to the Trustee, Indenture Collateral Agent and
the Security Insurer an Opinion of Counsel either stating that, in the opinion
of such counsel, such action has been taken with respect to the recording,
filing, re-recording and refiling of this Indenture, any indentures supplemental
hereto and any other requisite documents and with respect to the execution and
filing of any financing statements and continuation statements as are necessary
to maintain the lien and security interest created by this Indenture and
reciting the details of such action or stating that in the opinion of such
counsel no such action is necessary to maintain such lien and security interest.
Such Opinion of Counsel shall also describe the recording, filing, re-recording
and refiling of this Indenture, any indentures supplemental hereto and any other
requisite documents and the execution and filing of any financing statements and
continuation statements that will, in the opinion of such counsel, be required
to maintain the lien and security interest of this Indenture until January 30 in
the following calendar year.

     SECTION 3.7. PERFORMANCE OF OBLIGATIONS; SERVICING OF RECEIVABLES. (a) The
Issuer will not take any action and will use its best efforts not to permit any
action to be taken by others that would release any Person from any of such
Person's material covenants or obligations under any instrument or agreement
included in the Trust Estate or that would result in the amendment,
hypothecation, subordination, termination or discharge of, or impair the
validity or effectiveness of, any such instrument or agreement, except as
ordered by any bankruptcy or other court or as expressly provided in this
Indenture, the Basic Documents or such other instrument or agreement.

     (b) The Issuer may contract with other Persons acceptable to the Security
Insurer (so long as no Insurer Default shall have occurred and be continuing) to
assist it in performing its duties under this Indenture, and any performance of
such duties by a Person identified to the Trustee and the Security Insurer in an
Officer's Certificate of the Issuer shall be deemed to be action taken by the
Issuer. Initially, the Issuer has contracted with the Servicer to assist the
Issuer in performing its duties under this Indenture.

     (c) The Issuer will punctually perform and observe all of its obligations
and agreements contained in this Indenture, the Basic Documents and in the
instruments and agreements included in the Trust Estate, including but not
limited to preparing (or causing to be prepared) and filing (or causing to be
filed) all UCC financing statements and continuation statements required to be
filed by the terms of this Indenture and the Sale and Servicing Agreement in
accordance with and within the time periods provided for herein and therein.
Except as otherwise expressly provided therein, the Issuer shall not waive,
amend, modify, supplement or terminate any Basic Document or any provision
thereof without the consent of the Trustee, the Security Insurer or the Holders
of at least a majority of the Outstanding Amount of the Notes.

     (d) If a responsible officer of the Owner Trustee shall have actual
knowledge of the occurrence of a Servicer Default under the Sale and Servicing
Agreement, the Issuer shall promptly notify the Trustee, the Security Insurer
and the Rating Agencies thereof in accordance with Section 11.4, and shall
specify in such notice the action, if any, the Issuer is taking in respect of
such default. If a Servicer Default shall arise from the failure of the Servicer
to perform any of its duties or obligations under the Sale and Servicing
Agreement with respect to the Receivables, the Issuer shall take all reasonable
steps available to it to remedy such failure.

     (e) If an Insurer Default shall have occurred and be continuing and if the
Issuer has given notice of termination to the Servicer of the Servicer's rights
and powers pursuant to Section 8.1 of the Sale and Servicing Agreement, as
promptly as possible thereafter, the Issuer shall appoint a successor servicer
in accordance with Section 8.2 of the Sale and Servicing Agreement.

     (f) Upon any termination of the Servicer's rights and powers pursuant to
the Sale and Servicing Agreement, the Issuer shall promptly notify the Trustee.
As soon as a Successor Servicer (other than the Trustee) is appointed, the
Issuer shall notify the Trustee of such appointment, specifying in such notice
the name and address of such Successor Servicer.

     (g) The Issuer agrees that it will not waive timely performance or
observance by the Servicer, the Seller or the Representative of their respective
duties under the Basic Documents (x) without the prior consent of the Security
Insurer (unless an Insurer Default shall have occurred and be controlling) or
(y) if the effect thereof would adversely affect the Holders of the Notes.

     SECTION 3.8. NEGATIVE COVENANTS. So long as any Notes are Outstanding, the
Issuer shall not:

                     (i) except as expressly permitted by this Indenture or the
         Basic Documents, sell, transfer, exchange or otherwise dispose of any
         of the properties or assets of the Issuer, including those included in
         the Trust Estate, unless directed to do so by the Controlling Party;

                     (ii) claim any credit on, or make any deduction from the
         principal or interest payable in respect of, the Notes (other than
         amounts properly withheld from such payments under the Code) or assert
         any claim against any present or former Noteholder by reason of the
         payment of the taxes levied or assessed upon any part of the Trust
         Estate; or

                     (iii) (A) permit the validity or effectiveness of this
         Indenture to be impaired, or permit the lien in favor of the Indenture
         Collateral Agent created by this Indenture to be amended, hypothecated,
         subordinated, terminated or discharged, or permit any Person to be
         released from any covenants or obligations with respect to the Notes
         under this Indenture except as may be expressly permitted hereby, (B)
         permit any lien, charge, excise, claim, security interest, mortgage or
         other encumbrance (other than the lien of this Indenture) to be created
         on or extend to or other- wise arise upon or burden the Trust Estate or
         any part thereof or any interest therein or the proceeds thereof (other
         than tax liens, mechanics' liens and other liens that arise by
         operation of law, in each case on a Financed Vehicle and arising solely
         as a result of an action or omission of the related Obligor), (C)
         permit the lien of this Indenture not to constitute a valid first
         priority (other than with respect to any such tax, mechanics' or other
         lien) security interest in the Trust Estate or (D) amend, modify or
         fail to comply with the provisions of the Basic Documents without the
         prior written consent of the Controlling Party.

     SECTION 3.9. ANNUAL STATEMENT AS TO COMPLIANCE. The Issuer will deliver to
the Trustee and the Security Insurer, within 120 days after the end of each
fiscal year of the Issuer (commencing with the fiscal year ended December 31,
1997), and otherwise in compliance with the requirements of TIA Section
314(a)(4) an Officer's Certificate stating, as to the Authorized Officer signing
such Officer's Certificate, that

                     (i) a review of the activities of the Issuer during such
         year and of performance under this Indenture has been made under such
         Authorized Officer's supervision; and

                     (ii) to the best of such Authorized Officer's knowledge,
         based on such review, the Issuer has complied with all conditions and
         covenants under this Indenture throughout such year, or, if there has
         been a default in the compliance of any such condition or covenant,
         specifying each such default known to such Authorized Officer and the
         nature and status thereof.

     SECTION 3.10. ISSUER MAY CONSOLIDATE, ETC. ONLY ON CERTAIN TERMS. (a) The
Issuer shall not consolidate or merge with or into any other Person, unless

                     (i) the Person (if other than the Issuer) formed by or
         surviving such consolidation or merger shall be a Person organized and
         existing under the laws of the United States of America or any state
         and shall expressly assume, by an indenture supplemental hereto,
         executed and delivered to the Trustee, in form satisfactory to the
         Trustee and the Security Insurer (so long as no Insurer Default shall
         have occurred and be continuing), the due and punctual payment of the
         principal of and interest on all Notes and the performance or
         observance of every agreement and covenant of this Indenture on the
         part of the Issuer to be performed or observed, all as provided herein;

                     (ii) immediately after giving effect to such transaction,
         no Default or Event of Default shall have occurred and be continuing;

                     (iii) the Rating Agency Condition shall have been satisfied
         with respect to such transaction;

                     (iv) the Issuer shall have received an Opinion of Counsel
         (and shall have delivered copies thereof to the Trustee and the
         Security Insurer (so long as no Insurer Default shall have occurred and
         be continuing)) to the effect that such transaction will not have any
         material adverse tax consequence to the Trust, the Security Insurer,
         any Noteholder or any Certificateholder;

                    (v) any action as is necessary to maintain the lien and
         security interest created by this Indenture shall have been taken;

                   (vi) the Issuer shall have delivered to the Trustee an
          Officer's Certificate and an Opinion of Counsel each
         stating that such consolidation or merger and such supplemental
         indenture comply with this Article III and that all conditions
         precedent herein provided for relating to such transaction have been
         complied with (including any filing required by the Exchange Act); and

                  (vii) so long as no Insurer Default shall have occurred and 
         be continuing, the Issuer shall have given the Security
         Insurer written notice of such consolidation or merger at
         least 20 Business Days prior to the consummation of such action and
         shall have received the prior written approval of the Security Insurer
         of such consolidation or merger and the Issuer or the Person (if other
         than the Issuer) formed by or surviving such consolidation or merger
         has a net worth, immediately after such consolidation or merger, that
         is (a) greater than zero and (b) not less than the net worth of the
         Issuer immediately prior to giving effect to such consolidation or
         merger.

     (b) The Issuer shall not convey or transfer all or substantially all of its
properties or assets, including those included in the Trust Estate, to any
Person, unless

                    (i) the Person that acquires by conveyance or transfer the
         properties and assets of the Issuer the conveyance or transfer of which
         is hereby restricted shall (A) be a United States citizen or a Person
         organized and existing under the laws of the United States of America
         or any state, (B) expressly assume, by an indenture supplemental
         hereto, executed and delivered to the Trustee, in form satisfactory to
         the Trustee, and the Security Insurer (so long as no Insurer Default
         shall have occurred and be continuing), the due and punctual payment of
         the principal of and interest on all Notes and the performance or
         observance of every agreement and covenant of this Indenture and each
         of the Basic Documents on the part of the Issuer to be performed or
         observed, all as provided herein, (C) expressly agree by means of such
         supplemental indenture that all right, title and interest so conveyed
         or transferred shall be subject and subordinate to the rights of
         Holders of the Notes, (D) unless otherwise provided in such
         supplemental indenture, expressly agree to indemnify, defend and hold
         harmless the Issuer against and from any loss, liability or expense
         arising under or related to this Indenture and the Notes and (E)
         expressly agree by means of such supplemental indenture that such
         Person (or if a group of persons, then one specified Person) shall
         prepare (or cause to be prepared) and make all filings with the
         Commission (and any other appropriate Person) required by the Exchange
         Act in connection with the Notes;

                   (ii) immediately after giving effect to such transaction, no
         Default or Event of Default shall have occurred and be continuing;

                  (iii) the Rating Agency Condition shall have been satisfied
         with respect to such transaction;

                   (iv) the Issuer shall have received an Opinion of Counsel
         (and shall have delivered copies thereof to the Trustee and the
         Security Insurer (so long as no Insurer Default shall have occurred and
         be continuing)) to the effect that such transaction will not have any
         material adverse tax consequence to the Trust, the Security Insurer,
          any Noteholder or any Certificateholder;

                    (v) any action as is necessary to maintain the lien and
         security interest created by this Indenture shall have been taken; and

                   (vi) the Issuer shall have delivered to the Trustee an
          Officers' Certificate and an Opinion of Counsel each
         stating that such conveyance or transfer and such supplemental
         indenture comply with this Article III and that all conditions
         precedent herein provided for relating to such transaction have been
         complied with (including any filing required by the Exchange Act); and

                  (vii) so long as no Insurer Default shall have occurred and be
          continuing, the Issuer shall have given the
         Security Insurer written notice of such conveyance or transfer at least
         20 Business Days prior to the consummation of such action and shall
         have received the prior written approval of the Security Insurer of
         such consolidation or merger and the Issuer or the Person (if other
         than the Issuer) formed by or surviving such consolidation or merger
         has a net worth, immediately after such consolidation or merger, that
         is (a) greater than zero and (b)not less than the net worth of the
         Issuer immediately prior to giving effect to such consolidation or
         merger.

     SECTION 3.11. SUCCESSOR OR TRANSFEREE. (a) Upon any consolidation or merger
of the Issuer in accordance with Section 3.10(a), the Person formed by or
surviving such consolidation or merger (if other than the Issuer) shall succeed
to, and be substituted for, and may exercise every right and power of, the
Issuer under this Indenture with the same effect as if such Person had been
named as the Issuer herein.

     (b) Upon a conveyance or transfer of all the assets and properties of the
Issuer pursuant to Section 3.10 (b), The Money Store Auto Trust 1997-3 will be
released from every covenant and agreement of this Indenture to be observed or
performed on the part of the Issuer with respect to the Notes immediately upon
the delivery of written notice to the Trustee stating that The Money Store Auto
Trust 1997-3 is to be so released.

     SECTION 3.12. NO OTHER BUSINESS. The Issuer shall not engage in any
business other than financing, purchasing, owning, selling and managing the
Receivables in the manner contemplated by this Indenture and the Basic Documents
and activities incidental thereto. After the Funding Period, the Issuer shall
not fund the purchase of any additional Receivables.

     SECTION 3.13. NO BORROWING. The Issuer shall not issue, incur, assume,
guarantee or otherwise become liable, directly or indirectly, for any
Indebtedness except for (i) the Notes, (ii) obligations owing from time to time
to the Security Insurer under the Insurance Agreement and (iii) any other
Indebtedness permitted by or arising under the Basic Documents or the Issuer's
compliance therewith. The proceeds of the Notes shall be used exclusively to
fund the Issuer's purchase of the Receivables and the other assets specified in
the Sale and Servicing Agreement to fund the Pre-Funding Account and the
Capitalized Interest Account and to pay the Issuer's organizational,
transactional and start-up expenses.

     SECTION 3.14. SERVICER'S OBLIGATIONS. The Issuer shall cause the Servicer
to comply with Sections 4.9, 4.10, 4.11 and 5.8 of the Sale and Servicing
Agreement.

     SECTION 3.15. GUARANTEES, LOANS, ADVANCES AND OTHER LIABILITIES. Except as
contemplated by the Sale and Servicing Agreement or this Indenture, the Issuer
shall not make any loan or advance or credit to, or guarantee (directly or
indirectly or by an instrument having the effect of assuring another's payment
or performance on any obligation or capability of so doing or otherwise),
endorse or otherwise become contingently liable, directly or indirectly, in
connection with the obligations, stocks or dividends of, or own, purchase,
repurchase or acquire (or agree contingently to do so) any stock, obligations,
assets or securities of, or any other interest in, or make any capital
contribution to, any other Person.

     SECTION 3.16. CAPITAL EXPENDITURES. The Issuer shall not make any
expenditure (by long-term or operating lease or otherwise) for capital assets
(either realty or personalty).

     SECTION 3.17. COMPLIANCE WITH LAWS. The Issuer shall comply with the
requirements of all applicable laws, the non-compliance with which would,
individually or in the aggregate, materially and adversely affect the ability of
the Issuer to perform its obligations under the Notes, this Indenture or any
Basic Document.

     SECTION 3.18. RESTRICTED PAYMENTS. The Issuer shall not, directly or
indirectly, (i) pay any dividend or make any distribution (by reduction of
capital or otherwise), whether in cash, property, securities or a combination
thereof, to the Owner Trustee or any owner of a beneficial interest in the
Issuer or otherwise with respect to any ownership or equity interest or security
in or of the Issuer or to the Servicer, (ii) redeem, purchase, retire or
otherwise acquire for value any such owner- ship or equity interest or security
or (iii) set aside or otherwise segregate any amounts for any such purpose;
PROVIDED, HOWEVER, that the Issuer may make, or cause to be -------- -------
made, distributions to the Servicer, the Owner Trustee, the Security Insurer,
the Trustee, the Indenture Collateral Agent, the Holder of the GP Interest, and
the Certificateholders as permitted by, and to the extent funds are available
for such purpose under, the Sale and Servicing Agreement or Trust Agreement. The
Issuer will not, directly or indirectly, make payments to or distributions from
the Collection Account except in accordance with this Indenture and the Basic
Documents.

     SECTION 3.19. NOTICE OF EVENTS OF DEFAULT. Upon a responsible officer of
the Owner Trustee having actual knowledge thereof, the Issuer agrees to give the
Trustee, the Security Insurer and the Rating Agencies prompt written notice of
each Event of Default hereunder and each default on the part of the Servicer or
the Seller of its obligations under the Sale and Servicing Agreement.

     SECTION 3.20. FURTHER INSTRUMENTS AND ACTS. Upon request of the Trustee or
the Security Insurer, the Issuer will execute and deliver such further
instruments and do such further acts as may be reasonably necessary or proper to
carry out more effectively the purpose of this Indenture.

     SECTION 3.21. AMENDMENTS OF SALE AND SERVICING AGREEMENT AND TRUST
AGREEMENT. The Issuer shall not agree to any amendment to Section 11.1 of the
Sale and Servicing Agreement or Section 11.1 of the Trust Agreement to eliminate
the requirements thereunder that the Trustee, the Security Insurer or the
Holders of the Notes consent to amendments thereto as provided therein.

     SECTION 3.22.INCOME TAX CHARACTERIZATION. For purposes of federal income,
state and local income and franchise and any other income taxes, the Issuer will
treat the Notes as indebtedness of the Issuer.


                                   ARTICLE IV.

                           SATISFACTION AND DISCHARGE

     SECTION 4.1. SATISFACTION AND DISCHARGE OF INDENTURE. This Indenture shall
cease to be of further effect with respect to the Notes except as to (i) rights
of registration of transfer and exchange, (ii) substitution of mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal thereof and interest thereon, (iv) Sections 3.3, 3.4, 3.5, 3.8,
3.10, 3.12, 3.13, 3.20, 3.21 and 3.22, (v) the rights, obligations and
immunities of the Trustee hereunder (including the rights of the Trustee under
Section 6.7 and the obligations of the Trustee under Section 4.2) and (vi) the
rights of Noteholders as beneficiaries hereof with respect to the property so
deposited with the Trustee payable to all or any of them, and the Trustee, on
demand of and at the expense of the Issuer, shall execute proper instruments
acknowledging satisfaction and discharge of this Indenture with respect to the
Notes, when

                  (A)      either

                           (1) all Notes theretofore authenticated and delivered
                  (other than (i) Notes that have been destroyed, lost or stolen
                  and that have been replaced or paid as provided in Section 2.5
                  and (ii) Notes for whose payment money has theretofore been
                  deposited in trust or segregated and held in trust by the
                  Issuer and thereafter repaid to the Issuer or discharged from
                  such trust, as provided in Section 3.3) have been delivered to
                  the Trustee for cancellation and the Note Policy has expired
                  and been returned to the Security Insurer for cancellation; or

                           (2) all Notes not theretofore delivered to the
                  Trustee for cancellation

                                      (i)   have become due and payable,

                                     (ii) will become due and payable at their
                           respective Final Scheduled Distribution Dates within
                           one year, or

                                    (iii) are to be called for redemption within
                           one year under arrangements satisfactory to the
                           Trustee for the giving of notice of redemption by
                           the Trustee in the name, and at the expense, of
                           the Issuer, and the Issuer, in the case of (i), (ii) 
                           or (iii) above, has irrevocably deposited or caused 
                           to be irrevocably deposited with the Indenture 
                           Collateral Agent cash or direct obligations
                           of or obligations guaranteed by the United States of 
                           America (which will mature prior to the date such 
                           amounts are payable), in trust for such purpose, in 
                           an amount sufficient to pay and discharge
                           the entire indebtedness on such Notes not theretofore
                           delivered to the Trustee for cancellation when due 
                           to the Final Scheduled Distribution Date or 
                           Redemption Date (if Notes shall have been called for 
                           redemption pursuant to Section 10.1(a)), as the case 
                           may be;

                  (B) the Issuer has paid or caused to be paid all Insurer
         Issuer Secured Obligations and all Trustee Issuer Secured Obligations;
         and

                  (C) the Issuer has delivered to the Trustee, the Indenture
         Collateral Agent and the Security Insurer an Officer's Certificate, an
         Opinion of Counsel and, if required by the TIA, the Trustee, the
         Indenture Collateral Agent or the Security Insurer (so long as an
         Insurer Default shall not have occurred and be continuing) an
         Independent Certificate from a firm of certified public accountants,
         each meeting the applicable requirements of Section 11.1(a) and each
         stating that all conditions precedent herein provided for relating to
         the satisfaction and discharge of this Indenture have been complied
         with.

     SECTION 4.2. APPLICATION OF TRUST MONEY. All moneys deposited with the
Trustee pursuant to Section 4.1 hereof shall be held in trust and applied by it,
in accordance with the provisions of the Notes and this Indenture, to the
payment, either directly or through any Paying Agent, as the Trustee may
determine, to the Holders of the particular Notes for the payment or redemption
of which such moneys have been deposited with the Trustee, of all sums due and
to become due thereon for principal and interest; but such moneys need not be
segregated from other funds except to the extent required herein or in the Sale
and Servicing Agreement or required by law.

     SECTION 4.3 REPAYMENT OF MONEYS HELD BY PAYING AGENT. In connection with
the satisfaction and discharge of this Indenture with respect to the Notes, all
moneys then held by any Paying Agent other than the Trustee under the provisions
of this Indenture with respect to such Notes shall, upon demand of the Issuer,
be paid to the Trustee to be held and applied according to Section 3.3 and
thereupon such Paying Agent shall be released from all further liability with
respect to such moneys.


                                   ARTICLE V.

                                    REMEDIES

     SECTION 5.1. EVENTS OF DEFAULT. "Event of Default", wherever used herein,
means any one of the following events (whatever the reason for such Event of
Default and whether it shall be voluntary or involuntary or be effected by
operation of law or pursuant to any judgment, decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

                    (i) default in the payment of any interest on any Note when
         the same becomes due and payable, and such default shall continue for a
         period of five days after receipt of notice thereof from the Trustee
         (solely for purposes of this clause, a payment on the Notes funded by
         the Security Insurer shall be deemed to be a payment made by the
         Issuer); or

                   (ii) default in the payment of the principal of or any
          installment of the principal of any Note when the same
         becomes due and payable on the related Final Scheduled Distribution
         Date (solely for purposes of this clause, a payment on the Notes funded
         by the Security Insurer shall be deemed to be a payment made by the
         Issuer); or

                  (iii) so long as an Insurer Default shall not have occurred
         and be continuing, an Insurance Agreement Event of
          Default shall have occurred; provided, however, that the occurrence of
         an Insurance Agreement Event of Default may not form the basis of an
         Event of Default unless the Security Insurer shall, upon prior written
         notice to the Rating Agencies, have delivered to the Issuer and the
         Trustee and not rescinded a written notice specifying that such
         Insurance Agreement Event of Default constitutes an Event of Default
         under the Indenture; or

                   (iv) so long as an Insurer Default shall have occurred and be
         continuing, default in the observance or performance
         of any covenant or agreement of the Issuer made in this
         Indenture (other than a covenant or agreement, a default in the
         observance or performance of which is elsewhere in this Section
         specifically dealt with), or any representation or warranty of the
         Issuer made in this Indenture or in any certificate or other writing
         delivered pursuant hereto or in connection herewith proving to have
         been incorrect in any material respect as of the time when the same
         shall have been made, and such default shall continue or not be cured,
         or the circumstance or condition in respect of which such
         misrepresentation or warranty was incorrect shall not have been
         eliminated or otherwise cured, for a period of 30 days
          (or for such longer period, not in excess of 90 days, as may be
         reasonably necessary to remedy such default; provided that such default
         is capable of remedy within 90 days or less and the Servicer on behalf
         of the Owner Trustee delivers an Officer's Certificate to the Trustee
         to the effect that the Issuer has commenced, or will promptly commence
         and diligently pursue, all reasonable efforts to remedy such default)
         after there shall have been given, by registered or certified mail, to
         the Issuer by the Trustee or to the Issuer and the Trustee by the
         Holders of at least 25% of the Outstanding Amount of the Notes, a
         written notice specifying such default or incorrect representation or
         warranty and requiring it to be remedied and stating that such notice
         is a "Notice of Default" hereunder; or

                    (v) so long as an Insurer Default shall have occurred and be
         continuing, the filing of a decree or order for relief by
         a court having jurisdiction in the premises in respect of the
         Issuer or any substantial part of the Trust Estate in an involuntary
         case under any applicable Federal or state bankruptcy, insolvency or
         other similar law now or hereafter in effect, or appointing a receiver,
         liquidator, assignee, custodian, trustee, sequestrator or similar
         official of the Issuer or for any substantial part of the Trust Estate,
         or ordering the winding-up or liquidation of the Issuer's affairs, and
         such decree or order shall remain unstayed and in effect for a period 
         of 60 consecutive days;  or

                   (vi) so long as an Insurer Default shall have occurred and 
         be continuing, the commencement by the Issuer of a
         voluntary case under any applicable Federal or state bankruptcy,
         insolvency or other similar law now or hereafter in effect, or the
         consent by the Issuer to the entry of an order for relief in an
         involuntary case under any such law, or the consent by the Issuer to
         the appointment or taking possession by a receiver, liquidator,
         assignee, custodian, trustee, sequestrator or similar official of the
         Issuer or for any substantial part of the Trust Estate, or the making
         by the Issuer of any general assignment for the benefit of creditors,
         or the failure by the Issuer generally to pay its debts as such debts
         become due, or the taking of action by the Issuer in furtherance of any
         of the foregoing.

     The Issuer shall deliver to the Trustee and the Security Insurer, within
five days after the occurrence thereof, written notice in the form of an
Officer's Certificate of any event which with the giving of notice and the lapse
of time would become an Event of Default under clause (iii), its status and what
action the Issuer is taking or proposes to take with respect thereto.

     SECTION 5.2. RIGHTS UPON EVENT OF DEFAULT. (a) If an Insurer Default shall
not have occurred and be continuing and an Event of Default shall have occurred
and be continuing, the Notes shall become immediately due and payable at par,
together with accrued interest thereon. If an Event of Default shall have
occurred and be continuing, the Controlling Party may exercise any of the
remedies specified in Section 5.4(a). In the event of any acceleration of any
Notes by operation of this Section 5.2, the Trustee shall continue to be
entitled to make claims under the Note Policy pursuant to Section 5.18 hereof
for Note Insured Payments on the Notes. Payments under the Note Policy following
acceleration of any Notes shall be applied by the Trustee:

                  FIRST:  to Noteholders for amounts due and unpaid on the
         Notes for interest, ratably, without preference or priority of any 
         kind, according to the amounts due and payable on the Notes for 
         interest; and

                  SECOND:  to Noteholders for amounts due and unpaid on
         the Notes for principal, ratably, without preference or priority
         of any kind, according to the amounts due and payable on the
         Notes for principal.

     (b) In the event any Notes are accelerated due to an Event of Default, the
Security Insurer shall have the right (in addition to its obligation to pay Note
Insured Payments on the Notes in accordance with the Note Policy), but not the
obligation, to make payments under the Note Policy or otherwise of interest and
principal due on such Notes, in whole or in part, on any date or dates following
such acceleration as the Security Insurer, in its sole discretion, shall elect.

     (c) If an Insurer Default shall have occurred and be continuing and an
Event of Default shall have occurred and be continuing, the Trustee in its
discretion may, or if so requested in writing by Holders holding Notes
representing not less than a majority of the Outstanding Amount of the Notes,
declare by written notice to the Issuer that the Notes become, whereupon they
shall become, immediately due and payable at par, together with accrued interest
thereon.

     (d) If an Insurer Default shall have occurred and be continuing, then at
any time after such declaration of acceleration of maturity has been made and
before a judgment or decree for payment of the money due has been obtained by
the Trustee as hereinafter in this Article V provided, the Holders of Notes
representing a majority of the Outstanding Amount of the Notes, by written
notice to the Issuer and the Trustee, may rescind and annul such declaration and
its consequences if:

                    (i)    the Issuer has paid or deposited with the Trustee
          a sum sufficient to pay

                           (A)  all payments of principal of and interest on
                   all Notes and all other amounts that would then be
                  due hereunder or upon such Notes if the Event of
                  Default giving rise to such acceleration had not
                  occurred; and

                           (B) all sums paid or advanced by the Trustee
                  hereunder and the reasonable compensation, expenses,
                  disbursements and advances of the Trustee and its agents and
                  counsel; and

                   (ii) all Events of Default, other than the nonpayment of the
         principal of the Notes that has become due solely by such
         acceleration, have been cured or waived as provided in Section 5.12.

     No such rescission shall affect any subsequent default or impair any right
consequent thereto.

     SECTION 5.3. COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY
TRUSTEE (a) The Issuer covenants that if (i) default is made in the payment of
any interest on any Note when the same becomes due and payable, and such default
continues for a period of five days, or (ii) default is made in the payment of
the principal of or any installment of the principal of any Note when the same
becomes due and payable, the Issuer will, upon demand of the Trustee, pay to it,
for the benefit of the Holders of the Notes, the whole amount then due and
payable on such Notes for principal and interest, with interest upon the overdue
principal, and, to the extent payment at such rate of interest shall be legally
enforceable, upon overdue installments of interest, at the applicable Interest
Rate and in addition thereto such further amount as shall be sufficient to cover
the costs and expenses of collection, including the reasonable compensation,
expenses, disbursements and advances of the Trustee and its agents and counsel.

     (b) Each Issuer Secured Party hereby irrevocably and unconditionally
appoints the Controlling Party as the true and lawful attorney-in-fact of such
Issuer Secured Party for so long as such Issuer Secured Party is not the
Controlling Party, with full power of substitution, to execute, acknowledge and
deliver any notice, document, certificate, paper, pleading or instrument and to
do in the name of the Controlling Party as well as in the name, place and stead
of such Issuer Secured Party such acts, things and deeds for or on behalf of and
in the name of such Issuer Secured Party under this Indenture (including
specifically under Section 5.4) and under the Basic Documents which such Issuer
Secured Party could or might do or which may be necessary, desirable or
convenient in such Controlling Party's sole discretion to effect the purposes
contemplated hereunder and under the Related Documents and, without limitation,
following the occurrence of an Event of Default, exercise full right, power and
authority to take, or defer from taking, any and all acts with respect to the
administration, maintenance or disposition of the Trust Estate.

     (c) If an Event of Default occurs and is continuing, the Trustee may in its
discretion but with the consent of the Controlling Party and shall, at the
direction of the Controlling Party (except as provided in Section 5.3(d) below),
proceed to protect and enforce its rights and the rights of the Noteholders by
such appropriate Proceedings as the Trustee or the Controlling Party shall deem
most effective to protect and enforce any such rights, whether for the specific
enforcement of any covenant or agreement in this Indenture or in aid of the
exercise of any power granted herein, or to enforce any other proper remedy or
legal or equitable right vested in the Trustee by this Indenture or by law.

     (d) Notwithstanding anything to the contrary contained in this Indenture
(including without limitation Sections 5.4(a), 5.12, 5.13 and 5.17) and
regardless of whether an Insurer Default shall have occurred and be continuing,
if the Issuer fails to perform its obligations under Section 10.1(b) hereof when
and as due, the Trustee may in its discretion (and without the consent of the
Controlling Party) proceed to protect and enforce its rights and the rights of
the Noteholders by such appropriate proceedings as the Trustee shall deem most
effective to protect and enforce any such rights, whether for specific
performance of any covenant or agreement in this Indenture or in aid of the
exercise of any power granted herein, or to enforce any other proper remedy or
legal or equitable right vested in the Trustee by this Indenture or by law;
provided that the Trustee shall only be entitled to take any such actions
without the consent of the Controlling Party to the extent such actions (x) are
taken only to enforce to Issuer's obligations to redeem the principal amount of
Notes and (y) are taken only against the portion of the Collateral, if any,
consisting of the Pre-Funding Account, the Capitalized Interest Account, any
investments therein and any proceeds thereof.

     (e) In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest in
the Trust Estate, proceedings under Title 11 of the United States Code or any
other applicable Federal or state bankruptcy, insolvency or other similar law,
or in case a receiver, assignee or trustee in bankruptcy or reorganization,
liquidator, sequestrator or similar official shall have been appointed for or
taken possession of the Issuer or its property or such other obligor or Person,
or in case of any other comparable judicial proceedings relative to the Issuer
or other obligor upon the Notes, or to the creditors or property of the Issuer
or such other obligor, the Trustee, irrespective of whether the principal of any
Notes shall then be due and payable as therein expressed or by declaration or
otherwise and irrespective of whether the Trustee shall have made any demand
pursuant to the provisions of this Section, shall be entitled and empowered, by
intervention in such proceedings or otherwise:

                    (i) to file and prove a claim or claims for the whole amount
          of principal and interest owing and unpaid in
         respect of the Notes and to file such other papers or documents as may
         be necessary or advisable in order to have the claims of the Trustee
         (including any claim for reasonable compensation to the Trustee and
         each predecessor Trustee, and their respective agents, attorneys and
         counsel, and for reimbursement of all expenses and liabilities
         incurred, and all advances made, by the Trustee and each predecessor
         Trustee, except as a result of negligence, bad faith or willful
         misconduct) and of the Noteholders allowed in such proceedings;

                   (ii) unless prohibited by applicable law and regulations, to
         vote on behalf of the Holders of Notes in any election of a trustee, a
         standby trustee or person performing similar functions in any such
         proceedings;

                  (iii) to collect and receive any moneys or other property
         payable or deliverable on any such claims and to distribute all amounts
         received with respect to the claims of the Noteholders and of the
         Trustee on their behalf; and

                   (iv) to file such proofs of claim and other papers or
         documents as may be necessary or advisable in order to have
          the claims of the Trustee or the Holders of Notes allowed
         in  any judicial proceedings relative to the Issuer, its
         creditors and its property;

and any trustee, receiver, liquidator, custodian or other similar official
in any such proceeding is hereby authorized by each of such Noteholders to make
payments to the Trustee, and, in the event that the Trustee shall consent to the
making of payments directly to such Noteholders, to pay to the Trustee such
amounts as shall be sufficient to cover reasonable compensation to the Trustee,
each predecessor Trustee and their respective agents, attorneys and counsel, and
all other expenses and liabilities incurred, and all advances made, by the
Trustee and each predecessor Trustee except as a result of negligence or bad
faith.

     (f) Nothing herein contained shall be deemed to authorize the Trustee to
authorize or consent to or vote for or accept or adopt on behalf of any
Noteholder any plan of reorganization, arrangement, adjustment or composition
affecting the Notes or the rights of any Holder thereof or to authorize the
Trustee to vote in respect of the claim of any Noteholder in any such proceeding
except, as aforesaid, to vote for the election of a trustee in bankruptcy or
similar person.

     (g) All rights of action and of asserting claims under this Indenture or
under any of the Notes, may be enforced by the Trustee without the possession of
any of the Notes or the production thereof in any trial or other proceedings
relative thereto, and any such action or proceedings instituted by the Trustee
shall be brought in its own name as trustee of an express trust, and any
recovery of judgment, subject to the payment of the expenses, disbursements and
compensation of the Trustee, each predecessor Trustee and their respective
agents and attorneys, shall be for the ratable benefit of the Holders of the
Notes.

     (h) In any proceedings brought by the Trustee (and also any proceedings
involving the interpretation of any provision of this Indenture), the Trustee
shall be held to represent all the Holders of the Notes, and it shall not be
necessary to make any Noteholder a party to any such proceedings.

     SECTION 5.4. REMEDIES. (a) If an Event of Default shall have occurred and
be continuing, the Controlling Party may do one or more of the following
(subject to Section 5.5):

                    (i) institute Proceedings in its own name and as trustee of
         an express trust for the collection of all amounts then payable on the
         Notes or under this Indenture with respect thereto, whether by
         declaration or otherwise, enforce any judgment obtained, and collect
         from the Issuer and any other obligor upon such Notes moneys adjudged
         due;

                   (ii) institute Proceedings from time to time for the complete
         or partial foreclosure of this Indenture with respect to the Trust
         Estate;

                  (iii) exercise any remedies of a secured party under the UCC
         and take any other appropriate action to protect and enforce the rights
         and remedies of the Trustee and the
          Holders of the Notes; and

                   (iv) direct the Indenture Collateral Agent to sell the Trust
          Estate or any portion thereof or rights or interest therein,
          at one or more public or private sales called and conducted in any 
          manner permitted by law; PROVIDED, however,  that

                           (A) if the Security Insurer is the Controlling Party,
                  the Security Insurer may not sell or otherwise liquidate the
                  Trust Estate following an Insurance Agreement Event of Default
                  unless

                                       (I) such Insurance Agreement Indenture
                           Cross Default arises from a claim being made on the
                           Note Policy or from the insolvency of the Trust or
                           the Seller, or

                                      (II) the proceeds of such sale or
                           liquidation distributable to the Noteholders are
                           sufficient to discharge in full all amounts then due
                           and unpaid upon such Notes for principal and
                           interest; or

                           (B) if the Trustee is the Controlling Party, the
                   Trustee may not sell or otherwise liquidate the Trust Estate
                   following an Event of Default unless

                                       (I) such Event of Default is of the type
                           described in Section 5.01(i) or (ii), or

                                      (II)  either

                                            (x)     the Holders of 100% of the
                                    Outstanding Amount of the Notes consent
                                    thereto,

                                            (y)    the proceeds of such sale or
                                    liquidation distributable to the Noteholders
                                     are sufficient to discharge in full all
                                    amounts then due and unpaid upon such Notes
                                    for principal and interest, or

                                            (z) the Trustee determines that the
                                    Trust Estate will not continue to provide
                                    sufficient funds for the payment of
                                    principal of and interest on the Notes as
                                    they would have become due if the Notes had
                                    not been declared due and payable, and the
                                    Trustee provides prior written notice to the
                                    Rating Agencies and obtains the consent of
                                    Holders of 66-2/3% of the Outstanding Amount
                                    of the Notes.

     In determining such sufficiency or insufficiency with respect to clause (y)
and (z), the Trustee may, but need not, obtain and rely upon an opinion of an
Independent investment banking or accounting firm of national reputation as to
the feasibility of such proposed action and as to the sufficiency of the Trust
Estate for such purpose.

     SECTION 5.5. OPTIONAL PRESERVATION OF THE RECEIVABLES. If the Trustee is
the Controlling Party and if the Notes have been declared to be due and payable
under Section 5.2 following an Event of Default and such declaration and its
consequences have not been rescinded and annulled, the Trustee may, but need
not, elect to maintain possession of the Trust Estate. It is the desire of the
parties hereto and the Noteholders that there be at all times sufficient funds
for the payment of principal of and interest on the Notes, and the Trustee shall
take such desire into account when determining whether or not to maintain
possession of the Trust Estate. In determining whether to maintain possession of
the Trust Estate, the Trustee may, but need not, obtain and rely upon an opinion
of an Independent investment banking or accounting firm of national reputation
as to the feasibility of such proposed action and as to the sufficiency of the
Trust Estate for such purpose.


     SECTION 5.6. PRIORITIES.

     (a) Following (1) the acceleration of the Notes pursuant to Section 5.2 or
(2) if an Insurer Default shall have occurred and be continuing, the occurrence
of an Event of Default pursuant to Section 5.1(i), 5.1(ii), 5.1(iii), 5.1(v) or
5.1(vi) of the Indenture or (3) the receipt of Insolvency Proceeds pursuant to
Section 9.1(b) of the Sale and Servicing Agreement, the Distribution Amount,
including any money or property collected pursuant to Section 5.4 of the
Indenture any such Insolvency Proceeds, shall be applied by the Trustee on the
related Payment Date in the following order of priority:

                  FIRST:  amounts due and owing and required to be
         distributed to the Servicer, the Owner Trustee, the Trustee
         and the Indenture Collateral Agent, respectively, pursuant
         to priorities (i) and (ii) of Section 5.6(b) of the Sale
         and Servicing Agreement and not previously distributed, in the order of
         such priorities and without preference or priority of any kind within
         such priorities;

                  SECOND:  to Noteholders for amounts due and unpaid on
         the Notes for interest, ratably, without preference or priority of any 
         kind, according to the amounts due and payable on the Notes for 
         interest;

                  THIRD:   to Noteholders for amounts due and unpaid on the
         Notes for principal, ratably, without preference or priority of any 
         kind, according to the amounts due and payable on the Notes for 
         principal;

                  FOURTH:  amounts due and owing and required to be
         distributed to the Security Insurer pursuant to priority (v) of 
         Section 5.6(b) of the Sale and Servicing Agreement and not previously 
         distributed; and

                  FIFTH:   to or upon the order of the Seller;

provided that any amounts collected from the Pre-Funding Account or the
Capitalized Interest Account shall be paid, FIRST, for amounts due and unpaid on
the Notes for principal, for distribution to Noteholders in accordance with
Section 10.1(b) and, SECOND in accordance with priorities ONE through FIFTH
above.

     (b) The Trustee may fix a record date and payment date for any payment to
Noteholders pursuant to this Section. At least 15 days before such record date
the Issuer shall mail to each Noteholder and the Trustee a notice that states
the record date, the payment date and the amount to be paid.

     SECTION 5.7. LIMITATION OF SUITS. No Holder of any Note shall have any
right to institute any proceeding, judicial or otherwise, with respect to this
Indenture, or for the appointment of a receiver or trustee, or for any other
remedy hereunder, unless:

                    (i) such Holder has previously given written notice to the
         Trustee of a continuing Event of Default;

                   (ii) the Holders of not less than 25% of the Outstanding
         Amount of the Notes have made written request to the Trustee to
         institute such proceeding in respect of such Event of Default in its
         own name as Trustee hereunder;

                  (iii) such Holder or Holders have offered to the Trustee
         indemnity reasonably satisfactory to it against the costs, expenses and
         liabilities to be incurred in complying with such request;

                   (iv) the Trustee for 60 days after its receipt of such
          notice, request and offer of indemnity has failed to
         institute such proceedings;

                    (v) no direction inconsistent with such written request has
         been given to the Trustee during such 60-day period by the Holders of a
         majority of the Outstanding Amount of the Notes; and

                   (vi) an Insurer Default shall have occurred and be
         continuing;

it being understood and intended that no one or more Holders of Notes shall
have any right in any manner whatever by virtue of, or by availing of, any
provision of this Indenture to affect, disturb or prejudice the rights of any
other Holders of Notes or to obtain or to seek to obtain priority or preference
over any other Holders or to enforce any right under this Indenture, except in
the manner herein provided.

     In the event the Trustee shall receive conflicting or inconsistent requests
and indemnity from two or more groups of Holders of Notes, each representing
less than a majority of the Outstanding Amount of the Notes, the Trustee shall
proceed in accordance with the request of the greater majority of the
Outstanding Amount of the Notes, as determined by reference to such requests.

     SECTION 5.8. UNCONDITIONAL RIGHTS OF NOTEHOLDERS TO RECEIVE PRINCIPAL AND
INTEREST. Notwithstanding any other provisions in this Indenture, the Holder of
any Note shall have the right, which is absolute and unconditional, to receive
payment of the principal of and interest, if any, on such Note on or after the
respective due dates thereof expressed in such Note or in this Indenture (or, in
the case of redemption, on or after the Redemption Date) and to institute suit
for the enforcement of any such payment, and such right shall not be impaired
without the consent of such Holder.

     SECTION 5..9. RESTORATION OF RIGHTS AND REMEDIES. If the Controlling Party
or any Noteholder has instituted any proceeding to enforce any right or remedy
under this Indenture and such proceeding has been discontinued or abandoned for
any reason or has been determined adversely to the Trustee or to such
Noteholder, then and in every such case the Issuer, the Trustee and the
Noteholders shall, subject to any determination in such Proceeding, be restored
severally and respectively to their former positions hereunder, and thereafter
all rights and remedies of the Trustee and the Noteholders shall continue as
though no such proceeding had been instituted.

     SECTION 5.10. RIGHTS AND REMEDIES CUMULATIVE. No right or remedy herein
conferred upon or reserved to the Controlling Party or to the Noteholders is
intended to be exclusive of any other right or remedy, and every right and
remedy shall, to the extent permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or otherwise. The assertion or employment of any right or remedy
hereunder, or otherwise, shall not prevent the concurrent assertion or
employment of any other appropriate right or remedy.

     SECTION 5.11. DELAY OR OMISSION NOT A WAIVER. No delay or omission of the
Controlling Party or any Holder of any Note to exercise any right or remedy
accruing upon any Default or Event of Default shall impair any such right or
remedy or constitute a waiver of any such Default or Event of Default or an
acquiescence therein. Every right and remedy given by this Article V or by law
to the Trustee or to the Noteholders may be exercised from time to time, and as
often as may be deemed expedient, by the Trustee or by the Noteholders, as the
case may be.

     SECTION 5.12. CONTROL BY NOTEHOLDERS. If the Trustee is the Controlling
Party, the Holders of a majority of the Outstanding Amount of the Notes shall
have the right to direct the time, method and place of conducting any proceeding
for any remedy available to the Trustee with respect to the Notes or exercising
any trust or power conferred on the Trustee; PROVIDED that:

                    (i)    such direction shall not be in conflict with any
         rule of law or with this Indenture;

                   (ii) subject to the express terms of Section 5.4, any
         direction to the Trustee to sell or liquidate the Trust Estate shall be
         by the Holders of Notes representing not less than 100% of the
         Outstanding Amount of the Notes;

                  (iii) if the conditions set forth in Section 5.5 have been
         satisfied and the Trustee elects to retain the Trust Estate pursuant to
         such Section, then any direction to the trustee by Holders of Notes
         representing less than 100% of the Outstanding Amount of the Notes to
         sell or liquidate the Trust Estate shall be of no force and effect; and

                   (iv) the Trustee may take any other action deemed proper by
         the Trustee that is not inconsistent with such direction;

PROVIDED, HOWEVER, that, subject to Section 6.1, the Trustee need not take
any action that it determines might involve it in liability or might materially
adversely affect the rights of any Noteholders not consenting to such action.

     SECTION 5.13. WAIVER OF PAST DEFAULTS. If an Insurer Default shall occurred
and be continuing, prior to the declaration of the acceleration of the maturity
of the Notes as provided in Section 5.4, the Holders of Notes of not less than a
majority of the Outstanding Amount of the Notes may waive any past Default or
Event of Default and its consequences except a Default (a) in payment of
principal of or interest on any of the Notes or (b) in respect of a covenant or
provision hereof which cannot be modified or amended without the consent of the
Holder of each Note. In the case of any such waiver, the Issuer, the Trustee and
the Holders of the Notes shall be restored to their former positions and rights
hereunder, respectively; but no such waiver shall extend to any subsequent or
other Default or impair any right consequent thereto.

     Upon any such waiver, such Default shall cease to exist and be deemed to
have been cured and not to have occurred, and any Event of Default arising
therefrom shall be deemed to have been cured and not to have occurred, for every
purpose of this Indenture; but no such waiver shall extend to any subsequent or
other Default or Event of Default or impair any right consequent thereto.

     SECTION 5.14. UNDERTAKING FOR COSTS. All parties to this Indenture agree,
and each Holder of any Note by such Holder's acceptance thereof shall be deemed
to have agreed, that any court may in its discretion require, in any suit for
the enforcement of any right or remedy under this Indenture, or in any suit
against the Trustee for any action taken, suffered or omitted by it as Trustee,
the filing by any party litigant in such suit of an undertaking to pay the costs
of such suit, and that such court may in its discretion assess reasonable costs,
including reasonable attorneys' fees, against any party litigant in such suit,
having due regard to the merits and good faith of the claims or defenses made by
such party litigant; but the provisions of this Section shall not apply to (a)
any suit instituted by the Trustee, (b) any suit instituted by any Note-holder,
or group of Noteholders, in each case holding in the aggregate more than 10% of
the Outstanding Amount of the Notes or (c) any suit instituted by any Noteholder
for the enforcement of the payment of principal of or interest on any Note on or
after the respective due dates expressed in such Note and in this Indenture (or,
in the case of redemption, on or after the Redemption Date).

     SECTION 5.15. WAIVER OF STAY OR EXTENSION LAWS. The Issuer covenants (to
the extent that it may lawfully do so) that it will not at any time insist upon,
or plead or in any manner whatsoever, claim or take the benefit or advantage of,
any stay or extension law wherever enacted, now or at any time hereafter in
force, that may affect the covenants or the performance of this Indenture; and
the Issuer (to the extent that it may lawfully do so) hereby expressly waives
all benefit or advantage of any such law, and covenants that it will not hinder,
delay or impede the execution of any power herein granted to the Trustee, but
will suffer and permit the execution of every such power as though no such law
had been enacted.

     SECTION 5.16. ACTION ON NOTES. The Trustee's right to seek and recover
judgment on the Notes or under this Indenture shall not be affected by the
seeking, obtaining or application of any other relief under or with respect to
this Indenture. Neither the lien of this Indenture nor any rights or remedies of
the Trustee or the Noteholders shall be impaired by the recovery of any judgment
by the Trustee against the Issuer or by the levy of any execution under such
judgment upon any portion of the Trust Estate or upon any of the assets of the
Issuer.

     SECTION 5.17. PERFORMANCE AND ENFORCEMENT OF CERTAIN OBLIGATIONS. (a)
Promptly following a request from the Trustee to do so and at the Servicer's
expense, the Issuer agrees to take all such lawful action as the Trustee may
request to compel or secure the performance and observance by the
Representative, the Seller and the Servicer, as applicable, of each of their
obligations to the Issuer under or in connection with the Sale and Servicing
Agreement in accordance with the terms thereof, and to exercise any and all
rights, remedies, powers and privileges lawfully available to the Issuer under
or in connection with the Sale and Servicing Agreement to the extent and in the
manner directed by the Trustee, including the transmission of notices of default
on the part of the Seller or the Servicer thereunder and the institution of
legal or administrative actions or proceedings to compel or secure performance
by the Seller or the Servicer of each of their obligations under the Sale and
Servicing Agreement.

     (b) If the Trustee is a Controlling Party and if an Event of Default has
occurred and is continuing, the Trustee may, and, at the direction (which
direction shall be in writing or by telephone (confirmed in writing promptly
thereafter)) of the Holders of 66-2/3% of the Outstanding Amount of the Notes
shall, exercise all rights, remedies, powers, privileges and claims of the
Issuer against the Seller or the Servicer under or in connection with the Sale
and Servicing Agreement, including the right or power to take any action to
compel or secure performance or observance by the Seller or the Servicer of each
of their obligations to the Issuer thereunder and to give any consent, request,
notice, direction, approval, extension or waiver under the Sale and Servicing
Agreement, and any right of the Issuer to take such action shall be suspended.

     SECTION 5.18. CLAIMS UNDER NOTE POLICY.

     (a) In the event that the Trustee has delivered a Deficiency Notice with
respect to any Determination Date pursuant to Section 5.4 of the Sale and
Servicing Agreement, the Trustee shall on the related Draw Date determine the
Note Insured Payment (as defined below), if any, for the related Payment Date.
If the Note Insured Payment, if any, for such Payment Date is greater than zero,
the Trustee shall furnish to the Security Insurer on the related Draw Date a
completed notice form set forth as Exhibit A to the Note Policy in accordance
with the terms of the Note Policy in the amount of the Note Insured Payment, if
any. Amounts paid by the Security Insurer pursuant to a claim submitted under
this Section 5.18(a) shall be deposited by the Trustee into the Note
Distribution Account for payment to Noteholders on the related Payment Date. The
"Note Insured Payment" shall have the meaning as set forth in the Note Policy.

     (b) Any notice delivered by the Trustee to the Security Insurer pursuant to
subsection 5.18(a) shall specify the Note Insured Payment claimed under the Note
Policy and subject to the terms of the Note Policy, shall constitute a "Notice"
under the Note Policy. The Security Insurer is required to pay to the Trustee
the Note Insured Payment in accordance with the terms of the Note Policy. Any
payment made by the Security Insurer under the Note Policy shall be applied
solely to the payment of the Notes, and for no other purpose.

     (c) The Trustee shall (i) receive as attorney-in-fact of each Noteholder
any Note Insured Payment from the Security Insurer and (ii) deposit the same in
the Note Distribution Account for distribution to Noteholders as provided in
Section 3.1 or Section 5.2 of this Indenture. Any and all Note Insured Payments
disbursed by the Trustee from claims made under the Note Policy shall not be
considered payment by the Trust with respect to such Notes, and shall not
discharge the obligations of the Trust with respect thereto. The Security
Insurer shall, to the extent it makes any payment with respect to the Notes,
become subrogated to the rights of the recipients of such payments to the extent
of such payments. Subject to and conditioned upon any payment with respect to
the Notes by or on behalf of the Security Insurer, the Trustee shall assign to
the Security Insurer all rights to the payment of interest or principal with
respect to the Notes which are then due for payment to the extent of all
payments made by the Security Insurer, and the Security Insurer may exercise any
option, vote, right, power or the like with respect to the Notes to the extent
that it has made payment pursuant to the Note Policy. To evidence such
subrogation, the Note Registrar shall note the Security Insurer's rights as
subrogee upon the register of Noteholders upon receipt from the Security Insurer
of proof of payment by the Security Insurer of any Noteholders' Interest
Distributable Amount or Noteholders' Principal Distributable Amount. The
foregoing subrogation shall in all cases be subject to the rights of the
Noteholders to receive all Note Insured Payments in respect of the Notes.

     (d) The Trustee shall keep a complete and accurate record of all funds
deposited by the Security Insurer into the Collection Account and the allocation
of such funds to payment of interest on and principal paid in respect of any
Note. The Security Insurer shall have the right to inspect such records at
reasonable times upon one Business Day's prior notice to the Trustee.

     (e) The Trustee shall be entitled to enforce on behalf of the Noteholders
the obligations of the Security Insurer under the Note Policy. Notwithstanding
any other provision of this Agreement or any Related Document, the Noteholders
are not entitled to institute proceedings directly against the Security Insurer.

     SECTION 5.19. REFERENCE CLAIMS. (a) In the event that the Trustee has
received a certified copy of a final non-appealable order of the court of
applicable jurisdiction that any Noteholders' Interest Distributable Amount,
Noteholders' Principal Distributable Amount or Accelerated Principal
Distributable Amount paid on a Note has been avoided in whole or in part as a
preference payment under the United States Bankrutpcy Code (11 U.S.C.), (a "Note
Preference Amount") the Trustee shall so notify the Security Insurer, shall
comply with the provisions of the Note Policy to obtain payment by the Security
Insurer of such Note Preference Amount and shall, at the time it provides notice
to the Security Insurer, notify Holders of the Notes by mail that, in the event
that any Noteholder's payment is so recoverable, such Noteholder will be
entitled to payment pursuant to the terms of the Note Policy. The Trustee shall
furnish to the Security Insurer its records evidencing the payments of principal
of and interest on Notes, if any, which have been made by the Trustee and
subsequently recovered from Noteholders, and the dates on which such payments
were made. Pursuant to the terms of the Note Policy, the Security Insurer will
make such payment on behalf of the Noteholder in the manner set forth in the
Note Policy.

     (b) The Trustee shall promptly notify the Security Insurer of any
proceeding or the institution of any action (of which the Trustee has actual
knowledge) seeking the avoidance as a preferential transfer under applicable
bankruptcy, insolvency, receivership, rehabilitation or similar law (a
"Preference Claim") of any distribution made with respect to the Notes. Each
Holder, by its purchase of Notes, and the Trustee hereby agree that so long as
an Insurer Default shall not have occurred and be continuing, the Security
Insurer may at any time during the continuation of any proceeding relating to a
Preference Claim direct all matters relating to such Preference Claim including,
without limitation, (i) the direction of any appeal of any order relating to any
Preference Claim and (ii) the posting of any surety, supersedeas or performance
bond pending any such appeal at the expense of the Security Insurer, but subject
to reimbursement as provided in the Insurance Agreement. In addition, and
without limitation of the foregoing, as set forth in Section 5.18(c), the
Security Insurer shall be subrogated to, and each Noteholder and the Trustee
hereby delegate and assign, to the fullest extent permitted by law, the rights
of the Trustee and each Noteholder in the conduct of any proceeding with respect
to a Preference Claim, including, without limitation, all rights of any party to
an adversary proceeding action with respect to any court order issued in
connection with any such Preference Claim.

                                   ARTICLE VI.

                 THE TRUSTEE AND THE INDENTURE COLLATERAL AGENT

     SECTION 6.1. DUTIES OF TRUSTEE. (a) If an Event of Default has occurred and
is continuing, the Trustee shall exercise the rights and powers vested in it by
this Indenture and use the same degree of care and skill in their exercise as a
prudent person would exercise or use under the circumstances in the conduct of
such person's own affairs.

     (b) Except during the continuance of an Event of Default:

                    (i) the Trustee undertakes to perform such duties and only
          such duties as are specifically set forth in this
         Indenture and no implied covenants or obligations shall be
         read into this Indenture against the Trustee; and

                   (ii) in the absence of bad faith on its part, the Trustee may
         conclusively rely, as to the truth of the statements and the
         correctness of the opinions expressed therein, upon certificates or
         opinions furnished to the Trustee and conforming to the requirements of
         this Indenture; however, the Trustee shall examine the certificates and
         opinions to determine whether or not they conform to the requirements
         of this Indenture and, if applicable, the Trustee's other Basic
         Documents.

     (c) The Trustee may not be relieved from liability for its own negligent
action, its own negligent failure to act or its own willful misconduct, except
that:

                    (i)  this paragraph does not limit the effect of
         paragraph (b) of this Section;

                   (ii) the Trustee shall not be liable for any error of
         judgment made in good faith by a Responsible Officer unless
          it is proved that the Trustee was negligent in
         ascertaining  the pertinent facts; and

                  (iii) the Trustee shall not be liable with respect to any
         action it takes or omits to take in good faith in accordance with a
         direction received by it pursuant to Section 5.12.

     (d) The Trustee shall not be liable for interest on any money received by
it except as the Trustee may agree in writing with the Issuer.

     (e) Money held in trust by the Trustee need not be segregated from other
funds except to the extent required by law or the terms of this Indenture or the
Sale and Servicing Agreement.

     (f) No provision of this Indenture shall require the Trustee to expend or
risk its own funds or otherwise incur financial liability in the performance of
any of its duties hereunder or in the exercise of any of its rights or powers,
if it shall have reasonable grounds to believe that repayment of such funds or
adequate indemnity against such risk or liability is not reasonably assured to
it.

     (g) Every provision of this Indenture relating to the conduct or affecting
the liability of or affording protection to the Trustee shall be subject to the
provisions of this Section and to the provisions of the TIA.

     (h) The Trustee shall, upon reasonable prior notice to the Trustee, permit
any representative of the Security Insurer, at the Security Insurer's expense,
during the Trustee's normal business hours, to examine all books of account,
records, reports and other papers of the Trustee relating to the Notes, to make
copies and extracts therefrom and to discuss the Trustee's affairs and actions,
as such affairs and actions relate to the Trustee's duties with respect to the
Notes, with the Trustee's officers and employees responsible for carrying out
the Trustee's duties with respect to the Notes.

     (i) The Trustee shall, and hereby agrees that it will, perform all of the
obligations and duties required of it under the Sale and Servicing Agreement.

     (j) The Trustee shall, and hereby agrees that it will, hold the Note Policy
in trust, and will hold any proceeds of any claim on the Note Policy in trust
solely for the use and benefit of the Noteholders.

     (k) Without limiting the generality of this Section 6.1, the Trustee shall
have no duty (i) to see to any recording, filing or depositing of this Indenture
or any agreement referred to herein or any financing statement evidencing a
security interest in the Financed Vehicles, or to see to the maintenance of any
such recording or filing or depositing or to any recording, refiling or
redepositing of any thereof, (ii) to see to any insurance of the Financed
Vehicles or Obligors or to effect or maintain any such insurance, (iii) to see
to the payment or discharge of any tax, assessment or other governmental charge
or any Lien or encumbrance of any kind owing with respect to, assessed or levied
against any part of the Trust, (iv) to confirm or verify the contents of any
reports or certificates delivered to the Trustee pursuant to this Indenture or
the Sale and Servicing Agreement believed by the Trustee to be genuine and to
have been signed or presented by the proper party or parties, or (v) to inspect
the Financed Vehicles at any time or ascertain or inquire as to the performance
of observance of any of the Issuer's, the Seller's or the Servicer's
representations, warranties or covenants or the Servicer's duties and
obligations as Servicer and as custodian of the Receivable Files under the Sale
and Servicing Agreement.

     (l) Whenever any action under the Basic Documents requires the approval or
disapproval of Certificateholders, the Trustee shall, in accordance with, and
subject to, Section 2.13 of the Trust Agreement, instruct the Holder of the
Voting Interest to act in accordance with the written directions, received from
Holders of a majority of the Outstanding Amount of the Notes.

     SECTION 6.2. RIGHTS OF TRUSTEE. (a) The Trustee may rely on any document
believed by it to be genuine and to have been signed or presented by the proper
person. The Trustee need not investigate any fact or matter stated in the
document.

     (b) Before the Trustee acts or refrains from acting, it may require an
Officer's Certificate or an Opinion of Counsel. The Trustee shall not be liable
for any action it takes or omits to take in good faith in reliance on the
Officer's Certificate or Opinion of Counsel.

     (c) The Trustee may execute any of the trusts or powers hereunder or
perform any duties hereunder either directly or by or through agents or
attorneys or a custodian or nominee, and the Trustee shall not be responsible
for any misconduct or negligence on the part of, or for the supervision of, The
Money Store Auto Finance Inc., or any other such agent, attorney, custodian or
nominee appointed with due care by it hereunder.

     (d) The Trustee shall not be liable for any action it takes or omits to
take in good faith which it believes to be authorized or within its rights or
powers; PROVIDED, HOWEVER, that the Trustee's conduct does not constitute
willful misconduct, negligence or bad faith.

     (e) The Trustee may consult with counsel, and the advice or opinion of
counsel with respect to legal matters relating to this Indenture and the Notes
shall be full and complete authorization and protection from liability in
respect to any action taken, omitted or suffered by it hereunder in good faith
and in accordance with the advice or opinion of such counsel.

     (f) The Trustee shall be under no obligation to institute, conduct or
defend any litigation under this Indenture or in relation to this Indenture, at
the request, order or direction of any of the Holders of Notes or the
Controlling Party, pursuant to the provisions of this Indenture, unless such
Holders of Notes or the Controlling Party shall have offered to the Trustee
reasonable security or indemnity against the costs, expenses and liabilities
that may be incurred therein or thereby; PROVIDED, HOWEVER, that the Trustee
shall, upon the occurrence of an Event of Default (that has not been cured),
exercise the rights and powers vested in it by this Indenture with reasonable
care and skill.

     (g) The Trustee shall not be bound to make any investigation into the facts
or matters stated in any resolution, certificate, statement, instrument,
opinion, report, notice, request, consent, order, approval, bond or other paper
or document, unless requested in writing to do so by the Security Insurer (so
long as no Insurer Default shall have occurred and be continuing) or (if an
Insurer Default shall have occurred and be continuing) by the Holders of Notes
evidencing not less than 25% of the Outstanding Amount thereof; PROVIDED,
HOWEVER, that if the payment within a reasonable time to the Trustee of the
costs, expenses or liabilities likely to be incurred by it in the making of such
investigation is, in the opinion of the Trustee, not reasonably assured to the
Trustee by the security afforded to it by the terms of this Indenture or the
Sale and Servicing Agreement, the Trustee may require reasonable indemnity
against such cost, expense or liability as a condition to so proceeding; the
reasonable expense of every such examination shall be paid by the Person making
such request, or, if paid by the Trustee, shall be reimbursed by the Person
making such request upon demand.

     SECTION 6.3. INDIVIDUAL RIGHTS OF TRUSTEE. The Trustee in its individual or
any other capacity may become the owner or pledgee of Notes and may otherwise
deal with the Issuer or its Affiliates with the same rights it would have if it
were not Trustee. Any Paying Agent, Note Registrar, co-registrar or co-paying
agent may do the same with like rights. However, the Trustee must comply with
Sections 6.11 and 6.12.

     SECTION 6.4. TRUSTEE'S DISCLAIMER. The Trustee shall not be responsible for
and makes no representation as to the validity or adequacy of this Indenture,
the Trust Estate or the Notes, it shall not be accountable for the Issuer's use
of the proceeds from the Notes, and it shall not be responsible for any
statement of the Issuer in the Indenture or in any document issued in connection
with the sale of the Notes or in the Notes other than the Trustee's certificate
of authentication.

     SECTION 6.5. NOTICE OF DEFAULTS. If a Default occurs and is continuing and
if it is either known by, or written notice of the existence thereof has been
delivered to, a Responsible Officer of the Trustee, the Trustee shall mail to
each Noteholder notice of the Default within 90 days after such knowledge or
notice occurs and to the Security Insurer such notice promptly after such
knowledge or notice occurs. Except in the case of a Default in payment of
principal of or interest on any Note (including payments pursuant to the
mandatory redemption provisions of such Note), the Trustee may withhold the
notice if and so long as a committee of its Responsible Officers in good faith
determines that withholding the notice is in the interests of Noteholders.

     SECTION 6.6. REPORTS BY TRUSTEE TO HOLDERS. The Trustee shall deliver to
each Noteholder such information as may be reasonably required to enable such
Holder to prepare its Federal and state income tax returns.

     SECTION 6.7. COMPENSATION AND INDEMNITY. (a) Pursuant to Section 5.6(b) of
the Sale and Servicing Agreement, the Issuer shall, or shall cause the Servicer
to, pay to the Trustee from time to time compensation for its services in
accordance with a separate agreement between the Servicer and the Trustee. The
Trustee's compensation shall not be limited by any law on compensation of a
trustee of an express trust. The Issuer shall or shall cause the Servicer to
reimburse the Trustee for all reasonable out-of-pocket expenses incurred or made
by it, including costs of collection, in addition to the compensation for its
services. Such expenses shall include the reasonable compensation and expenses,
disbursements and advances of the Trustee's agents, counsel, accountants and
experts. The Issuer shall or shall cause the Servicer to indemnify the Trustee,
the Indenture Collateral Agent and their respective officers, directors,
employees and agents against any and all loss, liability or expense (including
attorneys' fees and expenses) incurred by it in connection with the acceptance
or the administration of this trust and the performance of its duties hereunder.
The Trustee shall notify the Issuer and the Servicer promptly of any claim for
which it may seek indemnity. Failure by the Trustee to so notify the Issuer and
the Servicer shall not relieve the Issuer of its obligations hereunder or the
Servicer of its obligations under Article X of the Sale and Servicing Agreement.
The Issuer shall or shall cause the Servicer to defend the claim, the Trustee
may have separate counsel and the Issuer shall or shall cause the Servicer to
pay the fees and expenses of such counsel. Neither the Issuer nor the Servicer
need reimburse any expense or indemnify against any loss, liability or expense
incurred by the Trustee through the Trustee's own willful misconduct, negligence
or bad faith.

     (b) The Issuer's payment obligations to the Trustee pursuant to this
Section shall survive the discharge of this Indenture subject to a satisfaction
of the Rating Agency Condition. When the Trustee incurs expenses after the
occurrence of a Default specified in Section 5.1(iv) or (v) with respect to the
Issuer, the expenses are intended to constitute expenses of administration under
Title 11 of the United States Code or any other applicable Federal or state
bankruptcy, insolvency or similar law. Notwithstanding anything else set forth
in this Indenture or the Basic Documents, the Trustee agrees that the
obligations of the Issuer (but not the Servicer) to the Trustee hereunder and
under the Basic Documents shall be recourse to the Trust Estate only and
specifically shall not be recourse to the assets of the Holder of the Voting
Interest or any Certificateholder. In addition, the Trustee agrees that its
recourse to the Issuer, the Trust Estate, The Certificateholders and the Seller
shall be limited to the right to receive the distributions referred to in
Section 5.6(b)(vii) of the Sale and Servicing Agreement.

     SECTION 6.8. REPLACEMENT OF TRUSTEE. The Trustee may resign at any time by
so notifying the Issuer and the Security Insurer. The Issuer may with the
consent of the Insurer and, at the request of the Security Insurer (unless an
Insurer Default shall have occurred and be continuing) shall, remove the
Trustee, if:

                    (i)  the Trustee fails to comply with Section 6.11;

                   (ii) a court having jurisdiction in the premises in respect
         of the Trustee in an involuntary case or proceeding
          under federal or state banking or bankruptcy laws, as now or hereafter
         constituted, or any other applicable federal or state bankruptcy,
         insolvency or other similar law, shall have entered a decree or order
         granting relief or appointing a receiver, liquidator, assignee,
         custodian, trustee, conservator, sequestrator (or similar official) for
         the Trustee or for any substantial part of the Trustee's property, or
         ordering the winding-up or liquidation of the Trustee's affairs;

                  (iii) an involuntary case under the federal bankruptcy laws,
         as now or hereafter in effect, or another present or future federal or
         state bankruptcy, insolvency or similar law is commenced with respect
         to the Trustee and such case is not dismissed within 60 days;

                   (iv) the Trustee commences a voluntary case under any federal
         or state banking or bankruptcy laws, as now or hereafter constituted,
         or any other applicable federal or state bankruptcy, insolvency or
         other similar law, or consents to the appointment of or taking
         possession by a receiver, liquidator, assignee, custodian, trustee,
         conservator, sequestrator (or other similar official) for the Trustee
         or for any substantial part of the Trustee's property, or makes any
         assignment for the benefit of creditors or fails generally to pay its
         debts as such debts
          become due or takes any corporate action in furtherance of
          any of the foregoing; or

                    (v) the Trustee otherwise becomes incapable of acting.

     If the Trustee resigns or is removed or if a vacancy exists in the office
of Trustee for any reason (the Trustee in such event being referred to herein as
the retiring Trustee), the Issuer shall promptly appoint a successor Trustee
acceptable to the Security Insurer (so long as an Insurer Default shall not have
occurred and be continuing). If the Issuer fails to appoint such a successor
Trustee, the Security Insurer may appoint a successor Trustee.

     A successor Trustee shall deliver a written acceptance of its appointment
to the retiring Trustee and to the Issuer and the Security Insurer (provided
that no Insurer Default shall have occurred and be continuing). Thereupon the
resignation or removal of the retiring Trustee shall become effective, and the
successor Trustee shall have all the rights, powers and duties of the Trustee
under this Indenture subject to satisfaction of the Rating Agency Condition. The
successor Trustee shall mail a notice of its succession to Noteholders. The
retiring Trustee shall promptly transfer all property held by it as Trustee to
the successor Trustee.

     If a successor Trustee does not take office within 60 days after the
retiring Trustee resigns or is removed, the retiring Trustee, the Issuer or the
Holders of a majority in Outstanding Amount of the Notes may petition any court
of competent jurisdiction for the appointment of a successor Trustee.

     If the Trustee fails to comply with Section 6.11, any Noteholder may
petition any court of competent jurisdiction for the removal of the Trustee and
the appointment of a successor Trustee.

     Any resignation or removal of the Trustee and appointment of a successor
Trustee pursuant to any of the provisions of this Section shall not become
effective until acceptance of appointment by the successor Trustee pursuant to
Section 6.8 and payment of all fees and expenses owed to the outgoing Trustee.

Notwithstanding the replacement of the Trustee pursuant to this Section, the
Issuer's and the Servicer's obligations under Section 6.7 shall continue for the
benefit of the retiring Trustee.

     SECTION 6.9. SUCCESSOR TRUSTEE BY MERGER. If the Trustee consolidates with,
merges or converts into, or transfers all or substantially all its corporate
trust business or assets to, another corporation or banking association, the
resulting, surviving or transferee corporation without any further act shall be
the successor Trustee. The Trustee shall provide the Rating Agencies prior
written notice of any such transaction.

     In case at the time such successor or successors by merger, conversion or
consolidation to the Trustee shall succeed to the trusts created by this
Indenture any of the Notes shall have been authenticated but not delivered, any
such successor to the Trustee may adopt the certificate of authentication of any
predecessor trustee, and deliver such Notes so authenticated; and in case at
that time any of the Notes shall not have been authenticated, any successor to
the Trustee may authenticate such Notes either in the name of any predecessor
hereunder or in the name of the successor to the Trustee; and in all such cases
such certificates shall have the full force which it is anywhere in the Notes or
in this Indenture provided that the certificate of the Trustee shall have.

     SECTION 6.10. APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE. (a)
Notwithstanding any other provisions of this Indenture, at any time, for the
purpose of meeting any legal requirement of any jurisdiction in which any part
of the Trust may at the time be located, the Trustee with the consent of the
Security Insurer (so long as an Insurer Default shall not have occurred and be
continuing) shall have the power and may execute and deliver all instruments to
appoint one or more Persons to act as a co-trustee or co-trustees, or a separate
trustee or separate trustees, of all or any part of the Trust, and to vest in
such Person or Persons, in such capacity and for the benefit of the Noteholders,
such title to the Trust, or any part hereof, and, subject to the other
provisions of this Section, such powers, duties, obligations, rights and trusts
as the Trustee may consider necessary or desirable. No co-trustee or separate
trustee hereunder shall be required to meet the terms of eligibility as a
successor trustee under Section 6.11 and no notice to Noteholders of the
appointment of any co-trustee or separate trustee shall be required under
Section 6.8 hereof.

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

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

                    (ii) no trustee hereunder shall be personally liable by
          reason of any act or omission of any other trustee hereunder,
          including acts or omissions of predecessor or successor trustees; and

                    (iii) the Trustee may at any time accept the resignation of
          or remove any separate trustee or co-trustee.

     (c) Any notice, request or other writing given to the Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as effectively as if given to each of them. Every instrument appointing any
separate trustee or co-trustee shall refer to this Agreement and the conditions
of this Article VI. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred, shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be provided therein, subject to all the provisions of this Indenture,
specifically including every provision of this Indenture relating to the conduct
of, affecting the liability of, or affording protection to, the Trustee. Every
such instrument shall be filed with the Trustee.

     (d) Any separate trustee or co-trustee may at any time constitute the
Trustee, its agent or attorney-in-fact with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of this
Indenture on its behalf and in its name. If any separate trustee or co-trustee
shall die, dissolve, become insolvent, become incapable of acting, resign or be
removed, all of its estates, properties, rights, remedies and trusts shall
invest in and be exercised by the Trustee, to the extent permitted by law,
without the appointment of a new or successor trustee.

     SECTION 6.11. ELIGIBILITY; DISQUALIFICATION. The Trustee shall at all times
satisfy the requirements of TIA Section 310(a). The Trustee shall have a
combined capital and surplus of at least $50,000,000 as set forth in its most
recent published annual report of condition and it shall have a long term debt
rating of BBB- or better by the Rating Agencies. The Trustee shall provide
copies of such reports to the Security Insurer upon request. The Trustee shall
comply with TIA Section 310(b), including the optional provision permitted by
the second sentence of TIA Section 310(b)(9); PROVIDED, HOWEVER, that there
shall be excluded from the operation of TIA Section 310(b)(1) any indenture or
indentures under which other securities of the Issuer are outstanding if the
requirements for such exclusion set forth in TIA Section 310(b)(1) are met.

     SECTION 6.12. PREFERENTIAL COLLECTION OF CLAIMS AGAINST ISSUER. The Trustee
shall comply with TIA Section 311(a), excluding any creditor relationship listed
in TIA Section 311(b). A Trustee who has resigned or been removed shall be
subject to TIA Section 311(a) to the extent indicated.

     SECTION 6.13. APPOINTMENT AND POWERS. Subject to the terms and conditions
hereof, each of the Issuer Secured Parties hereby appoints The Chase Manhattan
Bank as the Indenture Collateral Agent with respect to the Collateral, and The
Chase Manhattan Bank hereby accepts such appointment and agrees to act as
Indenture Collateral Agent with respect to the Collateral for the Issuer Secured
Parties, to maintain custody and possession of such Collateral (except as
otherwise provided hereunder) and to perform the other duties of the Indenture
Collateral Agent in accordance with the provisions of this Indenture. Each
Issuer Secured Party hereby authorizes the Indenture Collateral Agent to take
such action on its behalf, and to exercise such rights, remedies, powers and
privileges hereunder, as the Controlling Party may direct and as are
specifically authorized to be exercised by the Indenture Collateral Agent by the
terms hereof, together with such actions, rights, remedies, powers and
privileges as are reasonably incidental thereto. The Indenture Collateral Agent
shall act upon and in compliance with the written instructions of the
Controlling Party delivered pursuant to this Indenture promptly following
receipt of such written instructions; provided that the Indenture Collateral
Agent shall not act in accordance with any instructions (i) which are not
authorized by, or in violation of the provisions of, this Indenture, (ii) which
are in violation of any applicable law, rule or regulation or (iii) for which
the Indenture Collateral Agent has not received reasonable indemnity. Receipt of
such instructions shall not be a condition to the exercise by the Indenture
Collateral Agent of its express duties hereunder, except where this Indenture
provides that the Indenture Collateral Agent is permitted to act only following
and in accordance with such instructions.

     SECTION 6.14. PERFORMANCE OF DUTIES. The Indenture Collateral Agent shall
have no duties or responsibilities except those expressly set forth in this
Indenture and the other Basic Documents to which the Indenture Collateral Agent
is a party or as directed by the Controlling Party in accordance with this
Indenture. The Indenture Collateral Agent shall not be required to take any
discretionary actions hereunder except at the written direction and with the
indemnification of the Controlling Party. The Indenture Collateral Agent shall,
and hereby agrees that it will, perform all of the duties and obligations
required of it under the Sale and Servicing Agreement.

     SECTION 6.15. LIMITATION ON LIABILITY. Neither the Indenture Collateral
Agent nor any of its directors, officers or employees shall be liable for any
action taken or omitted to be taken by it or them hereunder, or in connection
herewith, except that the Indenture Collateral Agent shall be liable for its
negligence, bad faith or willful misconduct; nor shall the Indenture Collateral
Agent be responsible for the validity, effectiveness, value, sufficiency or
enforceability against the Issuer of this Indenture or any of the Collateral (or
any part thereof). Notwithstanding any term or provision of this Indenture, the
Indenture Collateral Agent shall incur no liability to the Issuer or the Issuer
Secured Parties for any action taken or omitted by the Indenture Collateral
Agent in connection with the Collateral, except for the negligence, bad faith or
willful misconduct on the part of the Indenture Collateral Agent, and, further,
shall incur no liability to the Issuer Secured Parties except for negligence,
bad faith or willful misconduct in carrying out its duties to the Issuer Secured
Parties. Subject to Section 6.16, the Indenture Collateral Agent shall be
protected and shall incur no liability to any such party in relying upon the
accuracy, acting in reliance upon the contents, and assuming the genuineness of
any notice, demand, certificate, signature, instrument or other document
reasonably believed by the Indenture Collateral Agent to be genuine and to have
been duly executed by the appropriate signatory, and (absent actual knowledge to
the contrary) the Indenture Collateral Agent shall not be required to make any
independent investigation with respect thereto. The Indenture Collateral Agent
shall at all times be free independently to establish to its reasonable
satisfaction, but shall have no duty to independently verify, the existence or
nonexistence of facts that are a condition to the exercise or enforcement of any
right or remedy hereunder or under any of the Related Documents. The Indenture
Collateral Agent may consult with counsel, and shall not be liable for any
action taken or omitted to be taken by it hereunder in good faith and in
accordance with the written advice of such counsel. The Indenture Collateral
Agent shall not be under any obligation to exercise any of the remedial rights
or powers vested in it by this Indenture or to follow any direction from the
Controlling Party unless it shall have received reasonable security or indemnity
satisfactory to the Indenture Collateral Agent against the costs, expenses and
liabilities which might be incurred by it.

     SECTION 6.16. RELIANCE UPON DOCUMENTS. In the absence of negligence, bad
faith or willful misconduct on its part, the Indenture Collateral Agent shall be
entitled to rely on any communication, instrument, paper or other document
reasonably believed by it to be genuine and correct and to have been signed or
sent by the proper Person or Persons and shall have no liability in acting, or
omitting to act, where such action or omission to act is in reasonable reliance
upon any statement or opinion contained in any such document or instrument.

     SECTION 6.17. SUCCESSOR INDENTURE COLLATERAL AGENT. (a) MERGER. Any Person
into which the Indenture Collateral Agent may be converted or merged, or with
which it may be consolidated, or to which it may sell or transfer its trust
business and assets as a whole or substantially as a whole, or any Person
resulting from any such conversion, merger, consolidation, sale or transfer to
which the Indenture Collateral Agent is a party, shall (provided it is otherwise
qualified to serve as the Indenture Collateral Agent hereunder) be and become a
successor Indenture Collateral Agent hereunder and be vested with all of the
title to and interest in the Collateral and all of the trusts, powers,
discretions, immunities, privileges and other matters as was its predecessor
without the execution or filing of any instrument or any further act, deed or
conveyance on the part of any of the parties hereto, anything herein to the
contrary notwithstanding, except to the extent, if any, that any such action is
necessary to perfect, or continue the perfection of, the security interest of
the Issuer Secured Parties in the Collateral; provided that any such successor
shall also be the successor Trustee under Section 6.9.

     (b) RESIGNATION. The Indenture Collateral Agent and any successor Indenture
Collateral Agent may resign at any time by so notifying the Issuer and the
Security Insurer; provided that the Indenture Collateral Agent shall not so
resign unless it shall also resign as Trustee hereunder.

     (c) REMOVAL. The Indenture Collateral Agent may be removed by the
Controlling Party at any time (and shall be removed at any time that the Trustee
has been removed), with or without cause, by an instrument or concurrent
instruments in writing delivered to the Indenture Collateral Agent, the other
Issuer Secured Party and the Issuer. A temporary successor may be removed at any
time to allow a successor Indenture Collateral Agent to be appointed pursuant to
subsection (d) below. Any removal pursuant to the provisions of this subsection
(c) shall take effect only upon the date which is the latest of (i) the
effective date of the appointment of a successor Indenture Collateral Agent and
the acceptance in writing by such successor Indenture Collateral Agent of such
appointment and of its obligation to perform its duties hereunder in accordance
with the provisions hereof, and (ii) receipt by the Controlling Party of an
Opinion of Counsel to the effect described in Section 3.6.

     (d) ACCEPTANCE BY SUCCESSOR. The Controlling Party shall have the sole
right to appoint each successor Indenture Collateral Agent. Every temporary or
permanent successor Indenture Collateral Agent appointed hereunder shall
execute, acknowledge and deliver to its predecessor and to the Trustee, each
Issuer Secured Party and the Issuer an instrument in writing accepting such
appointment hereunder and the relevant predecessor shall execute, acknowledge
and deliver such other documents and instruments as will effectuate the delivery
of all Indenture Collateral to the successor Indenture Collateral Agent,
whereupon such successor, without any further act, deed or conveyance, shall
become fully vested with all the estates, properties, rights, powers, duties and
obligations of its predecessor. Such predecessor shall, nevertheless, on the
written request of either Issuer Secured Party or the Issuer, execute and
deliver an instrument transferring to such successor all the estates,
properties, rights and powers of such predecessor hereunder. In the event that
any instrument in writing from the Issuer or an Issuer Secured Party is
reasonably required by a successor Indenture Collateral Agent to more fully and
certainly vest in such successor the estates, properties, rights, powers, duties
and obligations vested or intended to be vested hereunder in the Indenture
Collateral Agent, any and all such written instruments shall, at the request of
the temporary or permanent successor Indenture Collateral Agent, be forthwith
executed, acknowledged and delivered by the Trustee or the Issuer, as the case
may be. The designation of any successor Indenture Collateral Agent and the
instrument or instruments removing any Indenture Collateral Agent and appointing
a successor hereunder, together with all other instruments provided for herein,
shall be maintained with the records relating to the Indenture Collateral and,
to the extent required by applicable law, filed or recorded by the successor
Indenture Collateral Agent in each place where such filing or recording is
necessary to effect the transfer of the Indenture Collateral to the successor
Indenture Collateral Agent or to protect or continue the perfection of the
security interests granted hereunder.

     SECTION 6.18. COMPENSATION. The Indenture Collateral Agent shall not be
entitled to any compensation for the performance of its duties hereunder other
than the compensation it is entitled to receive in its capacity as Trustee.

     SECTION 6.19. REPRESENTATIONS AND WARRANTIES OF THE INDENTURE COLLATERAL
AGENT. The Indenture Collateral Agent represents and warrants to the Issuer and
to each Issuer Secured Party as follows:

     (a) DUE ORGANIZATION. The Indenture Collateral Agent is a New York banking
corporation, duly organized, validly existing and in good standing under the
laws of the United States and is duly authorized and licensed under applicable
law to conduct its business as presently conducted.

     (b) CORPORATE POWER. The Indenture Collateral Agent has all requisite
right, power and authority to execute and deliver this Indenture and to perform
all of its duties as Indenture Collateral Agent hereunder.

     (c) DUE AUTHORIZATION. The execution and delivery by the Indenture
Collateral Agent of this Indenture and the other Transaction Documents to which
it is a party, and the performance by the Indenture Collateral Agent of its
duties hereunder and thereunder, have been duly authorized by all necessary
corporate proceedings and no further approvals or filings, including any
governmental approvals, are required for the valid execution and delivery by the
Indenture Collateral Agent, or the performance by the Indenture Collateral
Agent, of this Indenture and such other Related Documents.

     (d) VALID AND BINDING INDENTURE. The Indenture Collateral Agent has duly
executed and delivered this Indenture and each other Related Document to which
it is a party, and each of this Indenture and each such other Related Document
constitutes the legal, valid and binding obligation of the Indenture Collateral
Agent, enforceable against the Indenture Collateral Agent in accordance with its
terms, except as (i) such enforceability may be limited by bankruptcy,
insolvency, reorganization and similar laws relating to or affecting the
enforcement of creditors' rights generally and (ii) the availability of
equitable remedies may be limited by equitable principles of general
applicability.

     SECTION 6.20.WAIVER OF SETOFFS. The Indenture Collateral Agent and the
Trustee hereby expressly waive any and all rights of setoff that the Indenture
Collateral Agent or the Trustee may otherwise at any time have under applicable
law with respect to any Trust Account and agrees that amounts in the Trust
Accounts shall at all times be held and applied solely in accordance with the
provisions hereof.

     SECTION 6.21. CONTROL BY THE CONTROLLING PARTY. The Indenture Collateral
Agent shall comply with notices and instructions given by the Issuer only if
accompanied by the written consent of the Controlling Party, except that if any
Event of Default shall have occurred and be continuing, the Indenture Collateral
Agent shall act upon and comply with notices and instructions given by the
Controlling Party alone in the place and stead of the Issuer.


                                  ARTICLE VII.

                         NOTEHOLDERS' LISTS AND REPORTS

     SECTION 7.1. ISSUER TO FURNISH TO TRUSTEE NAMES AND ADDRESSES OF
NOTEHOLDERS. The Issuer will furnish or cause to be furnished to the Trustee (a)
not more than five days after each Record Date a list, in such form as the
Trustee may reasonably require, of the names and addresses of the Holders as of
such Record Date, (b) at such other times as the Trustee may request in writing,
within 30 days after receipt by the Issuer of any such request, a list of
similar form and content as of a date not more than 10 days prior to the time
such list is furnished; PROVIDED, HOWEVER, that so long as the Trustee is the
Note Registrar, no such list shall be required to be furnished. The Trustee or,
if the Trustee is not the Note Registrar, the Issuer shall furnish to the
Security Insurer in writing on an annual basis on each September 30 (beginning
on September 30, 1998) and at such other times as the Security Insurer may
request a copy of the list.

     SECTION 7.2. PRESERVATION OF INFORMATION; COMMUNICATIONS TO NOTEHOLDERS.
(a) The Trustee shall preserve, in as current a form as is reasonably
practicable, the names and addresses of the Holders contained in the most recent
list furnished to the Trustee as provided in Section 7.1 and the names and
addresses of Holders received by the Trustee in its capacity as Note Registrar.
The Trustee may destroy any list furnished to it as provided in such Section 7.1
upon receipt of a new list so furnished.

     (b) Noteholders may communicate pursuant to TIA Section 312(b) with other
Noteholders with respect to their rights under this Indenture or under the
Notes.

     (c) The Issuer, the Trustee and the Note Registrar shall have the
protection of TIA Section 312(c).

     SECTION 7.3. REPORTS BY ISSUER. (a) The Issuer shall:

                    (i) file with the Trustee, within 15 days after the Issuer
         is required to file the same with the Commission, copies of the annual
         reports and of the information, documents and other reports (or copies
         of such portions of any of the foregoing as the Commission may from
         time to time by rules and regulations prescribe) which the Issuer may
         be required to file with the Commission pursuant to Section 13 or 15(d)
         of the Exchange Act;

                   (ii) file with the Trustee and the Commission in accordance
         with rules and regulations prescribed from time to time by the
         Commission such additional information, documents and reports with
         respect to compliance by the Issuer with the conditions and covenants
         of this Indenture as may be required from time to time by such rules
         and regulations; and

                  (iii) supply to the Trustee (and the Trustee shall transmit by
         mail to all Noteholders described in TIA Section 313(c)) such summaries
         of any information, documents and reports required to be filed by the
         Issuer pursuant to clauses (i) and (ii) of this Section 7.3(a) as may
         be required by rules and regulations prescribed from time to time by
         the Commission.

     (b) Unless the Issuer otherwise determines, the fiscal year of the Issuer
shall end on December 31 of each year.

     SECTION 7.4. REPORTS BY TRUSTEE. If required by TIA Section 313(a), within
60 days after each September 30, beginning with September 30, 1997, the Trustee
shall mail to each Noteholder as required by TIA Section 313(c) a brief report
dated as of such date that complies with TIA Section 313(a). The Trustee also
shall comply with TIA Section 313(b).

     A copy of each report at the time of its mailing to Noteholders shall be
filed by the Trustee with the Commission and each stock exchange, if any, on
which the Notes are listed. The Issuer shall notify the Trustee if and when the
Notes are listed on any stock exchange.


                                  ARTICLE VIII.

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

     SECTION 8.1. COLLECTION OF MONEY. Except as otherwise expressly provided
herein, the Trustee may demand payment or delivery of, and shall receive and
collect, directly and without intervention or assistance of any fiscal agent or
other intermediary, all money and other property payable to or receivable by the
Trustee pursuant to this Indenture. The Trustee shall apply all such money
received by it as provided in this Indenture. Except as otherwise expressly
provided in this Indenture, if any default occurs in the making of any payment
or performance under any agreement or instrument that is part of the Trust
Estate, the Trustee may take such action as may be appropriate to enforce such
payment or performance, including the institution and prosecution of appropriate
proceedings. Any such action shall be without prejudice to any right to claim a
Default or Event of Default under this Indenture and any right to proceed
thereafter as provided in Article V.

     SECTION 8.2. TRUST ACCOUNTS. (a) On or prior to the Closing Date, the
Issuer shall cause the Servicer to establish and maintain, in the name of the
Trustee, for the benefit of the Noteholders, the Certificateholders and the
Security Insurer, the Trust Accounts as provided in Section 5.1 of the Sale and
Servicing Agreement.

     (b) Subject to Section 5.6 of the Sale and Servicing Agreement, on each
Payment Date and Redemption Date, the Trustee shall distribute all amounts on
deposit in the Note Distribution Account to Noteholders in respect of the Notes
to the extent of amounts due and unpaid on the Notes for principal and interest
in the following amounts and in the following order of priority (except as
otherwise provided in Section 5.6):

                    (i) accrued and unpaid interest on the Notes; provided that
          if there are not sufficient funds in the Note Distribution Account to
          pay the entire amount of accrued and unpaid interest then due on each
          class of Notes, the amount in the Note Distribution Account shall be
          applied to the payment of such interest on each class of Notes pro
          rata on the basis of the amount of accrued and unpaid interest due on
          each class of Notes;

                    (ii) any amounts deposited in the Note Distribution Account
          with respect to the Prepayment Amount shall be distributed
          sequentially to the Holders of the Class A-1 Notes, the Class A-2
          Notes and the Class A-3 Notes, in that order, such that the Prepayment
          Amount will not be distributed to the Holders of a Class of Notes
          until each Class of Notes having a lower numerical Class designation
          has been paid in full;

                    (iii) principal (including, prior to the Parity Date, any
          Accelerated Principal Distributable Amounts) to the Holders of the
          Class A-1 Notes until the Outstanding Amount of the Class A-1 Notes is
          reduced to zero;

                    (iv) principal (including, prior to the Parity Date, any
          Accelerated Principal Distributable Amounts not distributed in
          accordance with clause (iii) above) to the Holders of the Class A-2
          Notes until the Outstanding Amount of the Class A-2 Notes is reduced
          to zero and

                    (v) principal (including, prior to the Parity Date, any
          Accelerated Principal Distribution Amounts not distributed in
          accordance with clause (iv) above) to the Holders of the Class A-3
          Notes until the Outstanding Amount of the Class A-3 Notes is reduced
          to zero.

     SECTION 8.3. GENERAL PROVISIONS REGARDING ACCOUNTS. (a) So long as no
Default or Event of Default shall have occurred and be continuing, all or a
portion of the funds in the Trust Accounts shall be invested in Eligible
Investments and reinvested by the Trustee upon Issuer Order, subject to the
provisions of Section 5.1(b) of the Sale and Servicing Agreement. All income or
other gain from investments of moneys deposited in the Trust Accounts shall be
deposited (or caused to be deposited) by the Trustee in the Collection Account,
and any loss resulting from such investments shall be charged to such account.
The Issuer will not direct the Trustee to make any investment of any funds or to
sell any investment held in any of the Trust Accounts unless the security
interest Granted and perfected in such account will continue to be perfected in
such investment or the proceeds of such sale, in either case without any further
action by any Person, and, in connection with any direction to the Trustee to
make any such investment or sale, if requested by the Trustee, the Issuer shall
deliver to the Trustee and the Security Insurer an Opinion of Counsel,
acceptable to the Trustee and the Security Insurer, to such effect.

     (b) [Reserved]

     (c) Subject to Section 6.1(c), the Trustee shall not in any way be held
liable by reason of any insufficiency in any of the Trust Accounts resulting
from any loss on any Eligible Investment included therein except for losses
attributable to the Trustee's failure to make payments on such Eligible
Investments issued by the Trustee, in its commercial capacity as principal
obligor and not as trustee, in accordance with their terms.

     (d) If (i) the Issuer shall have failed to give investment directions for
any funds on deposit in the Trust Accounts to the Trustee by 12:00 noon Eastern
Time (or such other time as may be agreed by the Issuer and Trustee) on any
Business Day; or (ii) a Default or Event of Default shall have occurred and be
continuing with respect to the Notes but the Notes shall not have been declared
due and payable pursuant to Section 5.2, or, if such Notes shall have been
declared due and payable following an Event of Default, amounts collected or
receivable from the Trust Estate are being applied in accordance with Section
5.5 as if there had not been such a declaration; then the Trustee shall, to the
fullest extent practicable, invest and reinvest funds in the Trust Accounts in
investments of the type set forth in clause (c) of the definition of Eligible
Investments.

     SECTION 8.4. RELEASE OF TRUST ESTATE. (a) Subject to the payment of its
fees and expenses pursuant to Section 6.7, the Indenture Collateral Agent may,
and when required by the provisions of this Indenture shall, execute instruments
to release property from the, lien of this Indenture, or convey the Indenture
Collateral Agent's interest in the same, in a manner and under circumstances
that are not inconsistent with the provisions of this Indenture. No party
relying upon an instrument executed by the Indenture Collateral Agent as
provided in this Article, VIII shall be bound to ascertain the Indenture
Collateral Agent's authority, inquire into the satisfaction of any conditions
precedent or see to the application of any moneys.

     (b) The Indenture Collateral Agent shall, at such time as there are no
Notes outstanding and all sums due the Trustee pursuant to Section 6.7 have been
paid, release any remaining portion of the Trust Estate that secured the Notes
from the lien of this Indenture and release to the Issuer or any other Person
entitled thereto any funds then on deposit in the Trust Accounts. The Trustee
shall release property from the lien of this Indenture pursuant to this Section
8.4(b) only upon receipt of an Issuer Request accompanied by an Officer's
Certificate, an Opinion of Counsel and (if required by the TIA) Independent
Certificates in accordance with TIA Sections 314(c) and 314(d)(1) meeting the
applicable requirements of Section 11.1.

     SECTION 8.5. OPINION OF COUNSEL. The Indenture Collateral Agent shall
receive at least seven days' notice when requested by the Issuer to take any
action pursuant to Section 8.4(a), accompanied by copies of any instruments
involved, and the Trustee shall also require as a condition to such action, an
Opinion of Counsel, in form and substance satisfactory to the Trustee, stating
the legal effect of any such action, outlining the steps required to complete
the same, and concluding that all conditions precedent to the taking of such
action have been complied with and such action will not materially and adversely
impair the security for the Notes or the rights of the Noteholders in
contravention of the provisions of this Indenture; PROVIDED, HOWEVER, that such
Opinion of Counsel shall not be required to express an opinion as to the fair
value of the Trust Estate. Counsel rendering any such opinion may rely, without
independent investigation, on the accuracy and validity of any certificate or
other instrument delivered to the Trustee in connection with any such action.


                                   ARTICLE IX.

                             SUPPLEMENTAL INDENTURES

     SECTION 9.1. SUPPLEMENTAL INDENTURES WITHOUT CONSENT OF NOTEHOLDERS.
(a) Without the consent of the Holders of any Notes but with the consent of the
Security Insurer (unless an Insurer Default shall have occurred and be
continuing) and with prior notice to the Rating Agencies by the Issuer, as
evidenced to the Trustee, the Issuer and the Trustee, when authorized by an
Issuer Order, at any time and from time to time, may enter into one or more
indentures supplemental hereto (which shall conform to the provisions of the
Trust Indenture Act as in force at the date of the execution thereof), in form
satisfactory to the Trustee, for any of the following purposes:

                    (i) to correct or amplify the description of any property at
          any time subject to the lien of this Indenture, or better to assure,
          convey and confirm unto the Indenture Collateral Agent any property
          subject or required to be subjected to the lien of this Indenture, or
          to subject to the lien of this Indenture additional property;

                    (ii) to evidence the succession, in compliance with the
          applicable provisions hereof, of another person to the Issuer, and the
          assumption by any such successor of the covenants of the Issuer herein
          and in the Notes contained;

                    (iii) to add to the covenants of the Issuer, for the benefit
          of the Holders of the Notes, or to surrender any right or power herein
          conferred upon the Issuer;

                    (iv) to convey, transfer, assign, mortgage or pledge any
          property to or with the Indenture Collateral Agent;

                    (v) to cure any ambiguity, to correct or supplement any
          provision herein or in any supplemental indenture which may be
          inconsistent with any other provision herein or in any supplemental
          indenture or to make any other provisions with respect to matters or
          questions arising under this Indenture or in any supplemental
          indenture; PROVIDED that such action shall not adversely affect the
          interests of the Holders of the Notes;

                    (vi) to evidence and provide for the acceptance of the
          appointment hereunder by a successor trustee with respect to the Notes
          and to add to or change any of the provisions of this Indenture as
          shall be necessary to facilitate the administration of the trusts
          hereunder by more than one trustee, pursuant to the requirements of
          Article VI; or

                    (vii) to modify, eliminate or add to the provisions of this
          Indenture to such extent as shall be necessary to effect the
          qualification of this Indenture under the TIA or under any similar
          federal statute hereafter enacted and to add to this Indenture such
          other provisions as may be expressly required by the TIA.

     The Trustee is hereby authorized to join in the execution of any such
supplemental indenture and to make any further appropriate agreements and
stipulations that may be therein contained.

     (b) The Issuer and the Trustee, when authorized by an Issuer Order, may,
also without the consent of any of the Holders of the Notes but with the prior
written consent of the Security Insurer and prior notice to the Rating Agencies
by the Issuer, as evidenced to the Trustee, enter into an indenture or
indentures supplemental hereto for the purpose of adding any provisions to, or
changing in any manner or eliminating any of the provisions of, this Indenture
or of modifying in any manner the rights of the Holders of the Notes under this
Indenture; provided, however, that such action shall not, as evidenced by an
Opinion of Counsel, adversely affect in any material respect the interests of
any Noteholder.

     SECTION 9.2. SUPPLEMENTAL INDENTURES WITH CONSENT OF NOTEHOLDERS. The
Issuer and the Trustee, when authorized by an Issuer Order, also may, with prior
notice to the Rating Agencies, with the consent of the Security Insurer (unless
an Insurer Default shall have occurred and be continuing) and with the consent
of the Holders of not less than a majority of the outstanding Amount of the
Notes, by Act of such Holders delivered to the Issuer and the Trustee, enter
into an indenture or indentures supplemental hereto for the purpose of adding
any provisions to, or changing in any manner or eliminating any of the
provisions of, this Indenture or of modifying in any manner the rights of the
Holders of the Notes under this Indenture; PROVIDED, HOWEVER, that, subject to
the express rights of the Security Insurer under the Basic Documents, no such
supplemental indenture shall, without the consent of the Holder of each
Outstanding Note affected thereby:

                    (i) change the date of payment of any installment of
          principal of or interest on any Note, or reduce the principal amount
          thereof, the interest rate thereon or the Redemption Price with
          respect thereto, change the provision of this Indenture relating to
          the application of collections on, or the proceeds of the sale of, the
          Trust Estate to payment of principal of or interest on the Notes, or
          change any place of payment where, or the coin or currency in which,
          any Note or the interest thereon is payable;

                    (ii) impair the right to institute suit for the enforcement
          of the provisions of this Indenture requiring the application of funds
          available therefor, as provided in Article V, to the payment of any
          such amount due on the Notes on or after the respective due dates
          thereof (or, in the case of redemption, on or after the Redemption
          Date);

                    (iii) reduce the percentage of the Outstanding Amount of the
          Notes, the consent of the Holders of which is required for any such
          supplemental indenture, or the consent of the Holders of which is
          required for any waiver of compliance with certain provisions of this
          Indenture or certain defaults hereunder and their consequences
          provided for in this Indenture;

                    (iv) modify or alter the provisions of the proviso to the
          definition of the term "Outstanding";

                    (v) reduce the percentage of the Outstanding Amount of the
          Notes required to direct the Trustee to direct the Issuer to sell or
          liquidate the Trust Estate pursuant to Section 5.4;

                    (vi) modify any provision of this Section except to increase
          any percentage specified herein or to provide that certain additional
          provisions of this Indenture or the Basic Documents cannot be modified
          or waived without the consent of the Holder of each Outstanding Note
          affected thereby;

                    (vii) modify any of the provisions of this Indenture in such
          manner as to affect the calculation of the amount of any payment of
          interest or principal due on any Note on any Payment Date (including
          the calculation of any of the individual components of such
          calculation) or to affect the rights of the Holders of Notes to the
          benefit of any provisions for the mandatory redemption of the Notes
          contained herein; or

                    (viii) permit the creation of any lien ranking prior to or
          on a parity with the lien of this Indenture with respect to any part
          of the Trust Estate or, except as otherwise permitted or contemplated
          herein or in any of the Basic Documents, terminate the lien of this
          Indenture on any property at any time subject hereto or deprive the
          Holder of any Note of the security provided by the lien of this
          Indenture.

     The Trustee may determine whether or not any Notes would be affected by any
supplemental indenture and any such determination shall be conclusive upon the
Holders of all Notes, whether theretofore or thereafter authenticated and
delivered hereunder. The Trustee shall not be liable for any such determination
made in good faith.

     It shall not be necessary for any Act of Noteholders under this Section to
approve the particular form of any proposed supplemental indenture, but it shall
be sufficient if such Act shall approve the substance thereof.

     Promptly after the execution by the Issuer and the Trustee of any
supplemental indenture pursuant to this Section, the Trustee shall mail to the
Holders of the Notes to which such amendment or supplemental indenture relates a
notice setting forth in general terms the substance of such supplemental
indenture. Any failure of the Trustee to mail such notice, or any defect
therein, shall not, however, in any way impair or affect the validity of any
such supplemental indenture.

     SECTION 9.3. EXECUTION OF SUPPLEMENTAL INDENTURES. In executing, or
permitting the additional trusts created by, any supplemental indenture
permitted by this Article IX or the modifications thereby of the trusts created
by this Indenture, the Trustee shall be entitled to receive, and subject to
Sections 6.1 and 6.2, shall be fully protected in relying upon, an Opinion of
Counsel stating that the execution of such supplemental indenture is authorized
or permitted by this Indenture. The Trustee may, but shall not be obligated to,
enter into any such supplemental indenture that affects the Trustee's own
rights, duties, liabilities or immunities under this Indenture or otherwise.

     SECTION 9.4. EFFECT OF SUPPLEMENTAL INDENTURE. Upon the execution of any
supplemental indenture pursuant to the provisions hereof, this Indenture shall
be and be deemed to be modified and amended in accordance therewith with respect
to the Notes affected thereby, and the respective rights, limitations of rights,
obligations, duties, liabilities and immunities under this Indenture of the
Trustee, the Issuer and the Holders of the Notes shall thereafter be determined,
exercised and enforced hereunder subject in all respects to such modifications
and amendments, and all the terms and conditions of any such supplemental
indenture shall be and be deemed to be part of the terms and conditions of this
Indenture for any and all purposes.

     SECTION 9.5. CONFORMITY WITH TRUST INDENTURE ACT. Every amendment of this
Indenture and every supplemental indenture executed pursuant to this Article IX
shall conform to the requirements of the Trust Indenture Act as then in effect
so long as this Indenture shall then be qualified under the Trust Indenture Act.

     SECTION 9.6. REFERENCE IN NOTES TO SUPPLEMENTAL INDENTURES. Notes
authenticated and delivered after the execution of any supplemental indenture
pursuant to this Article IX may, and if required by the Trustee shall, bear a
notation in form approved by the Trustee as to any matter provided for in such
supplemental indenture. If the Issuer or the Trustee shall so determine, new
Notes so modified as to conform, in the opinion of the Trustee and the Issuer,
to any such supplemental indenture may be prepared and executed by the Issuer
and authenticated and delivered by the Trustee in exchange for Outstanding
Notes.


                                   ARTICLE X.

                               REDEMPTION OF NOTES

     SECTION 10.1. REDEMPTION. (a) The Notes are subject to redemption in whole,
but not in part, at the direction of the Seller pursuant to Section 9.1(a) of
the Sale and Servicing Agreement, on any Payment Date on which the Servicer
exercises its option to purchase the Trust Estate pursuant to said Section
9.1(a), for a purchase price equal to the Redemption Price; PROVIDED, HOWEVER,
that the Issuer has available funds sufficient to pay the Redemption Price. The
Servicer or the Issuer shall furnish the Security Insurer and the Rating
Agencies notice of such redemption. If the Notes are to be redeemed pursuant to
this Section 10.1(a), the Servicer or the Issuer shall furnish notice of such
election to the Trustee not later than 35 days prior to the Redemption Date and
the Issuer shall deposit with the Trustee in the Note Distribution Account the
Redemption Price of the Notes to be redeemed whereupon all such Notes shall be
due and payable on the Redemption Date upon the furnishing of a notice complying
with Section 10.2 to each Holder of Notes.

     (b) If on the Payment Date on which the Funding Period ends (or on the
Payment Date on or immediately following the last day of the Funding Period, if
the Funding Period does not end on a Payment Date), any Pre-Funded Amount
remains on deposit in the Pre-Funding Account after giving effect to the
purchase of all Subsequent Receivables, including any such purchase on such
Redemption Date, the Notes will be redeemed in whole or in part, sequentially in
an aggregate principal amount equal to the Prepayment Amount which will be
distributed to Holders of the Class Notes having the lowest numerical
designation then outstanding until paid in full, and then to the Class of Notes
bearing the next lowest numerical designation then outstanding.

     (c) In the event that the assets of the Trust are sold pursuant to Section
9.2 of the Trust Agreement, all amounts on deposit in the Note Distribution
Account shall be paid to the Noteholders up to the Outstanding Amount of the
Notes and all accrued and unpaid interest thereon and the Security Insurer shall
receive all amounts then owing to it. If amounts are to be paid to Noteholders
pursuant to this Section 10.1(c), the Servicer or the Issuer shall, to the
extent practicable, furnish notice of such event to the Trustee and the Security
Insurer not later than 45 days prior to the Redemption Date whereupon all such
amounts shall be payable on the Redemption Date.

     SECTION 10.2. FORM OF REDEMPTION NOTICE. (a) Notice of redemption under
Section 10.1(a) shall be given by the Trustee by facsimile or by first-class
mail, postage prepaid, transmitted or mailed prior to the applicable Redemption
Date to each Holder of Notes, as of the close of business on the Record Date
preceding the applicable Redemption Date, at such Holder's address appearing in
the Note Register.

     All notices of redemption shall state:

          (i) the Redemption Date;

          (ii) the Redemption Price;

          (iii) that the Record Date otherwise applicable to such Redemption
     Date is not applicable and that payments shall be made only upon
     presentation and surrender of such Notes and the place where such Notes are
     to be surrendered for payment of the Redemption Price (which shall be the
     office or agency of the Issuer to be maintained as provided in Section
     3.2); and

          (iv) that interest on the Notes shall cease to accrue on the
     Redemption Date.

     Notice of redemption of the Notes shall be given by the Trustee in the name
and at the expense of the Issuer. Failure to give notice of redemption, or any
defect therein, to any Holder of any Note shall not impair or affect the
validity of the redemption of any other Note.

     (b) Prior notice of redemption under Sections 10.1(b) is not required to be
given to Noteholders.

     SECTION 10.3. NOTES PAYABLE ON REDEMPTION DATE. The Notes to be redeemed
shall, following notice of redemption as required by Section 10.2 (in the case
of redemption pursuant to Section 10.1(a)), on the Redemption Date become due
and payable at the Redemption Price and (unless the Issuer shall default in the
payment of the Redemption Price) no interest shall accrue on the Redemption
Price for any period after the date to which accrued interest is calculated for
purposes of calculating the Redemption Price.


                                   ARTICLE XI.

                                  MISCELLANEOUS

     SECTION 11.1. COMPLIANCE CERTIFICATES AND OPINIONS, ETC. (a) Upon any
application or request by the Issuer to the Trustee or the Indenture Collateral
Agent to take any action under any provision of this Indenture, the Issuer shall
furnish to the Trustee or the Indenture Collateral Agent, as the case may be,
and to the Security Insurer if the application or request is made to the
Indenture Collateral Agent (i) an Officer's Certificate stating that all
conditions precedent, if any, provided for in this Indenture relating to the
proposed action have been complied with, (ii) an Opinion of Counsel stating that
in the opinion of such counsel all such conditions precedent, if any, have been
complied with and (iii) (if required by the TIA) an Independent Certificate from
a firm of certified public accountants meeting the applicable requirements of
this Section, except that, in the case of any such application or request as to
which the furnishing of such documents is specifically required by any provision
of this Indenture, no additional certificate or opinion need be furnished.

     Every certificate or opinion with respect to compliance with a condition or
covenant provided for in this Indenture shall include:

          (i) a statement that each signatory of such certificate or opinion has
     read or has caused to be read such covenant or condition and the
     definitions herein relating thereto;

          (ii) a brief statement as to the nature and scope of the examination
     or investigation upon which the statements or opinions contained in such
     certificate or opinion are based;

          (iii) a statement that, in the opinion of each such signatory, such
     signatory has made such examination or investigation as is necessary to
     enable such signatory to express an informed opinion as to whether or not
     such covenant or condition has been complied with; and

          (iv) a statement as to whether, in the opinion of each such signatory
     such condition or covenant has been complied with.

          (b) (i) Prior to the deposit of any Collateral or other property or
     securities with the Indenture Collateral Agent that is to be made the basis
     for the release of any property or securities subject to the lien of this
     Indenture, the Issuer shall, in addition to any obligation imposed in
     Section 11.1(a) or elsewhere in this Indenture, furnish to the Indenture
     Collateral Agent and the Security Insurer an Officer's Certificate
     certifying or stating the opinion of each person signing such certificate
     as to the fair value (within 90 days of such deposit) to the Issuer of the
     Collateral or other property or securities to be so deposited.

          (ii) Whenever the Issuer is required to furnish to the Indenture
     Collateral Agent and the Security Insurer an Officer's Certificate
     certifying or stating the opinion of any signer thereof as to the matters
     described in clause (i) above, the Issuer shall also deliver to the
     Indenture Collateral Agent and the Security Insurer an Independent
     Certificate as to the same matters, if the fair value to the Issuer of the
     securities to be so deposited and of all other such securities made the
     basis of any such withdrawal or release since the commencement of the
     then-current fiscal year of the Issuer, as set forth in the certificates
     delivered pursuant to clause (i) above and this clause (ii), is 10% or more
     of the Outstanding Amount of the Notes, but such a certificate need not be
     furnished with respect to any securities so deposited, if the fair value
     thereof to the Issuer as set forth in the related Officer's Certificate is
     less than $25,000 or less than 1% percent of the Outstanding Amount of the
     Notes.

          (iii) Other than with respect to the release of any Purchased
     Receivables or Liquidated Receivables, whenever any property or securities
     are to be released from the lien of this Indenture, the Issuer shall also
     furnish to the Indenture Collateral Agent and the Security Insurer an
     Officer's Certificate certifying or stating the opinion of each person
     signing such certificate as to the fair value (within 90 days of such
     release) of the property or securities proposed to be released and stating
     that in the opinion of such person the proposed release will not impair the
     security under this Indenture in contravention of the provisions hereof.

          (iv) Whenever the Issuer is required to furnish to the Trustee and the
     Security Insurer an Officer's Certificate certifying or stating the opinion
     of any signer thereof as to the matters described in clause (iii) above,
     the Issuer shall also furnish to the Indenture Collateral Agent and the
     Security Insurer an Independent Certificate as to the same matters if the
     fair value of the property or securities and of all other property other
     than Purchased Receivables and Defaulted Receivables, or securities
     released from the lien of this Indenture since the commencement of the then
     current calendar year, as set forth in the certificates required by clause
     (iii) above and this clause (iv), equals 10% or more of the Outstanding
     Amount of the Notes, but such certificate need not be furnished in the case
     of any release of property or securities if the fair value thereof as set
     forth in the related Officer's Certificate is less than $25,000 or less
     than 1% percent of the then Outstanding Amount of the Notes.

          (v) Notwithstanding Section 2.9 or any other provision of this
     Section, the Issuer may (A) collect, liquidate, sell or otherwise dispose
     of Receivables as and to the extent permitted or required by the Basic
     Documents and (B) make cash payments out of the Trust Accounts as and to
     the extent permitted or required by the Basic Documents.

     SECTION 11.2. FORM OF DOCUMENTS DELIVERED TO TRUSTEE. In any case where
several matters are required to be certified by, or covered by an opinion of,
any specified Person, it is not necessary that all such matters be certified by,
or covered by the opinion of, only one such Person, or that they be so certified
or covered by only one document, but one such Person may certify or give an
opinion with respect to some matters and one or more other such Persons as to
other matters, and any such Person may certify or give an opinion as to such
matters in one or several documents.

     Any certificate or opinion of an Authorized Officer of the Issuer may be
based, insofar as it relates to legal matters, upon a certificate or opinion of,
or representations by, counsel, unless such officer knows, or in the exercise of
reasonable care should know, that the certificate or opinion or representations
with respect to the matters upon which his or her certificate or opinion is
based are erroneous. Any such certificate of an Authorized Officer or Opinion of
Counsel may be based, insofar as it relates to factual matters, upon a
certificate or opinion of, or representations by, an officer or officers of the
Servicer, the Seller or the Issuer, stating that the information with respect to
such factual matters is in the possession of the Servicer, the Seller or the
Issuer, unless such counsel knows, or in the exercise of reasonable care should
know, that the certificate or opinion or representations with respect to such
matters are erroneous.

     Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

     Whenever in this Indenture, in connection with any application or
certificate or report to the Trustee, it is provided that the Issuer shall
deliver any document as a condition of the granting of such application, or as
evidence of the Issuer's compliance with any term hereof, it is intended that
the truth and accuracy, at the time of the granting of such application or at
the effective date of such certificate or report (as the case may be), of the
facts and opinions stated in such document shall in such case be conditions
precedent to the right of the Issuer to have such application granted or to the
sufficiency of such certificate or report. The foregoing shall not, however, be
construed to affect the Trustee's right to rely upon the truth and accuracy of
any statement or opinion contained in any such document as provided in Article
VI.

     SECTION 11.3. ACTS OF NOTEHOLDERS. (a) Any request, demand, authorization,
direction, notice, consent, waiver or other action provided by this Indenture to
be given or taken by Noteholders may be embodied in and evidenced by one or more
instruments of substantially similar tenor signed by such Noteholders in person
or by agents duly appointed in writing; and except as herein otherwise expressly
provided such action shall become effective when such instrument or instruments
are delivered to the Trustee, and, where it is hereby expressly required, to the
Issuer. Such instrument or instruments (and the action embodied therein and
evidenced thereby) are herein sometimes referred to as the "Act" of the
Noteholders signing such instrument or instruments. Proof of execution of any
such instrument or of a writing appointing any such agent shall be sufficient
for any purpose of this Indenture and (subject to Section 6.1) conclusive in
favor of the Trustee and the Issuer, if made in the manner provided in this
Section.

     (b) The fact and date of the execution by any person of any such instrument
or writing may be proved in any customary manner of the Trustee.

     (c) The ownership of Notes shall be proved by the Note Register.

     (d) Any request, demand, authorization, direction, notice, consent, waiver
or other action by the Holder of any Notes shall bind the Holder of every Note
issued upon the registration thereof or in exchange therefor or in lieu thereof,
in respect of anything done, omitted or suffered to be done by the Trustee or
the Issuer in reliance thereon, whether or not notation of such action is made
upon such Note.

     SECTION 11.4. NOTICES, ETC., TO TRUSTEE, ISSUER AND RATING AGENCIES. Any
request, demand, authorization, direction, notice, consent, waiver or Act of
Noteholders or other documents provided or permitted by this Indenture to be
made upon, given or furnished to or filed with:

     (a) The Trustee by any Noteholder or by the Issuer shall be sufficient for
every purpose hereunder if personally delivered, delivered by overnight courier
or mailed certified mail, return receipt requested and shall be deemed to have
been duly given upon receipt to the Trustee at its Corporate Trust Office, or

     (b) The Issuer by the Trustee or by any Noteholder shall be sufficient for
every purpose hereunder if personally delivered, delivered by overnight courier
or mailed certified mail, return receipt requested and shall be deemed to have
been duly given upon receipt to the Issuer addressed to: The Money Store Auto
Trust 1997-3, in care of Bankers Trust (Delaware) 1011 Centre Road, Suite 200,
Wilmington, Delaware 19805 Attention: Lisa Wilkins, with a copy to Bankers Trust
Company, 4 Albany Street, New York, New York 10006, Attention: Corporate Trust
Agency, or at any other address previously furnished in writing to the Trustee
by Issuer. The Issuer shall promptly transmit any notice received by it from the
Noteholders to the Trustee.

     (c) The Security Insurer by the Issuer or the Trustee shall be sufficient
for any purpose hereunder if in writing and mailed by registered mail or
personally delivered or telexed or telecopied to the recipient as follows: to
the Security Insurer: MBIA Insurance Corporation, 113 King Street, Armonk, NY
10504, Attention: Insured Portfolio Management - SF, Fax: 914-765-3810, Ph:
(914) 273-4545.

     Notices required to be given to the Rating Agencies by the Issuer, the
Trustee or the Owner Trustee shall be in writing, personally delivered,
delivered by overnight courier or mailed certified mail, return receipt
requested to (i) in the case of Moody's, at the following address: Moody's
Investors Service, Inc., 99 Church Street, New York, New York 10004 and (ii) in
the case of S&P, at the following address: Standard & Poor's Ratings Services,
26 Broadway (15th Floor), New York, New York 10004, Attention of Asset Backed
Surveillance Department; or as to each of the foregoing, at such other address
as shall be designated by written notice to the other parties.

     SECTION 11.5. NOTICES TO NOTEHOLDERS; WAIVER. Where this Indenture provides
for notice to Noteholders of any event, such notice shall be sufficiently given
(unless otherwise herein expressly provided) if in writing and mailed,
first-class, postage prepaid to each Noteholder affected by such event, at his
address as it appears on the Note Register, not later than the latest date, and
not earlier than the earliest date, prescribed for the giving of such notice. In
any case where notice to Noteholders is given by mail, neither the failure to
mail such notice nor any defect in any notice so mailed to any particular
Noteholder shall affect the sufficiency of such notice with respect to other
Noteholders, and any notice that is mailed in the manner here in provided shall
conclusively be presumed to have been duly given.

     Where this Indenture provides for notice in any manner, such notice may be
waived in writing by any Person entitled to receive such notice, either before
or after the event, and such waiver shall be the equivalent of such notice.
Waivers of notice by Noteholders shall be filed with the Trustee but such filing
shall not be a condition precedent to the validity of any action taken in
reliance upon such a waiver.

     In case, by reason of the suspension of regular mail service as a result of
a strike, work stoppage or similar activity, it shall be impractical to mail
notice of any event to Noteholders when such notice is required to be given
pursuant to any provision of this Indenture, then any manner of giving such
notice as shall be satisfactory to the Trustee shall be deemed to be a
sufficient giving of such notice.

     Where this Indenture provides for notice to the Rating Agencies, failure to
give such notice shall not affect any other rights or obligations created
hereunder, and shall not under any circumstance constitute a Default or Event of
Default.

     SECTION 11.6. ALTERNATE PAYMENT AND NOTICE PROVISIONS. Notwithstanding any
provision of this Indenture or any of the Notes to the contrary, the Issuer may
enter into any agreement with any Holder of a Note providing for a method of
payment, or notice by the Trustee or any Paying Agent to such Holder, that is
different from the methods provided for in this Indenture for such payments or
notices, provided that such methods are reasonable and consented to by the
Trustee (which consent shall not be unreasonably withheld). The Issuer will
furnish to the Trustee a copy of each such agreement and the Trustee will cause
payments to be made and notices to be given in accordance with such agreements.

     SECTION 11.7. CONFLICT WITH TRUST INDENTURE ACT. If any provision hereof
limits, qualifies or conflicts with another provision hereof that is required to
be included in this indenture by any of the provisions of the Trust Indenture
Act, such required provision shall control.

     The provisions of TIA Sections 310 through 317 that impose duties on any
person (including the provisions automatically deemed included herein unless
expressly excluded by this Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

     SECTION 11.8. EFFECT OF HEADINGS AND TABLE OF CONTENTS. The Article and
Section headings herein and the Table of Contents are for convenience only and
shall not affect the construction hereof.

     SECTION 11.9. SUCCESSORS AND ASSIGNS. All covenants and agreements in this
Indenture and the Notes by the Issuer shall bind its successors and assigns,
whether so expressed or not. All agreements of the Trustee in this Indenture
shall bind its successors. All agreements of the Indenture Collateral Agent in
this Indenture shall bind its successors.

     SECTION 11.10. SEPARABILITY. In case any provision in this Indenture or in
the Notes shall be invalid, illegal or unenforceable, the validity, legality,
and enforceability of the remaining provisions shall not in any way be affected
or impaired thereby.

     SECTION 11.11. BENEFITS OF INDENTURE. The Security Insurer and its
successors and assigns shall be a third-party beneficiary to the provisions of
this Indenture, and shall be entitled to rely upon and directly to enforce such
provisions of this Indenture so long as no Insurer Default shall have occurred
and be continuing. Nothing in this Indenture or in the Notes, express or
implied, shall give to any Person, other than the parties hereto and their
successors hereunder, and the Noteholders, and any other party secured
hereunder, and any other person with an Ownership interest in any part of the
Trust Estate, any benefit or any legal or equitable right, remedy or claim under
this Indenture. The Security Insurer may disclaim any of its rights and powers
under this Indenture (in which case the Indenture Trustee may exercise such
right or power hereunder), but not its duties and obligations under the Note
Policy, upon delivery of a written notice to the Trustee.

     SECTION 11.12. LEGAL HOLIDAYS. In any case where the date on which any
payment is due shall not be a Business Day, then (notwithstanding any other
provision of the Notes or this Indenture) payment need not be made on such date,
but may be made on the next succeeding Business Day with the same force and
effect as if made on the date an which nominally due, and no interest shall
accrue for the period from and after any such nominal date.

     SECTION 11.13. GOVERNING LAW. THIS INDENTURE SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION 11.14. COUNTERPARTS. This Indenture may be executed in any number
of counterparts, each of which so executed shall be deemed to be an original,
but all such counterparts shall together constitute but one and the same
instrument.

     SECTION 11.15. RECORDING OF INDENTURE. If this Indenture is subject to
recording in any appropriate public recording offices, such recording is to be
effected by the Issuer and at its expense accompanied by an Opinion of Counsel
(which may be counsel to the Trustee or any other counsel reasonably acceptable
to the Trustee and the Security Insurer) to the effect that such recording is
necessary either for the protection of the Noteholders or any other person
secured hereunder or for the enforcement of any right or remedy granted to the
Trustee or the Indenture Collateral Agent under this Indenture.

     SECTION 11.16. TRUST OBLIGATION. No recourse may be taken, directly or
indirectly, with respect to the obligations of the Issuer, the Seller, the
Servicer, the Holder of the GP Interest, the Owner Trustee, the Trustee or the
Indenture Collateral Agent on the Notes or under this Indenture or any
certificate or other writing delivered in connection herewith or therewith,
against (i) the Seller, the Servicer, the Holder of the GP Interest, the
Trustee, the Indenture Collateral Agent, the Holder of the GP Interest or the
Owner Trustee in its individual capacity, (ii) any owner of a beneficial
interest in the Issuer or (iii) any partner, owner, beneficiary, agent, officer,
director, employee or agent of the Seller, the Servicer, the Holder of the GP
Interest, the Trustee, the Indenture Collateral Agent or the Owner Trustee in
its individual capacity, any holder of a beneficial interest in the Issuer, the
Seller, the Servicer, the Holder of the GP Interest, the Owner Trustee, the
Indenture Collateral Agent or the Trustee or of any successor or assign of the
Seller, the Servicer, the Holder of the GP Interest, the Trustee, the Indenture
Collateral Agent or the Owner Trustee in its individual capacity, except as any
such Person may have expressly agreed (it being understood that the Trustee, the
Indenture Collateral Agent and the Owner Trustee have no such obligations in
their individual capacity) and except that any such partner, owner or
beneficiary shall be fully liable, to the extent provided by applicable law, for
any unpaid consideration for stock, unpaid capital contribution or failure to
pay any installment or call owing to such entity. For all purposes of this
Indenture, in the performance of any duties or obligations of the Issuer
hereunder, the Owner Trustee shall be subject to, and entitled to the benefits
of, the terms and provisions of Article VI, VII and VIII of the Trust Agreement.

     SECTION 11.17. NO PETITION. The Trustee and the Indenture Collateral Agent,
by entering into this Indenture, and each Noteholder, by accepting a Note,
hereby covenant and agree that they will not at any time institute against the
Seller, the Holder of the GP Interest, or the Issuer, or join in any institution
against the Seller, the Holder of the GP Interest, or the Issuer of, any
bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings,
or other proceedings under any United States Federal or state bankruptcy or
similar law in connection with any obligations relating to the Notes, this
Indenture or any of the Basic Documents.

     SECTION 11.18. INSPECTION. The Issuer agrees that, on reasonable prior
notice, it will permit any representative of the Trustee or of the Security
Insurer, during the Issuer's normal business hours, to examine all the books of
account, records, reports, and other papers of the Issuer, to make copies and
extracts therefrom, to cause such books to be audited by Independent certified
public accountants, and to discuss the Issuer's affairs, finances and accounts
with the Issuer's officers, employees, and independent certified public
accountants, all at such reasonable times and as often as may be reasonably
requested. The Trustee shall and shall cause its representatives to hold in
confidence all such information except to the extent disclosure may be required
by law (and all reasonable applications for confidential treatment are
unavailing) and except to the extent that the Trustee may reasonably determine
that such disclosure is consistent with its Obligations hereunder.

                  [THIS SPACE LEFT INTENTIONALLY BLANK]
<PAGE>
     IN WITNESS WHEREOF, the Issuer and the Trustee have caused this Indenture
to be duly executed by their respective officers, thereunto duly authorized, all
as of the day and year first above written.


                                         THE MONEY STORE AUTO TRUST 1997-3,

                                         By:  BANKERS TRUST (DELAWARE), not in
                                              its individual capacity but solely
                                              as Owner Trustee,


                                         By:_____________________________
                                            Name:
                                            Title:


                                         THE CHASE MANHATTAN BANK, not in its
                                         individual capacity but solely as
                                         Trustee and Indenture Collateral Agent,


                                         By:_____________________________
                                         Name:
                                         Title:
<PAGE>
                              [Form of Note]                        EXHIBIT D-1

REGISTERED                    $_____________

No. R

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                                    CUSIP NO.

     [Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer or its
agent for registration of transfer, exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized representative of DTC (and any payment is made to Cede & Co. or to
such other entity as is requested by an authorized representative of DTC), ANY
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.]

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                        THE MONEY STORE AUTO TRUST 1997-3

                       CLASS A-1 5.69% ASSET BACKED NOTES

     The Money Store Auto Trust 1997-3, a business trust organized and existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value received, hereby promises to pay to CEDE & CO., or registered assigns,
the principal sum of [ ] DOLLARS payable on each Payment Date in an amount equal
to the result obtained by multiplying (i) a fraction the numerator of which is
$[INSERT INITIAL PRINCIPAL AMOUNT OF NOTE] and the denominator of which is
$31,750,000 by (ii) the aggregate amount, if any, payable from the Note
Distribution Account in respect of principal on the Class A-1 Notes pursuant to
Section 3.1 of the Indenture, provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on October 20, 1998
Payment Date (the "Class A-1 Final Scheduled Payment Date". The Issuer will pay
interest on this Note at the rate per annum shown above on each Payment Date
until the principal of this Note is paid or made available for payment, on the
principal amount of this Note outstanding on the preceding Payment Date (after
giving effect to all payments of principal made on the preceding Payment Date).
Interest on this Note will accrue for each Payment Date from the most recent
Payment Date on which interest has been paid to but excluding such Payment Date
or, if no interest has yet been paid, from the Closing Date. Interest will be
computed on the basis of the actual number of days elapsed in a 360-day year.
Such principal of and interest on this Note shall be paid in the manner
specified on the reverse hereof.

     The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

     The Notes are entitled to the benefits of a note guaranty insurance policy
(the "Note Policy") issued by MBIA Insurance Corporation (the "Security
Insurer"), pursuant to which the Security Insurer has unconditionally guaranteed
payments of Note Insured Payments on each Payment Date, all as more fully set
forth in the Indenture.

     Reference is made to the further provisions of this Note set forth on the
reverse hereof, which shall have the same effect as though fully set forth on
the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.

     IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by its Authorized Officer as of the date set forth
below.

                                            THE MONEY STORE AUTO TRUST 1997-3

                                            By:   BANKERS TRUST (DELAWARE),
                                            not in its individual capacity
                                            but solely as Owner Trustee under
                                            the Trust Agreement,


                                            By:  __________________________
                                                 Name:
                                                 Title:
                                                 Date:
<PAGE>
                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION


     This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date:

                                     THE CHASE MANHATTAN BANK, not in
                                     its individual capacity but solely
                                     as Trustee,

                                     by______________________
                                      Authorized Signatory
<PAGE>
[REVERSE OF NOTE]


     This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Class A-1 5.69% Asset Backed Notes (herein called the "Class
A-1 Notes"), all issued under an Indenture dated as of August 31, 1997 (such
indenture, as supplemented or amended, is herein called the "Indenture"),
between the Issuer and The Chase Manhattan Bank, as trustee (the "Trustee",
which term includes any successor Trustee under the Indenture, and the
"Indenture Collateral Agent", which term includes any successor Indenture
Collateral Agent under the Indenture), to which Indenture and all indentures
supplemental thereto reference is hereby made for a statement of the respective
rights and obligations thereunder of the Issuer, the Trustee and the Holders of
the Notes. The Notes are subject to all terms of the Indenture. All terms used
in this Note that are defined in the Indenture, as supplemented or amended,
shall have the meanings assigned to them in or pursuant to the Indenture, as so
supplemented or amended.

     The Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes (together,
the "Notes") are and will be equally and ratably secured by the collateral
pledged as security therefor as provided in the Indenture.

     Principal of the Class A-1 Notes will be payable on each Payment Date in an
amount described on the face hereof. "Payment Date" means the twentieth day of
each month, or, if any such date is not a Business Day, the next succeeding
Business Day, commencing in October 1997.

     As described above, the entire unpaid principal amount of this Note shall
be due and payable on the earlier of the Class A-1 Final Scheduled Payment Date
and the Redemption Date, if any, pursuant to Section 10.1(a) or 10.1(c) of the
Indenture. As described above, a portion of the unpaid principal balance of this
Note shall be due and payable on the Redemption Date, if any, pursuant to
Section 10.1(b) of the Indenture. Notwithstanding the foregoing, the entire
unpaid principal amount of the Notes shall be due and payable (i) on the date on
which an Event of Default shall have occurred and be continuing so long as an
Insurer Default shall not have occurred and be continuing or (ii) if an Insurer
Default shall have occurred and be continuing, on the date on which an Event of
Default shall have occurred and be continuing and the Trustee or the Holders of
the Notes representing at least 66-2/3% of the Outstanding Amount of the Notes
have declared the Notes to be immediately due and payable in the manner provided
in Section 5.2 of the Indenture. All principal payments on the Class A-1 Notes
shall be made pro rata to the Class A-1 Noteholders entitled thereto.

     Payments of interest on this Note due and payable on each Payment Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made by check mailed to the Person whose name
appears as the Holder of this Note (or one or more Predecessor Notes) on the
Note Register as of the close of business on each Record Date, except that with
respect to Notes registered on the Record Date in the name of the nominee of the
Clearing Agency (initially, such nominee to be Cede & Co.), payments will be
made by wire transfer in immediately available funds to the account designated
by such nominee. Such checks shall be mailed to the Person entitled thereto at
the address of such Person as it appears on the Note Register as of the
applicable Record Date without requiring that this Note be submitted for
notation of payment. Any reduction in the principal amount of this Note (or any
one or more Predecessor Notes) effected by any payments made on any Payment Date
shall be binding upon all future Holders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu
hereof, whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Payment Date, then the Trustee, in the name
of and on behalf of the Issuer, will notify the Person who was the Holder hereof
as of the Record Date preceding such Payment Date by notice mailed prior to such
Payment Date and the amount then due and payable shall be payable only upon
presentation and surrender of this Note at the Trustee's principal Corporate
Trust Office or at the office of the Trustee's agent appointed for such purposes
located in The City of New York.

     The Issuer shall pay interest on overdue installments of interest at the
Class A-1 Interest Rate to the extent lawful.

     As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section 10.1(a) of the Indenture, in whole, but not in part, at the option of
the Servicer (with the consent of the Security Insurer under certain
circumstances), on any Payment Date on or after the date on which the Pool
Balance is less than or equal to 10% of the Original Pool Balance, and (b)
pursuant to Section 10.1(b) of the Indenture, in whole or in part, on the
Payment Date on or immediately following the last day of the Funding Period in
the event that any Pre-Funded Amount remains on deposit in the Pre-Funding
Account after giving effect to the purchase of all Subsequent Receivables,
including any such purchase on such Redemption Date.

     As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Note may be registered on the Note Register upon
surrender of this Note for registration of transfer at the office or agency
designated by the Issuer pursuant to the Indenture, (i) duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Trustee duly executed by, the Holder hereof or his attorney duly authorized in
writing, with such signature guaranteed by an "eligible guarantor institution"
meeting the requirements of the Note Registrar which requirements include
membership or participation in Securities Transfer Agents Medallion Program
("Stamp") or such other "signature guarantee program" as may be determined by
the Note Registrar in addition to, or in substitution for, Stamp, all in
accordance with the Exchange Act, and (ii) accompanied by such other documents
as the Trustee may require, and thereupon one or more new Notes of authorized
denominations and in the same aggregate principal amount will be issued to the
designated transferee or transferees. No service charge will be charged for any
registration of transfer or exchange of this Note, but the transferor may be
required to pay a sum sufficient to cover any tax or other governmental charge
that may be imposed in connection with any such registration of transfer or
exchange.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees that no
recourse may be taken, directly or indirectly, with respect to the obligations
of the Issuer, the Owner Trustee, the Indenture Collateral Agent or the Trustee
on the Notes or under the Indenture or any certificate or other writing
delivered in connection therewith, against (i) the Seller, the Servicer, the
Holder of the GP Interest, the Trustee, the Indenture Collateral Agent or the
Owner Trustee in its individual capacity, (ii) any owner of a beneficial
interest in the Issuer or (iii) any partner, owner, beneficiary, agent, officer,
director or employee of the Seller, the Servicer, the Holder of the GP Interest,
the Trustee, the Indenture Collateral Agent or the Owner Trustee in its
individual capacity, any holder of a beneficial interest in the Issuer, the
Seller, the Servicer, the Holder of the GP Interest, the Owner Trustee or the
Trustee or of any successor or assign of the Seller, the Servicer, the Holder of
the GP Interest, the Trustee, the Indenture Collateral Agent or the Owner
Trustee in its individual capacity, except as any such Person may have expressly
agreed (it being understood that the Trustee, the Indenture Collateral Agent and
the Owner Trustee have no such obligations in their individual capacity) and
except that any such partner, owner or beneficiary shall be fully liable, to the
extent provided by applicable law, for any unpaid consideration for stock,
unpaid capital contribution or failure to pay any installment or call owing to
such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees that by
accepting the benefits of the Indenture that such Noteholder will not at any
time institute against the Depositor, the Holder of the GP Interest, or the
Issuer or join in any institution against the Depositor, the Holder of the GP
Interest, or the Issuer of, any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings, or other proceedings, under any United
States Federal or state bankruptcy or similar law in connection with any
obligations relating to the Notes, the Indenture or the Basic Documents.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer, the Trustee and the Security Insurer and any agent of the Issuer, the
Trustee or the Security Insurer may treat the Person in whose name this Note (as
of the day of determination or as of such other date as may be specified in the
Indenture) is registered as the owner hereof for all purposes, whether or not
this Note be overdue, and neither the Issuer, the Trustee nor any such agent
shall be affected by notice to the contrary.

     The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Notes under the Indenture at any
time by the Issuer with the consent of the Security Insurer and of the Holders
of Notes representing a majority of the Outstanding Amount of all Notes at the
time Outstanding. The Indenture also contains provisions permitting the Holders
of Notes representing specified percentages of the Outstanding Amount of the
Notes, on behalf of the Holders of all the Notes, to waive compliance by the
Issuer with certain provisions of the Indenture and certain past defaults under
the Indenture and their consequences. Any such consent or waiver by the Holder
of this Note (or any one of more Predecessor Notes) shall be conclusive and
binding upon such Holder and upon all future Holders of this Note and of any
Note issued upon the registration of transfer hereof or in exchange hereof or in
lieu hereof whether or not notation of such consent or waiver is made upon this
Note. The Indenture also permits the Trustee to amend or waive certain terms and
conditions set forth in the Indenture without the consent of Holders of the
Notes issued thereunder.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.

     The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture, subject to certain limitations therein set forth.

     This Note and the Indenture shall be construed in accordance with the laws
of the State of New York, without reference to its conflict of law provisions,
and the obligations, rights and remedies of the parties hereunder and thereunder
shall be determined in accordance with such laws.

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place, and rate, and in the coin or currency herein prescribed.

     Anything herein to the contrary notwithstanding, except as expressly
provided in the Indenture or the Basic Documents, neither Bankers Trust
(Delaware) in its individual capacity, any owner of a beneficial interest in the
Issuer, nor any of their respective partners, beneficiaries, agents, officers,
directors, employees or successors or assigns shall be personally liable for,
nor shall recourse be had to any of them for, the payment of principal of or
interest on, or performance of, or omission to perform, any of the covenants,
obligations or indemnifications contained in this Note or the Indenture, it
being expressly understood that said covenants, obligations and indemnifications
have been made by the Owner Trustee for the sole purposes of binding the
interests of the Owner Trustee in the assets of the Issuer. The Holder of this
Note by the acceptance hereof agrees that except as expressly provided in the
Indenture or the Basic Documents, in the case of an Event of Default under the
Indenture, the Holder shall have no claim against any of the foregoing for any
deficiency, loss or claim therefrom; PROVIDED, HOWEVER, that nothing contained
herein shall be taken to prevent recourse to, and enforcement against, the
assets of the Issuer for any and all liabilities, obligations and undertakings
contained in the Indenture or in this Note.
<PAGE>
                                   ASSIGNMENT


Social Security or taxpayer I.D. or other identifying number of assignee

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

                         (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints _____________, attorney, to transfer said Note on the books kept
for registration thereof, with full power of substitution in the premises.

Dated:            ___________                 ______________________1
                                              Signature Guaranteed:

- --------------
1 NOTE:  The signature to this assignment must correspond with the name of the
registered owner as it appears on the face of the within Note in every
particular, without alteration, enlargement or any change whatsoever.

                  ________________________
<PAGE>
REGISTERED                   [Form of Note]                       Exhibit D-2
                                                                  $----------
No. R-_

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                                                                     CUSIP NO.

     [Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer or its
agent for registration of transfer, exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized representative of DTC (and any payment is made to Cede & Co. or to
such other entity as is requested by an authorized representative of DTC), ANY
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.]

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                        THE MONEY STORE AUTO TRUST 1997-3

                       CLASS A-2 6.115% ASSET BACKED NOTES

     The Money Store Auto Trust 1997-3, a business trust organized and existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value received, hereby promises to pay to CEDE & CO., or registered assigns,
the principal sum of [_______________] DOLLARS payable on each Payment Date in
an amount equal to the result obtained by multiplying (i) a fraction the
numerator of which is $[INSERT INITIAL PRINCIPAL AMOUNT OF NOTE] and the
denominator of which is $64,550,000 by (ii) the aggregate amount, if any,
payable from the Note Distribution Account in respect of principal on the Class
A-2 Notes pursuant to Section 3.1 of the Indenture; PROVIDED, HOWEVER, that the
entire unpaid principal amount of this Note shall be due and payable on the
December 2003 Payment Date (the "Class A-2 Final Scheduled Payment Date"). The
Issuer will pay interest on this Note at the rate per annum shown above on each
Payment Date until the principal of this Note is paid or made available for
payment, on the principal amount of this Note outstanding on the preceding
Payment Date (after giving effect to all payments of principal made on the
preceding Payment Date). Interest on this Note will accrue for each Payment Date
from the most recent Payment Date on which interest has been paid to but
excluding such Payment Date or, if no interest has yet been paid, from September
20, 1997. Interest will be computed on the basis of a 360-day year consisting of
twelve 30-day months. Such principal of and interest on this Note shall be paid
in the manner specified on the reverse hereof.

     The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

     The Notes are entitled to the benefits of a note guaranty insurance policy
(the "Note Policy") issued by MBIA Insurance Corporation(the "Insurer"),
pursuant to which the Insurer has unconditionally guaranteed payments of Note
Insured Payments on each Payment Date, all as more fully set forth in the
Indenture.

     Reference is made to the further provisions of this Note set forth on the
reverse hereof, which shall have the same effect as though fully set forth on
the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.
<PAGE>
     IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by its Authorized Officer as of the date set forth
below.

                                        THE MONEY STORE AUTO TRUST 1997-3

                                        By:  BANKERS TRUST (DELAWARE), not in
                                             its individual capacity but solely
                                             as Owner Trustee under the
                                             Trust  Agreement,


                                        By:__________________________
                                           Name:
                                           Title:
                                           Date:
<PAGE>
                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION


     This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date:

                                           THE CHASE MANHATTAN BANK, not in
                                           its individual capacity but solely
                                           as Trustee,

                                           By:______________________
                                              Authorized Signatory
<PAGE>
                                [REVERSE OF NOTE]


     This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Class A-2 6.115% Asset Backed Notes (herein called the "Class
A-2 Notes"), all issued under an Indenture dated as of August 31, 1997 (such
indenture, as supplemented or amended, is herein called the "Indenture"),
between the Issuer and The Chase Manhattan Bank, as trustee (the "Trustee",
which term includes any successor Trustee under the Indenture, and the
"Indenture Collateral Agent", which term includes any successor Indenture
Collateral Agent under the Indenture), to which Indenture and all indentures
supplemental thereto reference is hereby made for a statement of the respective
rights and obligations thereunder of the Issuer, the Trustee and the Holders of
the Notes. The Notes are subject to all terms of the Indenture. All terms used
in this Note that are defined in the Indenture, as supplemented or amended,
shall have the meanings assigned to them in or pursuant to the Indenture, as so
supplemented or amended.

     The Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes (together,
the "Notes") are and will be equally and ratably secured by the collateral
pledged as security therefor as provided in the Indenture.

     Principal of the Class A-2 Notes will be payable on each Payment Date in an
amount described on the face hereof. "Payment Date" means the twentieth day of
each month, or, if any such date is not a Business Day, the next succeeding
Business Day, commencing in October 1997.

     As described above, the entire unpaid principal amount of this Note shall
be due and payable on the earlier of the Class A-2 Final Scheduled Payment Date
and the Redemption Date, if any, pursuant to Section 10.1(a) or 10.1(c) of the
Indenture. As described above, a portion of the unpaid principal balance of this
Note shall be due and payable on the Redemption Date, if any, pursuant to
Section 10.1(b) of the Indenture. Notwithstanding the foregoing, the entire
unpaid principal amount of the Notes shall be due and payable (i) on the date on
which an Event of Default shall have occurred and be continuing so long as an
Insurer Default shall not have occurred and be continuing or (ii) if an Insurer
Default shall have occurred and be continuing, on the date on which an Event of
Default shall have occurred and be continuing and the Trustee or the Holders of
the Notes representing at least 66-2/3% of the Outstanding Amount of the Notes
have declared the Notes to be immediately due and payable in the manner provided
in Section 5.2 of the Indenture. All principal payments on the Class A-2 Notes
shall be made pro rata to the Class A-2 Noteholders entitled thereto.

     Payments of interest on this Note due and payable on each Payment Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made by check mailed to the Person whose name
appears as the Holder of this Note (or one or more Predecessor Notes) on the
Note Register as of the close of business on each Record Date, except that with
respect to Notes registered on the Record Date in the name of the nominee of the
Clearing Agency (initially, such nominee to be Cede & Co.), payments will be
made by wire transfer in immediately available funds to the account designated
by such nominee. Such checks shall be mailed to the Person entitled thereto at
the address of such Person as it appears on the Note Register as of the
applicable Record Date without requiring that this Note be submitted for
notation of payment. Any reduction in the principal amount of this Note (or any
one or more Predecessor Notes) effected by any payments made on any Payment Date
shall be binding upon all future Holders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu
hereof, whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Payment Date, then the Trustee, in the name
of and on behalf of the Issuer, will notify the Person who was the Holder hereof
as of the Record Date preceding such Payment Date by notice mailed prior to such
Payment Date and the amount then due and payable shall be payable only upon
presentation and surrender of this Note at the Trustee's principal Corporate
Trust Office or at the office of the Trustee's agent appointed for such purposes
located in The City of New York.

     The Issuer shall pay interest on overdue installments of interest at the
Class A-2 Interest Rate to the extent lawful.

     As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section 10.1(a) of the Indenture, in whole, but not in part, at the option of
the Servicer (with the consent of the Insurer under certain circumstances), on
any Payment Date on or after the date on which the Pool Balance is less than or
equal to 10% of the Original Pool Balance, and (b) pursuant to Section 10.1(b)
of the Indenture, in whole or in part, on the Payment Date on or immediately
following the last day of the Funding Period in the event that any Pre-Funded
Amount remains on deposit in the Pre-Funding Account after giving effect to the
purchase of all Subsequent Receivables, including any such purchase on such
Redemption Date.

     As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Note may be registered on the Note Register upon
surrender of this Note for registration of transfer at the office or agency
designated by the Issuer pursuant to the Indenture, (i) duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Trustee duly executed by, the Holder hereof or his attorney duly authorized in
writing, with such signature guaranteed by an "eligible guarantor institution"
meeting the requirements of the Note Registrar which requirements include
membership or participation in Securities Transfer Agents Medallion Program
("Stamp") or such other "signature guarantee program" as may be determined by
the Note Registrar in addition to, or in substitution for, Stamp, all in
accordance with the Exchange Act, and (ii) accompanied by such other documents
as the Trustee may require, and thereupon one or more new Notes of authorized
denominations and in the same aggregate principal amount will be issued to the
designated transferee or transferees. No service charge will be charged for any
registration of transfer or exchange of this Note, but the transferor may be
required to pay a sum sufficient to cover any tax or other governmental charge
that may be imposed in connection with any such registration of transfer or
exchange.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees that no
recourse may be taken, directly or indirectly, with respect to the obligations
of the Issuer, the Owner Trustee, the Indenture Collateral Agent or the Trustee
on the Notes or under the Indenture or any certificate or other writing
delivered in connection therewith, against (i) the Seller, the Servicer, the
Holder of the GP Interest, the Trustee, the Indenture Collateral Agent or the
Owner Trustee in its individual capacity, (ii) any owner of a beneficial
interest in the Issuer or (iii) any partner, owner, beneficiary, agent, officer,
director or employee of the Seller, the Servicer, the Holder of the GP Interest,
the Trustee, the Indenture Collateral Agent or the Owner Trustee in its
individual capacity, any holder of a beneficial interest in the Issuer, the
Seller, the Servicer, the Holder of the GP Interest, the Owner Trustee, the
Indenture Collateral Agent or the Trustee or of any successor or assign of the
Seller, the Servicer, the Holder of the GP Interest, the Trustee, the Indenture
Collateral Agent or the Owner Trustee in its individual capacity, except as any
such Person may have expressly agreed (it being understood that the Trustee, the
Indenture Collateral Agent and the Owner Trustee have no such obligations in
their individual capacity) and except that any such partner, owner or
beneficiary shall be fully liable, to the extent provided by applicable law, for
any unpaid consideration for stock, unpaid capital contribution or failure to
pay any installment or call owing to such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees that by
accepting the benefits of the Indenture that such Noteholder will not at any
time institute against the Depositor, the Holder of the GP Interest, or the
Issuer or join in any institution against the Depositor, the Holder of the GP
Interest, or the Issuer of, any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings, or other proceedings, under any United
States Federal or state bankruptcy or similar law in connection with any
obligations relating to the Notes, the Indenture or the Basic Documents.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer, the Trustee and the Insurer and any agent of the Issuer, the Trustee or
the Insurer may treat the Person in whose name this Note (as of the day of
determination or as of such other date as may be specified in the Indenture) is
registered as the owner hereof for all purposes, whether or not this Note be
overdue, and neither the Issuer, the Trustee nor any such agent shall be
affected by notice to the contrary.

     The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Notes under the Indenture at any
time by the Issuer with the consent of the Insurer and of the Holders of Notes
representing a majority of the Outstanding Amount of all Notes at the time
Outstanding. The Indenture also contains provisions permitting the Holders of
Notes representing specified percentages of the Outstanding Amount of the Notes,
on behalf of the Holders of all the Notes, to waive compliance by the Issuer
with certain provisions of the Indenture and certain past defaults under the
Indenture and their consequences. Any such consent or waiver by the Holder of
this Note (or any one of more Predecessor Notes) shall be conclusive and binding
upon such Holder and upon all future Holders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note. The
Indenture also permits the Trustee to amend or waive certain terms and
conditions set forth in the Indenture without the consent of Holders of the
Notes issued thereunder.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.

     The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture, subject to certain limitations therein set forth.

     This Note and the Indenture shall be construed in accordance with the laws
of the State of New York, without reference to its conflict of law provisions,
and the obligations, rights and remedies of the parties hereunder and thereunder
shall be determined in accordance with such laws.

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place, and rate, and in the coin or currency herein prescribed.

     Anything herein to the contrary notwithstanding, except as expressly
provided in the Indenture or the Basic Documents, neither Bankers Trust
(Delaware) in its individual capacity, any owner of a beneficial interest in the
Issuer, nor any of their respective partners, beneficiaries, agents, officers,
directors, employees or successors or assigns shall be personally liable for,
nor shall recourse be had to any of them for, the payment of principal of or
interest on, or performance of, or omission to perform, any of the covenants,
obligations or indemnifications contained in this Note or the Indenture, it
being expressly understood that said covenants, obligations and indemnifications
have been made by the Owner Trustee for the sole purposes of binding the
interests of the Owner Trustee in the assets of the Issuer. The Holder of this
Note by the acceptance hereof agrees that except as expressly provided in the
Indenture or the Basic Documents, in the case of an Event of Default under the
Indenture, the Holder shall have no claim against any of the foregoing for any
deficiency, loss or claim therefrom; PROVIDED, HOWEVER, that nothing contained
herein shall be taken to prevent recourse to, and enforcement against, the
assets of the Issuer for any and all liabilities, obligations and undertakings
contained in the Indenture or in this Note.
<PAGE>
                                   ASSIGNMENT


Social Security or taxpayer I.D. or other identifying number of assignee


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

                        (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints _____________, attorney, to transfer said Note on the books kept
for registration thereof, with full power of substitution in the premises.

Dated:  ___________                                _______________________1
                                                   Signature Guaranteed:
- ---------------------
1  NOTE: The signature to this assignment must correspond with the name of the
registered owner as it appears on the face of the within Note in every
particular, without alteration, enlargement or any change whatsoever.

                                                   _______________________
<PAGE>
REGISTERED                   [Form of Note]                       Exhibit D-3
                                                                  $----------
No. R-_

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                                                                       CUSIP NO.

     [Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer or its
agent for registration of transfer, exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized representative of DTC (and any payment is made to Cede & Co. or to
such other entity as is requested by an authorized representative of DTC), ANY
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.]

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                     THE MONEY STORE AUTO OWNER TRUST 1997-3

                       CLASS A-3 6.30% ASSET BACKED NOTES

     The Money Store Auto Owner Trust 1997-3, a business trust organized and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to CEDE & CO., or
registered assigns, the principal sum of [_______________] DOLLARS payable on
each Payment Date in an amount equal to the result obtained by multiplying (i) a
fraction the numerator of which is $[INSERT INITIAL PRINCIPAL AMOUNT OF NOTE]
and the denominator of which is $38,700,000 by (ii) the aggregate amount, if
any, payable from the Note Distribution Account in respect of principal on the
Class A-3 Notes pursuant to Section 3.1 of the Indenture; PROVIDED, HOWEVER,
that the entire unpaid principal amount of this Note shall be due and payable on
the Payment Date (the "Class A-3 Final Scheduled Payment Date"). The Issuer will
pay interest on this Note at the rate per annum shown above on each Payment Date
until the principal of this Note is paid or made available for payment, on the
principal amount of this Note outstanding on the preceding Payment Date (after
giving effect to all payments of principal made on the preceding Payment Date).
Interest on this Note will accrue for each Payment Date from the most recent
Payment Date on which interest has been paid to but excluding such Payment Date
or, if no interest has yet been paid, from September 20, 1997. Interest will be
computed on the basis of a 360-day year consisting of twelve 30-day months. Such
principal of and interest on this Note shall be paid in the manner specified on
the reverse hereof.

     The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

     The Notes are entitled to the benefits of a note guaranty insurance policy
(the "Note Policy") issued by MBIA Insurance Corporation(the "Insurer"),
pursuant to which the Insurer has unconditionally guaranteed payments of Note
Insured Payments on each Payment Date, all as more fully set forth in the
Indenture.

     Reference is made to the further provisions of this Note set forth on the
reverse hereof, which shall have the same effect as though fully set forth on
the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.
<PAGE>
     IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by its Authorized Officer as of the date set forth
below.

                                       THE MONEY STORE AUTO OWNER
                                       TRUST 1997-3

                                       By:  BANKERS TRUST (DELAWARE), not in
                                            its individual capacity but solely
                                            as Owner Trustee under the
                                            Trust  Agreement,


                                       By:__________________________
                                          Name:
                                          Title:
                                          Date:
<PAGE>
                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION


     This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date:

                                    THE CHASE MANHATTAN BANK, not in
                                    its individual capacity but solely
                                    as Trustee,

                                    By:______________________
                                       Authorized Signatory
<PAGE>
                                [REVERSE OF NOTE]


     This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Class A-3 6.30% Asset Backed Notes (herein called the "Class
A-3 Notes"), all issued under an Indenture dated as of August 31, 1997 (such
indenture, as supplemented or amended, is herein called the "Indenture"),
between the Issuer and The Chase Manhattan Bank, as trustee (the "Trustee",
which term includes any successor Trustee under the Indenture, and the
"Indenture Collateral Agent", which term includes any successor Indenture
Collateral Agent under the Indenture), to which Indenture and all indentures
supplemental thereto reference is hereby made for a statement of the respective
rights and obligations thereunder of the Issuer, the Trustee and the Holders of
the Notes. The Notes are subject to all terms of the Indenture. All terms used
in this Note that are defined in the Indenture, as supplemented or amended,
shall have the meanings assigned to them in or pursuant to the Indenture, as so
supplemented or amended.

     The Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes (together,
the "Notes") are and will be equally and ratably secured by the collateral
pledged as security therefor as provided in the Indenture.

     Principal of the Class A-3 Notes will be payable on each Payment Date in an
amount described on the face hereof. "Payment Date" means the twentieth day of
each month, or, if any such date is not a Business Day, the next succeeding
Business Day, commencing in October 1997.

     As described above, the entire unpaid principal amount of this Note shall
be due and payable on the earlier of the Class A-3 Final Scheduled Payment Date
and the Redemption Date, if any, pursuant to Section 10.1(a) or 10.1(c) of the
Indenture. As described above, a portion of the unpaid principal balance of this
Note shall be due and payable on the Redemption Date, if any, pursuant to
Section 10.1(b) of the Indenture. Notwithstanding the foregoing, the entire
unpaid principal amount of the Notes shall be due and payable (i) on the date on
which an Event of Default shall have occurred and be continuing so long as an
Insurer Default shall not have occurred and be continuing or (ii) if an Insurer
Default shall have occurred and be continuing, on the date on which an Event of
Default shall have occurred and be continuing and the Trustee or the Holders of
the Notes representing at least 66-2/3% of the Outstanding Amount of the Notes
have declared the Notes to be immediately due and payable in the manner provided
in Section 5.2 of the Indenture. All principal payments on the Class A-3 Notes
shall be made pro rata to the Class A-3 Noteholders entitled thereto.

     Payments of interest on this Note due and payable on each Payment Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made by check mailed to the Person whose name
appears as the Holder of this Note (or one or more Predecessor Notes) on the
Note Register as of the close of business on each Record Date, except that with
respect to Notes registered on the Record Date in the name of the nominee of the
Clearing Agency (initially, such nominee to be Cede & Co.), payments will be
made by wire transfer in immediately available funds to the account designated
by such nominee. Such checks shall be mailed to the Person entitled thereto at
the address of such Person as it appears on the Note Register as of the
applicable Record Date without requiring that this Note be submitted for
notation of payment. Any reduction in the principal amount of this Note (or any
one or more Predecessor Notes) effected by any payments made on any Payment Date
shall be binding upon all future Holders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu
hereof, whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Payment Date, then the Trustee, in the name
of and on behalf of the Issuer, will notify the Person who was the Holder hereof
as of the Record Date preceding such Payment Date by notice mailed prior to such
Payment Date and the amount then due and payable shall be payable only upon
presentation and surrender of this Note at the Trustee's principal Corporate
Trust Office or at the office of the Trustee's agent appointed for such purposes
located in The City of New York.

     The Issuer shall pay interest on overdue installments of interest at the
Class A-3 Interest Rate to the extent lawful.

     As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section 10.1(a) of the Indenture, in whole, but not in part, at the option of
the Servicer (with the consent of the Insurer under certain circumstances), on
any Payment Date on or after the date on which the Pool Balance is less than or
equal to 10% of the Original Pool Balance, and (b) pursuant to Section 10.1(b)
of the Indenture, in whole or in part, on the Payment Date on or immediately
following the last day of the Funding Period in the event that any Pre-Funded
Amount remains on deposit in the Pre-Funding Account after giving effect to the
purchase of all Subsequent Receivables, including any such purchase on such
Redemption Date.

     As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Note may be registered on the Note Register upon
surrender of this Note for registration of transfer at the office or agency
designated by the Issuer pursuant to the Indenture, (i) duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Trustee duly executed by, the Holder hereof or his attorney duly authorized in
writing, with such signature guaranteed by an "eligible guarantor institution"
meeting the requirements of the Note Registrar which requirements include
membership or participation in Securities Transfer Agents Medallion Program
("Stamp") or such other "signature guarantee program" as may be determined by
the Note Registrar in addition to, or in substitution for, Stamp, all in
accordance with the Exchange Act, and (ii) accompanied by such other documents
as the Trustee may require, and thereupon one or more new Notes of authorized
denominations and in the same aggregate principal amount will be issued to the
designated transferee or transferees. No service charge will be charged for any
registration of transfer or exchange of this Note, but the transferor may be
required to pay a sum sufficient to cover any tax or other governmental charge
that may be imposed in connection with any such registration of transfer or
exchange.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees that no
recourse may be taken, directly or indirectly, with respect to the obligations
of the Issuer, the Owner Trustee, the Indenture Collateral Agent or the Trustee
on the Notes or under the Indenture or any certificate or other writing
delivered in connection therewith, against (i) the Seller, the Servicer, the
Holder of the GP Interest, the Trustee, the Indenture Collateral Agent or the
Owner Trustee in its individual capacity, (ii) any owner of a beneficial
interest in the Issuer or (iii) any partner, owner, beneficiary, agent, officer,
director or employee of the Seller, the Servicer, the Holder of the GP Interest,
the Trustee, the Indenture Collateral Agent or the Owner Trustee in its
individual capacity, any holder of a beneficial interest in the Issuer, the
Seller, the Servicer, the Holder of the GP Interest, the Owner Trustee, the
Indenture Collateral Agent or the Trustee or of any successor or assign of the
Seller, the Servicer, the Holder of the GP Interest, the Trustee, the Indenture
Collateral Agent or the Owner Trustee in its individual capacity, except as any
such Person may have expressly agreed (it being understood that the Trustee, the
Indenture Collateral Agent and the Owner Trustee have no such obligations in
their individual capacity) and except that any such partner, owner or
beneficiary shall be fully liable, to the extent provided by applicable law, for
any unpaid consideration for stock, unpaid capital contribution or failure to
pay any installment or call owing to such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees that by
accepting the benefits of the Indenture that such Noteholder will not at any
time institute against the Depositor, the Holder of the GP Interest, or the
Issuer or join in any institution against the Depositor, the Holder of the GP
Interest, or the Issuer of, any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings, or other proceedings, under any United
States Federal or state bankruptcy or similar law in connection with any
obligations relating to the Notes, the Indenture or the Basic Documents.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer, the Trustee and the Insurer and any agent of the Issuer, the Trustee or
the Insurer may treat the Person in whose name this Note (as of the day of
determination or as of such other date as may be specified in the Indenture) is
registered as the owner hereof for all purposes, whether or not this Note be
overdue, and neither the Issuer, the Trustee nor any such agent shall be
affected by notice to the contrary.

     The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Notes under the Indenture at any
time by the Issuer with the consent of the Insurer and of the Holders of Notes
representing a majority of the Outstanding Amount of all Notes at the time
Outstanding. The Indenture also contains provisions permitting the Holders of
Notes representing specified percentages of the Outstanding Amount of the Notes,
on behalf of the Holders of all the Notes, to waive compliance by the Issuer
with certain provisions of the Indenture and certain past defaults under the
Indenture and their consequences. Any such consent or waiver by the Holder of
this Note (or any one of more Predecessor Notes) shall be conclusive and binding
upon such Holder and upon all future Holders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note. The
Indenture also permits the Trustee to amend or waive certain terms and
conditions set forth in the Indenture without the consent of Holders of the
Notes issued thereunder.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.

     The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture, subject to certain limitations therein set forth.

     This Note and the Indenture shall be construed in accordance with the laws
of the State of New York, without reference to its conflict of law provisions,
and the obligations, rights and remedies of the parties hereunder and thereunder
shall be determined in accordance with such laws.

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place, and rate, and in the coin or currency herein prescribed.

     Anything herein to the contrary notwithstanding, except as expressly
provided in the Indenture or the Basic Documents, neither Bankers Trust
(Delaware) in its individual capacity, any owner of a beneficial interest in the
Issuer, nor any of their respective partners, beneficiaries, agents, officers,
directors, employees or successors or assigns shall be personally liable for,
nor shall recourse be had to any of them for, the payment of principal of or
interest on, or performance of, or omission to perform, any of the covenants,
obligations or indemnifications contained in this Note or the Indenture, it
being expressly understood that said covenants, obligations and indemnifications
have been made by the Owner Trustee for the sole purposes of binding the
interests of the Owner Trustee in the assets of the Issuer. The Holder of this
Note by the acceptance hereof agrees that except as expressly provided in the
Indenture or the Basic Documents, in the case of an Event of Default under the
Indenture, the Holder shall have no claim against any of the foregoing for any
deficiency, loss or claim therefrom; PROVIDED, HOWEVER, that nothing contained
herein shall be taken to prevent recourse to, and enforcement against, the
assets of the Issuer for any and all liabilities, obligations and undertakings
contained in the Indenture or in this Note.
<PAGE>
                                   ASSIGNMENT


Social Security or taxpayer I.D. or other identifying number of assignee


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

                              (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints _____________, attorney, to transfer said Note on the books kept
for registration thereof, with full power of substitution in the premises.

Dated: ___________                                 _______________________1
                                                   Signature Guaranteed:
- -----------------
1   NOTE: The signature to this assignment must correspond with the name of the
registered owner as it appears on the face of the within Note in every
particular, without alteration, enlargement or any change whatsoever.

                                                   _______________________

                                                           Exhibit 4.3
                                 TRUST AGREEMENT


                                     between


                             TMS AUTO HOLDINGS, INC.


                                       and


                            BANKERS TRUST (DELAWARE)
                                  Owner Trustee


                           Dated as of August 31, 1997
<PAGE>
                                TABLE OF CONTENTS

                                                                        PAGE


ARTICLE I.................................................................. 1

Definitions................................................................ 1

   SECTION 1.1.  Capitalized Terms......................................... 1
   SECTION 1.2.  Other Definitional Provisions............................. 4

ARTICLE II................................................................. 6
Organization............................................................... 6

   SECTION 2.1.   Name..................................................... 6
   SECTION 2.2.   Office................................................... 6
   SECTION 2.3.   Purposes and Powers...................................... 6
   SECTION 2.4.   Appointment of Owner Trustee............................. 7
   SECTION 2.5.   Initial Capital Contribution of Trust Estate............. 7
   SECTION 2.6.   Declaration of Trust..................................... 7
   SECTION 2.7.   Transfer of Interest to the Holder  of the GP
                  Interest; Liability of  the Holder of the GP Interest.... 8
   SECTION 2.8.   Title to Trust Property.................................. 8
   SECTION 2.9.   Situs of Trust........................................... 9
   SECTION 2.10.  Representations and Warranties of the Depositor.......... 9
   SECTION 2.11.  Covenants of the GP Interest.............................11
   SECTION 2.12.  Covenants of the Certificateholders......................12
   SECTION 2.13.  Voting Interest..........................................13
   SECTION 2.14.  Federal Income Tax Allocations...........................15

ARTICLE III................................................................15
Trust Certificates and Transfer of Interests...............................15

   SECTION 3.1.   Initial Ownership........................................15
   SECTION 3.2.   The Trust Certificates...................................15
   SECTION 3.3.   Authentication of Trust Certificates.....................15
   SECTION 3.4.   Registration of Transfer and  Exchange of Trust
                  Certificates.............................................16
   SECTION 3.5.   Mutilated, Destroyed, Lost or  Stolen Trust
                  Certificates.............................................17
   SECTION 3.6.   Persons Deemed Certificateholders........................18
   SECTION 3.7.   Access to List of  Certificateholders' Names and
                  Addresses................................................19
   SECTION 3.9.   Appointment of Certificate Paying Agent..................19
   SECTION 3.10.  Trust Certificate Transfer Restrictions..................20
   SECTION 3.11.  Disposition by the Holder of the GP Interest.............22
   SECTION 3.12.  Reserved.................................................22
   SECTION 3.13.  Reserved.................................................22
   SECTION 3.14.  [Reserved]...............................................22
   SECTION 3.15.  [Reserved]...............................................22

ARTICLE IV.................................................................22
Actions by Owner Trustee...................................................22

   SECTION 4.1.   Prior Notice to Certificateholders with Respect
                  to Certain Matters.......................................22
   SECTION 4.2.   Action by Holder of the Voting  Interest with Respect
                  to Certain Matters.......................................24
   SECTION 4.3.   Action by Holder of the Voting Interest with Respect
                  to Bankruptcy............................................24
   SECTION 4.4.   Restrictions on the Holder of the Voting Interest's
                  Power....................................................24
   SECTION 4.5.   Control by Holder of the Voting Interest.................25
   SECTION 4.6.   Rights of Security Insurer...............................26

ARTICLE V..................................................................26
Application of Trust Funds:................................................26

   SECTION 5.1.   Establishment of Certificate  Distribution Account.......26
   SECTION 5.2.   Application of Funds in Certificate Distribution
                  Account..................................................27
   SECTION 5.3.   [Reserved]...............................................28
   SECTION 5.4.   Method of Payment........................................28
   SECTION 5.5.   No Segregation of Monies; No Interest....................28
   SECTION 5.6.   Accounting and Reports to the  Noteholders,
                  Certificateholders, the Internal Revenue Service and
                  Others...................................................28
   SECTION 5.7.   Signature on Returns; Tax Matters Partner................29

ARTICLE VI.................................................................29
Authority and Duties of Owner Trustee......................................29

   SECTION 6.1.   General Authority........................................29
   SECTION 6.2.   General Duties...........................................30
   SECTION 6.3.   Action upon Instruction..................................30
   SECTION 6.4.   No Duties Except as Specified in this Agreement or
                  in Instructions..........................................31
   SECTION 6.5.   No Action Except under Specified Documents or
                  Instructions.............................................32
   SECTION 6.6.   Restrictions.............................................32
   SECTION 6.7.   Notice of Default Under Indenture........................32

ARTICLE VII................................................................32
Concerning the Owner Trustee...............................................32

   SECTION 7.1.   Acceptance of Trusts and Duties..........................32
   SECTION 7.2.   Furnishing of Documents..................................34
   SECTION 7.3.   Representations and Warranties...........................34
   SECTION 7.4.   Reliance; Advice of Counsel..............................35
   SECTION 7.5.   Not Acting in Individual Capacity........................36
   SECTION 7.6.   Owner Trustee Not Liable for Trust Certificates or
                  Receivables..............................................36
   SECTION 7.7.   Owner Trustee May Own Trust Certificates and Notes.......37
   SECTION 7.8.   Payments from Owner Trust Estate.........................37
   SECTION 7.9.   Doing Business in Other  Jurisdictions...................37

ARTICLE VIII...............................................................37
Compensation of Owner Trustee..............................................37

   SECTION 8.1.   Owner Trustee's Fees and Expenses........................38
   SECTION 8.2.   Indemnification..........................................38
   SECTION 8.3.   Payments to the Owner Trustee............................39
   SECTION 8.4.   Non-recourse Obligations.................................39

ARTICLE IX.................................................................39
Termination of Trust Agreement.............................................39

   SECTION 9.1.   Termination of Trust Agreement...........................39
   SECTION 9.2.   Dissolution upon Bankruptcy of the Holder of the
                  GP Interest..............................................41

ARTICLE X..................................................................41
Successor Owner Trustees and Additional Owner Trustees.....................42

   SECTION 10.1.  Eligibility Requirements for Owner Trustee...............42
   SECTION 10.2.  Resignation or Removal of Owner Trustee..................42
   SECTION 10.3.  Successor Owner Trustee..................................43
   SECTION 10.4.  Merger or Consolidation of Owner Trustee.................44
   SECTION 10.5.  Appointment of Co-Trustee or Separate Trustee............44

ARTICLE XI.................................................................46
Miscellaneous..............................................................46

   SECTION 11.1   Supplements and Amendments...............................46
   SECTION 11.2.  No Legal Title to Owner Trust Estate in
                  Certificateholders.......................................47
   SECTION 11.3.  Limitations on Rights of Others..........................48
   SECTION 11.4.  Notices..................................................48
   SECTION 11.5.  Severability.............................................48
   SECTION 11.6.  Separate Counterparts....................................49
   SECTION 11.7.  Successors and Assigns...................................49
   SECTION 11.8.  [Reserved]...............................................49
   SECTION 11.9.  No Petition..............................................49
   SECTION 11.10. No Recourse..............................................49
   SECTION 11.11. Headings.................................................50
   SECTION 11.12. GOVERNING LAW............................................50
   SECTION 11.13. [Reserved]...............................................50
   SECTION 11.14. Servicer.................................................50
<PAGE>
                                    EXHIBITS

Exhibit A    Form of Trust Certificate
Exhibit B    Form of Certificate of Trust
Exhibit C    Investment Letter
<PAGE>


                                       TRUST AGREEMENT dated as of August 31,
                               1997 between TMS AUTO HOLDINGS, INC., a
                               Delaware corporation, and Bankers Trust
                               (Delaware), a Delaware banking corporation
                               as Owner Trustee.


                                    ARTICLE I

                                   DEFINITIONS

     SECTION 1.1. CAPITALIZED TERMS. For all purposes of this Agreement, the
following terms shall have the meanings set forth below:

     "Agreement" shall mean this Trust Agreement, as the same may be amended and
supplemented from time to time.

     "Basic Documents" shall mean this Agreement, the Sale and Servicing
Agreement, the Indenture, the Insurance Agreement, the Indemnification
Agreement, the Note Depository Agreement and the other documents and
certificates delivered in connection therewith.

     "Benefit Plan" shall have the meaning assigned to such term in Section
3.13.

     "Business Trust Statute" shall mean Chapter 38 of Title 12 of the Delaware
Code, 12 DEL. CODE ss. 3801 ET SEQ., as the same may be amended from time to
time.

     "Certificate" means a Trust Certificate evidencing the beneficial interest
of a Certificateholder in the Trust, substantially in the form of Exhibit A
attached hereto.

     "Certificate Distribution Account" shall have the meaning assigned to such
term in Section 5.1.

     "Certificate of Trust" shall mean the Certificate of Trust in the form of
Exhibit B to be filed for the Trust pursuant to Section 3810(a) of the Business
Trust Statute.

     "Certificate Paying Agent" shall mean any paying agent or co-paying agent
appointed pursuant to Section 3.9 and shall initially be the Bankers Trust
Company.

     "Certificateholder" or "Holder" shall mean the Person in whose name a Trust
Certificate is registered on the Certificate Register.

     "Certificate Register" and "Certificate Registrar" shall mean the register
mentioned and the registrar appointed pursuant to Section 3.4.

     "Code" shall mean the Internal Revenue Code of 1986, as amended from time
to time, and Treasury Regulations promulgated thereunder.

     "Corporate Trust Office" shall mean, with respect to the Owner Trustee, the
principal corporate trust office of the Owner Trustee located at E.A. Delle
Donne Corporate Center Montgomery Building, 1011 Centre Road, Suite 200,
Wilmington, Delaware 19805, with a copy of all notices and other documents to be
also furnished to Bankers Trust Company, 4 Albany Street, New York, New York
10006, Attention: Corporate Trust and Agency Group, Structured Finance, 16th
floor, or at such other address as the Owner Trustee may designate by notice to
the Certificateholders and the Depositor, or the principal corporate trust
office of any successor Owner Trustee (the address of which the successor owner
trustee will notify the Certificateholders and the Depositor).

     "Demand Note" shall have the meaning assigned to such term in Section
2.10(g).

     "Depositor" shall mean the Seller in its capacity as Depositor hereunder.

     "Expenses" shall have the meaning assigned to such term in Section 8.2.

     "Holder" or "Certificateholder" shall mean the Person in whose name a Trust
Certificate is registered on the Certificate Register.

     "Holder of the GP Interest" means TMS Auto Holdings, Inc., a Delaware
special purpose corporation and an Affiliate of The Money Store.

     "Holder of the Voting Interest" means First Union Bank of Delaware and any
permitted successor, assignee or transferee thereof.

     "Indemnified Parties" shall have the meaning assigned to such term in
Section 8.2.

     "Minimum Net Worth" means at any time of determination, and with respect to
the Holder of the GP Interest, net worth equal to $945,000. For the purpose of
the determination of Minimum Net Worth: (i) the Demand Note issued to the Holder
of the GP Interest shall be valued at par, (ii) assets subject to a lien shall
be valued at zero, (iii) Certificates or any other interests in any entity
taxable as a partnership for federal income tax purposes shall be valued at
zero, (iv) investments shall be valued at their respective purchase prices plus
accrued interest, and (v) demand notes of The Money Store Inc. issued as
contributions to the Holder of the GP Interest in connection with its status as
a general partner of any other partnership formed pursuant to trust agreements
substantially similar to this Agreement shall be valued at an amount equal to
the excess, if any, of (a) the aggregate current amount of all such demand notes
over (b) $945,000.

     "Ownership Percentage" shall mean with respect to any Certificateholder,
the proportion (expressed as a percentage) of the ownership interest in the
Trust held by such Certificateholder.

     "Owner Trust Estate" shall mean all right, title and interest of the Trust
in and to the property and rights assigned to the Trust pursuant to Article II
of the Sale and Servicing Agreement, all funds on deposit from time to time in
the Trust Accounts and the Certificate Distribution Account and all other
property of the Trust from time to time, including any rights of the Owner
Trustee and the Trust pursuant to the Sale and Servicing Agreement.

     "Owner Trustee" shall mean Bankers Trust (Delaware), a Delaware banking
corporation, not in its individual capacity but solely as owner trustee under
this Agreement, and any successor Owner Trustee hereunder.

     "Record Date" shall mean with respect to any Distribution Date, the last
day of the calendar month preceding the Distribution Date.

     "Representative" shall mean The Money Store Inc., a New Jersey corporation,
as Representative.

     "Sale and Servicing Agreement" shall mean the Sale and Servicing Agreement
among the Trust, the Representative, TMS Auto Holdings, Inc., The Money Store
Auto Finance Inc. and the Owner Trustee, dated as of August 31, 1997, as the
same may be amended and supplemented from time to time.

     "Secretary of State" shall mean the Secretary of State of the State of
Delaware.

     "Security Insurer" shall mean MBIA Insurance Corporation, or its successor
in interest.

     "Security Act" means the Securities Act of 1933, as amended.

     "Treasury Regulations" shall mean regulations, including proposed or
temporary regulations, promulgated under the Code. References herein to specific
provisions of proposed or temporary regulations shall include analogous
provisions of final Treasury Regulations or other successor Treasury
Regulations.

     "Trust" shall mean the trust established by this Agreement.

     "Trust Certificate" shall mean a Certificate.

     "Voting Interest" shall have the meaning assigned to such term in Section
2.13.

     SECTION 1.2. OTHER DEFINITIONAL PROVISIONS.

     (a) Capitalized terms used herein and not otherwise defined have the
meanings assigned to them in the Sale and Servicing Agreement or, if not defined
therein, in the Indenture.

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

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

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

     (e) The definitions contained in this Agreement are applicable to the
singular as well as the plural forms of such terms and to the masculine as well
as to the feminine and neuter genders of such terms.
<PAGE>
                                   ARTICLE II

                                  ORGANIZATION

     SECTION 2.1. NAME. There is hereby formed a trust to be known as "The Money
Store Auto Trust 1997-3", in which name the Owner Trustee may conduct the
business of the Trust, make and execute contracts and other instruments on
behalf of the Trust and sue and be sued.

     SECTION 2.2. OFFICE. The office of the Trust shall be in care of the Owner
Trustee at the Corporate Trust Office or at such other address as the Owner
Trustee may designate by written notice to the Certificateholders, the Security
Insurer and the Depositor.

     SECTION 2.3. PURPOSES AND POWERS. (a) The purpose of the Trust is, and the
Trust shall have the power and authority, to engage in the following activities:

          (i) to issue the Notes pursuant to the Indenture and the Trust
     Certificates pursuant to this Agreement, and to sell the Notes;

          (ii) with the proceeds of the sale of the Notes to fund the
     Pre-Funding Account and the Capitalized Interest Account and to pay the
     organizational, start-up and transactional expenses of the Trust and to pay
     the balance to the Depositor pursuant to the Sale and Servicing Agreement;

          (iii) to acquire, receive and accept from time to time the Owner Trust
     Estate and to assign, grant, transfer, pledge, mortgage and convey the
     Trust Estate (other than the Certificate Distribution Account) to the
     Indenture Collateral Agent pursuant to the Indenture for the benefit of the
     Security Insurer and the Trustee on behalf of the Noteholders, and to hold,
     manage and distribute to the Certificateholders and the Seller pursuant to
     the terms of the Sale and Servicing Agreement any portion of the Trust
     Estate released from the Lien of, and remitted to the Trust pursuant to,
     the Indenture;

          (iv) to enter into and perform its obligations under the Basic
     Documents to which it is a party;

          (v) to engage in those activities, including entering into agreements,
     that are necessary, suitable or convenient to accomplish the foregoing or
     are incidental thereto or connected therewith; and

          (vi) subject to compliance with the Basic Documents, to engage in such
     other activities as may be required in connection with conservation of the
     Owner Trust Estate and the making of distributions to the
     Certificateholders and the Noteholders.

The Trust is hereby authorized to engage in the foregoing activities. The Trust
shall not engage in any activity other than in connection with the foregoing or
other than as required or authorized by the terms of this Agreement or the Basic
Documents.

     SECTION 2.4. APPOINTMENT OF OWNER TRUSTEE. The Depositor hereby appoints
the Owner Trustee as trustee of the Trust effective as of the date hereof, to
have all the rights, powers and duties set forth herein.

     SECTION 2.5. INITIAL CAPITAL CONTRIBUTION OF TRUST ESTATE. The Depositor
hereby sells, assigns, transfers, conveys and sets over to the Owner Trustee, as
of the date hereof, the sum of $1. The Owner Trustee hereby acknowledges receipt
in trust from the Depositor, as of the date hereof, of the foregoing
contribution, which shall constitute the initial Owner Trust Estate and shall be
deposited in the Certificate Distribution Account. The Depositor shall pay
organizational expenses of the Trust as they may arise.

     SECTION 2.6. DECLARATION OF TRUST. The Owner Trustee hereby declares that
it will hold the Owner Trust Estate in trust upon and subject to the conditions
set forth herein for the use and benefit of the Certificateholders, subject to
the obligations of the Trust under the Basic Documents. It is the intention of
the parties hereto that the Trust constitute a business trust under the Business
Trust Statute and that this Agreement constitute the governing instrument of
such business trust. It is the intention of the parties hereto that, solely for
income and franchise tax purposes, the Trust shall be treated as a partnership.
The parties agree that, unless otherwise required by appropriate tax
authorities, the Trust will file or cause to be filed annual or other necessary
returns, reports and other forms consistent with the characterization of the
Trust as a partnership for such tax purposes. Effective as of the date hereof,
the Owner Trustee shall have all rights, powers and duties set forth herein and
to the extent not inconsistent herewith, in the Business Trust Statute with
respect to accomplishing the purposes of the Trust. The Owner Trustee shall file
the Certificate of Trust with the Secretary of State.

     SECTION 2.7. TRANSFER OF INTEREST TO THE HOLDER OF THE GP INTEREST;
LIABILITY OF THE HOLDER OF THE GP INTEREST. (a) TMS Auto Holdings, Inc., as
holder of no less than a 1% Ownership Percentage in the Trust (the "GP
Interest"), shall pay organizational expenses of the Trust as they may arise or
shall, upon the request of the Owner Trustee, promptly reimburse the Owner
Trustee for any such expenses paid by the Owner Trustee. The Holder of the GP
Interest shall also be liable directly to and will indemnify the injured party
for all losses, claims, damages, liabilities and expenses of the Trust
(including Expenses, to the extent not paid out of the Owner Trust Estate) to
the extent that the Holder of the GP Interest would be liable if the Trust were
a partnership under the Delaware Revised Uniform Limited Partnership Act in
which the Holder of the GP Interest were a general partner; provided, HOWEVER,
that the Holder of the GP Interest shall not be liable for any losses incurred
by a Certificateholder in the capacity of an investor in the Trust Certificates
or a Noteholder in the capacity of an investor in the Notes. In addition, any
third party creditors of the Trust (other than in connection with the
obligations described in the preceding sentence for which the Holder of the GP
Interest shall not be liable) shall be deemed third party beneficiaries of this
paragraph. The obligations of the Holder of the GP Interest under this paragraph
shall be evidenced by the Trust Certificates described in Section 3.11, which
for purposes of the Business Trust Statute shall be deemed to be a separate
class of Trust Certificates from all other Trust Certificates issued by the
Trust. At no time shall the Holder of the GP Interest own 100% Ownership
Percentage of the Certificates.

     (b) No Holder, other than to the extent set forth in clause (a), shall have
any personal liability for any liability or obligation of the Trust.

     SECTION 2.8. TITLE TO TRUST PROPERTY. (a) Legal title to all the Owner
Trust Estate shall be vested at all times in the Trust as a separate legal
entity except where applicable law in any jurisdiction requires title to any
part of the Owner Trust Estate to be vested in a trustee or trustees, in which
case title shall be deemed to be vested in the Owner Trustee, a co-trustee
and/or a separate trustee, as the case may be.

     (b) The Certificateholders shall not have legal title to any part of the
Owner Trust Estate. The Certificateholders shall be entitled to receive
distributions with respect to their undivided Ownership Percentage therein only
in accordance with Articles V and IX. No transfer, by operation of law or
otherwise, of any right, title or interest by any Certificateholder of its
ownership interest in the Owner Trust Estate shall operate to terminate this
Agreement or the trusts hereunder or entitle any transferee to an accounting or
to the transfer to it of legal title to any part of the Owner Trust Estate.

     SECTION 2.9. SITUS OF TRUST. The Trust will be located and administered in
the State of Delaware. All bank accounts maintained by the Owner Trustee on
behalf of the Trust shall be located in the State of Delaware or the State of
New York. Payments will be received by the Trust only in Delaware or New York
and payments will be made by the Trust only from Delaware or New York. The Trust
shall not have any employees in any state other than Delaware; provided however,
that nothing herein shall restrict or prohibit the Owner Trustee, in its
individual capacity, the Servicer or any agent of the Trust from having
employees within or without the State of Delaware. The only office of the Trust
will be at the Corporate Trust Office in Delaware.

     SECTION 2.10. REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR. The
Depositor makes the following representations and warranties on which the Owner
Trustee relies in accepting the Owner Trust Estate in trust and issuing the
Certificates and upon which the Security Insurer relies in issuing the Note
Policy.

          (a) ORGANIZATION AND GOOD STANDING. The Depositor is duly organized
     and validly existing as a Delaware corporation with power and authority to
     own its properties and to conduct its business as such properties are
     currently owned and such business is presently conducted and is proposed to
     be conducted pursuant to this Agreement and the Basic Documents.

          (b) DUE QUALIFICATION. It is duly qualified to do business as a
     foreign corporation in good standing, and has obtained all necessary
     licenses and approvals, in all jurisdictions in which the ownership or
     lease of its property, the conduct of its business and the performance of
     its obligations under this Agreement and the Basic Documents requires such
     qualification.

          (c) POWER AND AUTHORITY. The Depositor has the corporate power and
     authority to execute and deliver this Agreement and to carry out its terms;
     the Depositor has full power and authority to sell and assign the property
     to be sold and assigned to and deposited with the Trust and the Depositor
     has duly authorized such sale and assignment and deposit to the Trust by
     all necessary corporate action; and the execution, delivery and performance
     of this Agreement has been duly authorized by the Depositor by all
     necessary corporate action.

          (d) NO CONSENT REQUIRED. No consent, license, approval or
     authorization or registration or declaration with, any Person or with any
     governmental authority, bureau or agency is required in connection with the
     execution, delivery or performance of this Agreement and the Basic
     Documents, except for such as have been obtained, effected or made.

          (e) NO VIOLATION. The consummation of the transactions contemplated by
     this Agreement and the fulfillment of the terms hereof do not conflict
     with, result in any breach of any of the terms and provisions of, or
     constitute (with or without notice or lapse of time) a default under, the
     certificate of incorporation or by-laws of the Depositor, or any material
     indenture, agreement or other instrument to which the Depositor is a party
     or by which it is bound; nor result in the creation or imposition of any
     Lien upon any of its properties pursuant to the terms of any such
     indenture, agreement or other instrument (other than pursuant to the Basic
     Documents); nor violate any law or, to the best of the Depositor's
     knowledge, any order, rule or regulation applicable to the Depositor of any
     court or of any Federal or state regulatory body, administrative agency or
     other governmental instrumentality having jurisdiction over the Depositor
     or its properties.

          (f) NO PROCEEDINGS. There are no proceedings or investigations pending
     or, to its knowledge threatened against it before any court, regulatory
     body, administrative agency or other tribunal or governmental
     instrumentality having jurisdiction over it or its properties (A) asserting
     the invalidity of this Agreement or any of the Basic Documents, (B) seeking
     to prevent the issuance of the Certificates or the Notes or the
     consummation of any of the transactions contemplated by this Agreement or
     any of the Basic Documents, (C) seeking any determination or ruling that
     might materially and adversely affect its performance of its obligations
     under, or the validity or enforceability of, this Agreement or any of the
     Basic Documents, or (D) seeking to adversely affect the federal income tax
     or other federal, state or local tax attributes of the Certificates.

          (g) DEMAND NOTE. It has been duly capitalized by the delivery of a
     demand note (the "Demand Note") from the Representative in the amount of
     $1,000,000 which Demand Note has not been canceled, waived or terminated.
     The proceeds of such Demand Note have not been used and will not be used to
     pay (i) any of the expenses of the Depositor in connection with the
     transactions contemplated by the Basic Documents or (ii) the purchase price
     for the Certificates purchased pursuant to Section 2.3. Such Demand Note is
     enforceable against the Depositor, subject to its terms, and subject to
     applicable bankruptcy, insolvency, moratorium, fraudulent conveyance,
     reorganization and similar laws now or hereafter in effect relating to
     creditors' rights generally or the rights of creditors of banks the deposit
     accounts of which are insured by the Federal Deposit Insurance Corporation
     and subject to general principles of equity (whether applied in a
     proceeding at law or in equity).

     SECTION 2.11. COVENANTS OF THE HOLDER OF THE GP INTEREST. The Holder of the
GP Interest agrees and covenants for the benefit of each Owner, the Security
Insurer and the Owner Trustee, during the term of this Agreement, and to the
fullest extent permitted by applicable law, that:

     (a) it shall not assign, sell, convey, pledge, transfer, reconvey, cancel,
forgive, compromise or otherwise dispose of the Demand Note held by it, in whole
or in part;

     (b) it shall not sell, assign, transfer, give or encumber, by operation of
law or otherwise, in whole or in part, the interest evidenced by its
certificates acquired pursuant to Section 3.12 without the consent of the
Security Insurer;

     (c) other than pursuant to Section 2.7 or in connection with routine
administrative matters, it shall not create, incur or suffer to exist any
indebtedness or engage in any business, except, in each case, as permitted by
its certificate of incorporation and the Basic Documents;

     (d) it shall not, for any reason, institute proceedings for the Trust to be
adjudicated a bankrupt or insolvent, or consent to the institution of bankruptcy
or insolvency proceedings against the Trust, or file a petition seeking or
consenting to reorganization or relief under any applicable federal or state law
relating to the bankruptcy of the Trust, or consent to the appointment of a
receiver, liquidator, assignee, trustee, sequestrator (or other similar
official) of the Trust or a substantial part of the property of the Trust or
cause or permit the Trust to make any assignment for the benefit of creditors,
or admit in writing the inability of the Trust to pay its debts generally as
they become due, or declare or effect a moratorium on the debt of the Trust or
take any action in furtherance of any such action;

     (e) it shall obtain from each counterparty to each Basic Document to which
it or the Trust is a party and each other agreement entered into on or after the
date hereof to which it or the Trust is a party, an agreement by each such
counterparty that prior to the occurrence of the event specified in Section
9.1(e) such counterparty shall not institute against, or join any other Person
in instituting against, it or the Trust, any bankruptcy, reorganization,
arrangement, insolvency or liquidation proceedings or other similar proceedings
under the laws of the United States or any state of the United States;

     (f) it shall not, for any reason, withdraw or attempt to withdraw from this
Agreement, dissolve, institute proceedings for it to be adjudicated a bankrupt
or insolvent, or consent to the institution of bankruptcy or insolvency
proceedings against it, or file a petition seeking or consenting to
reorganization or relief under any applicable federal or state law relating to
bankruptcy, or consent to the appointment of a receiver, liquidator, assignee,
trustee, sequestrator (or other similar official) of it or a substantial part of
its property, or make any assignment for the benefit of creditors, or admit in
writing its inability to pay its debts generally as they become due, or declare
or effect a moratorium on its debt or take any action in furtherance of any such
action; and

     (g) it shall not (i) assign, sell, convey, pledge, transfer, reconvey,
cancel, forgive, compromise or otherwise dispose of the Demand Note held by it,
in whole or in part, or (ii) make any distribution other than to the Trust or
unless the aggregate net worth of the Holder of the GP Interest following such
distribution shall be at least equal to the Minimum Net Worth unless the Holder
of the GP Interest shall deliver to the Owner Trustee, the Trustee and the
Security Insurer an Opinion of Counsel to the effect that the failure to
maintain such Minimum Net Worth shall not cause the Trust to be an association
taxable as a corporation or a publicly traded partnership.

     SECTION 2.12. COVENANTS OF THE CERTIFICATEHOLDERS. Each Certificateholder
by becoming holder of a Certificate agrees:

     (a) to be bound by the terms and conditions of the Certificates of which
such Owner is the beneficial owner and of this Agreement, including any
supplements or amendments hereto and to perform the obligations of an Owner as
set forth therein or herein, in all respects as if it were a signatory hereto.
This undertaking is made for the benefit of the Trust, the Owner Trustee, the
Security Insurer and all other Certificateholders present and future;

     (b) to hereby appoint the Holder of the GP Interest as such Owner's agent
and attorney-in-fact to sign any federal income tax information return filed on
behalf of the Trust and agree that, if requested by the Trust, it will sign such
federal income tax information return in its capacity as holder of an interest
in the Trust. Each Owner also hereby agrees that in its tax returns it will not
take any position inconsistent with those taken in any tax returns filed by the
Trust;

     (c) if such Owner is other than an individual or other entity holding its
Certificate through a broker who reports securities sales on Form 1099-B, to
notify the Owner Trustee of any transfer by it of a Certificate in a taxable
sale or exchange, within 30 days of the date of the transfer; and

     (d) until the completion of the events specified in Section 9.1(e), not to,
for any reason, institute proceedings for the Trust or the Holder of the GP
Interest to be adjudicated a bankrupt or insolvent, or consent to the
institution of bankruptcy or insolvency proceedings against the Trust, or file a
petition seeking or consenting to reorganization or relief under any applicable
federal or state law relating to bankruptcy, or consent to the appointment of a
receiver, liquidator, assignee, trustee, sequestrator (or other similar
official) of the Trust or a substantial part of its property, or cause or permit
the Trust to make any assignment for the benefit of its creditors, or admit in
writing its inability to pay its debts generally as they become due, or declare
or effect a moratorium on its debt or take any action in furtherance of any such
action.

     SECTION 2.13. VOTING INTEREST. On the Closing Date First Union Bank of
Delaware (the "Holder of the Voting Interest") shall acquire a 100% voting
interest in the Trust (the "Voting Interest").and shall be deemed to have agreed
to be bound by the terms and conditions set forth herein concerning the Voting
Interest. Except as provided herein, the Holder of the Voting Interest shall
have the sole power and authority to approve or disapprove actions requiring the
approval or disapproval of Certificateholders in any of the Basic Documents.
Except as otherwise provided herein, any action requiring the consent approval
or vote of the Certificateholders under any of the Basic Documents shall be
taken only upon the written consent, approval or vote of the Holder of the
Voting Interest. In exercising such power and authority to give or withhold such
consent, approval or vote, the Holder of the Voting Interest shall act only in
accordance with and upon receipt of written instructions delivered to it by the
Trustee (on which the Holder of the Voting Interest shall be fully protected in
relying). The Holder of the Voting Interest shall have no obligation other than
to exercise such power and authority in accordance with such written
instructions; provided, however, that no action may be taken that would increase
or reduce in any manner the amount of, or accelerate or delay the timing of,
collections of payments on Loans or distributions required to be made for the
benefit of Certificateholders, or would adversely affect the Federal or state
tax consequences to the Certificateholders, without the consent of all
Certificateholders affected thereby. Notwithstanding any provision herein or in
any other document to the contrary, the Holder of the Voting Interest shall not
have any personal liability for any liability or obligation of the Trust, any
action taken or omitted pursuant to any written instructions of the Trustee, or
otherwise relating to the Trust or its serving as the Holder of the Voting
Interest. The Holder of the Voting Interest may not sell, transfer, assign,
pledge or otherwise convey, directly or indirectly, all or any part of the
Voting Interest without the prior written consent of the Holder of the GP
Interest and the Security Insurer. The Holder of the Voting Interest shall have
no right to receive any amounts hereunder or under any other Basic Document or
any other economic rights as a beneficial owner of the Trust and, except as
otherwise expressly set forth herein, the Voting Interest shall not be deemed a
Certificateholder and the Holder of the Voting Interest shall not be deemed a
Certificateholder (except as to benefits afforded Certificateholders). In no
event shall the Owner Trustee owe any fiduciary duties to the Holder of the
Voting Interest, nor shall the Owner Trustee be liable to the Certificateholders
for any action or omission taken or omitted to be taken at the direction of the
Holder of the Voting Interest. For purposes of the Business Trust Statute, the
Voting Interest shall be deemed a separate class of beneficial ownership
interest in the Trust from all other beneficial ownership interests in the
Trust, and the Holder of the Voting Interest, as such, shall be deemed a
separate class of beneficial owner of the Trust from all other beneficial owners
of the Trust. The Voting Interest shall not be represented by a certificate.

     SECTION 2.14. FEDERAL INCOME TAX ALLOCATIONS. Net income of the Trust for
any month as determined for Federal income tax purposes (and each item of
income, gain, loss, credit and deduction entering into the computation thereof)
shall be allocated pro rata to the Certificateholders based on their Ownership
Percentage. The Holder of the GP Interest is authorized to modify the
allocations in this paragraph if necessary or appropriate, in its sole
discretion, for the allocations to fairly reflect the economic income, gain or
loss to the Holder of the GP Interest, the Certificateholders, or as otherwise
required by the Code.


                                   ARTICLE III

                  TRUST CERTIFICATES AND TRANSFER OF INTERESTS

     SECTION 3.1. INITIAL OWNERSHIP. Upon the formation of the Trust by the
contribution by the Depositor pursuant to Section 2.5 and until the issuance of
the Trust Certificates, the Depositor shall be the sole beneficiary of the
Trust.

     SECTION 3.2. THE TRUST CERTIFICATES. The Trust Certificates shall be issued
in denominations corresponding to an Ownership Percentage of 1%. The Trust
Certificates shall be executed on behalf of the Trust by manual or facsimile
signature of an authorized officer of the Owner Trustee, and the Owner Trustee
shall have the power and authority and it is hereby authorized and empowered, in
the name and on behalf of the Trust to authorize, execute, issue and deliver
Trust Certificates, the GP Interest and the Voting Interest. Trust Certificates
bearing the manual or facsimile signatures of individuals who were, at the time
when such signatures shall have been affixed, authorized to sign on behalf of
the Trust, shall be validly issued and entitled to the benefit of this
Agreement, notwithstanding that such individuals or any of them shall have
ceased to be so authorized prior to the authentication and delivery of such
Trust Certificates or did not hold such offices at the date of authentication
and delivery of such Trust Certificates. A transferee of a Trust Certificate
shall become a Certificateholder, and shall be entitled to the rights and
subject to the obligations of a Certificateholder hereunder, upon due
registration of such Trust Certificate in such transferee's name pursuant to
Section 3.4.

     SECTION 3.3. AUTHENTICATION OF TRUST CERTIFICATES. Concurrently with the
initial sale of the Receivables to the Trust pursuant to the Sale and Servicing
Agreement, the Owner Trustee in the name and on behalf of the Trust shall cause,
and shall have power and authority and is hereby authorized and empowered to
cause, the GP Interest (which shall include a 1% Ownership Percentage) to be
authenticated and issued to, and registered on the Certificate Register in the
name of, the Holder of the GP Interest and the balance of the Trust Certificates
to be executed and signed by an Authorized Officer and authenticated, issued and
delivered to and in the names of the following: (i) 98% of the Ownership
Percentage to TMS Auto Holdings, Inc. and (ii) 1% of the Ownership Percentage to
The Money Store Inc. The Owner Trustee shall cause and shall have the power and
authority and is hereby authorized and empowered to cause the uncertificated
Voting Interest to be issued to, and registered on the Certificate Register in
the name of, the Holder of the Voting Interest. No Trust Certificate shall
entitle its holder to any benefit under this Agreement, or shall be valid for
any purpose, unless there shall appear on such Trust Certificate a certificate
of authentication substantially in the form set forth in Exhibit A, executed by
the Owner Trustee or Bankers Trust Company as the Owner Trustee's authentication
agent, by manual signature; such authentication shall constitute conclusive
evidence that such Trust Certificate shall have been duly authenticated and
delivered hereunder. All Trust Certificates shall be dated the date of their
authentication.

     SECTION 3.4. REGISTRATION OF TRANSFER AND EXCHANGE OF TRUST CERTIFICATES.
The Certificate Registrar shall keep or cause to be kept, at the office or
agency maintained pursuant to Section 3.8, a Certificate Register in which,
subject to such reasonable regulations as it may prescribe, the Owner Trustee
shall provide for the registration of Trust Certificates and of transfers and
exchanges of Trust Certificates as herein provided. Bankers Trust Company shall
be the initial Certificate Registrar.

     Upon surrender for registration of transfer of any Trust Certificate at the
office or agency maintained pursuant to Section 3.8, and upon satisfaction of
the conditions set forth below, the Owner Trustee shall execute, authenticate
and deliver (or shall cause Bankers Trust Company as its authenticating agent to
authenticate and deliver), in the name of the designated transferee or
transferees, one or more new Trust Certificates of a like Ownership Percentage
dated the date of authentication by the Owner Trustee or any authenticating
agent. At the option of a Holder, Trust Certificates may be exchanged for other
Trust Certificates of a like Ownership Percentage aggregate amount upon
surrender of the Trust Certificates to be exchanged at the office or agency
maintained pursuant to Section 3.8.

     Every Trust Certificate presented or surrendered for registration of
transfer or exchange shall be accompanied by (i) in the case of a transfer of a
Certificate, an executed Investment Letter referred to in Section 3.10 or an
opinion of consent (furnished at the cost of the transferee or transferor)
satisfactory to the Owner Trustee to the effect that the transfer of such
Certificate is exempt from the registration requirements of the Securities Act
and would not result in adverse tax consequences to the Trust, the Noteholders
or the Certificateholders and (ii) a written instrument of transfer in form
satisfactory to the Owner Trustee and the Certificate Registrar duly executed by
the Certificateholder or his attorney duly authorized in writing, with such
signature guaranteed by an "eligible guarantor institution" meeting the
requirements of the Certificate Registrar, which requirements include membership
or participation in the Securities Transfer Agent's Medallion Program ("STAMP")
or such other "signature guarantee program" as may be determined by the
Certificate Registrar in addition to, or in substitution for, STAMP, all in
accordance with the Exchange Act. Each Trust Certificate surrendered for
registration of transfer or exchange shall be canceled and subsequently disposed
of by the Owner Trustee in accordance with its customary practice.

     No service charge shall be made for any registration of transfer or
exchange of Trust Certificates, but the Owner Trustee or the Certificate
Registrar may but shall not be obligated to require payment of a sum sufficient
to cover any tax or governmental charge that may be imposed in connection with
any transfer or exchange of Trust Certificates.

     SECTION 3.5. MUTILATED, DESTROYED, LOST OR STOLEN TRUST CERTIFICATES. If
(a) any mutilated Trust Certificate shall be surrendered to the Certificate
Registrar, or if the Certificate Registrar shall receive evidence to its
satisfaction of the destruction, loss or theft of any Trust Certificate and (b)
there shall be delivered to the Certificate Registrar, the Owner Trustee and
(unless an Insurer Default shall have occurred and be continuing) the Security
Insurer, such security or indemnity as may be required by them to save each of
them harmless, then in the absence of notice that such Trust Certificate shall
have been acquired by a bona fide purchaser, the Owner Trustee on behalf of the
Trust shall execute and the Owner Trustee, or Bankers Trust Company, as the
Owner Trustee's authenticating agent, shall authenticate and deliver, in
exchange for or in lieu of any such mutilated, destroyed, lost or stolen Trust
Certificate, a new Trust Certificate of like class, tenor and Ownership
Percentage. In connection with the issuance of any new Trust Certificate under
this Section, the Owner Trustee or the Certificate Registrar may require the
payment of a sum sufficient to cover any tax or other governmental charge that
may be imposed in connection therewith. Any duplicate Trust Certificate issued
pursuant to this Section shall constitute conclusive evidence of an Ownership
Percentage in the Trust, as if originally issued, whether or not the lost,
stolen or destroyed Trust Certificate shall be found at any time.

     SECTION 3.6. PERSONS DEEMED CERTIFICATEHOLDERS. Every person by virtue of
becoming a Certificateholder in accordance with this Agreement shall be deemed
to be bound by the terms of this Agreement. Prior to due presentation of a Trust
Certificate for registration of transfer, the Owner Trustee, the Certificate
Registrar and the Security Insurer and any agent of the Owner Trustee, the
Certificate Registrar and the Security Insurer, may treat the Person in whose
name any Trust Certificate shall be registered in the Certificate Register as
the Owner of such Trust Certificate for the purpose of receiving distributions
pursuant to Section 5.2 and for all other purposes whatsoever, and none of the
Owner Trustee, the Certificate Registrar or the Security Insurer nor any agent
of the Owner Trustee, the Certificate Registrar or the Security Insurer shall be
bound by any notice to the contrary.

     SECTION 3.7. ACCESS TO LIST OF CERTIFICATEHOLDERS' NAMES AND ADDRESSES. The
Owner Trustee shall furnish or cause to be furnished to the Servicer, the
Depositor or (unless an Insurer Default shall have occurred and be continuing)
the Security Insurer, the Representative and the Holder of the GP Interest,
within 15 days after receipt by the Owner Trustee of a request therefor from the
Servicer, the Representative or the Holder of the GP Interest in writing, a
list, of the names and addresses of the Certificateholders as of the most recent
Record Date. If three or more Holders of Trust Certificates or one or more
Holders of Trust Certificates evidencing not less than 25% of the Ownership
Percentage apply in writing to the Owner Trustee, and such application states
that the applicants desire to communicate with other Certificateholders with
respect to their rights under this Agreement or under the Trust Certificates and
such application is accompanied by a copy of the communication that such
applicants propose to transmit, then the Owner Trustee shall, within five
Business Days after the receipt of such application, afford such applicants
access during normal business hours to the current list of Certificateholders.
Each Holder, by receiving and holding a Trust Certificate, shall be deemed to
have agreed not to hold any of the Depositor, the Servicer the Owner Trustee or
the Security Insurer or any agent thereof or the Representative accountable by
reason of the disclosure of its name and address, regardless of the source from
which such information was derived.

     SECTION 3.8. MAINTENANCE OF OFFICE OR AGENCY. The Owner Trustee shall
maintain in New York, an office or offices or agency or agencies where Trust
Certificates may be surrendered for registration of transfer or exchange and
where notices and demands to or upon the Owner Trustee in respect of the Trust
Certificates and the Basic Documents may be served. The Owner Trustee initially
designates Bankers Trust Company, 4 Albany Street, New York, New York 10006, as
its principal corporate trust office for such purposes. The Owner Trustee shall
give prompt written notice to the Depositor, the Certificateholders and (unless
an Insurer Default shall have occurred and be continuing) the Security Insurer
of any change in the location of the Certificate Register or any such office or
agency.

     SECTION 3.9. APPOINTMENT OF CERTIFICATE PAYING Agent. The Certificate
Paying Agent shall make distributions to Certificateholders from the Certificate
Distribution Account pursuant to Section 5.2 and shall report the amounts of
such distributions to the Owner Trustee. Any Certificate Paying Agent shall have
the revocable power to withdraw funds from the Certificate Distribution Account
for the purpose of making the distributions referred to above. The Owner Trustee
may revoke such power and remove the Certificate Paying Agent if the Owner
Trustee determines in its sole discretion that the Certificate Paying Agent
shall have failed to perform its obligations under this Agreement in any
material respect. The Certificate Paying Agent shall initially be Bankers Trust
Company, and any co- Certificate Paying Agent chosen by the Owner Trustee, and
acceptable to the Servicer and the Security Insurer. The Certificate Paying
Agent shall be permitted to resign upon 30 days' written notice to the Owner
Trustee and the Servicer. In the event that the Owner Trustee shall no longer be
the Certificate Paying Agent, the Owner Trustee shall appoint a successor to act
as Certificate Paying Agent (which shall be a bank or trust company). The Owner
Trustee shall cause such successor Certificate Paying Agent or any additional
Certificate Paying Agent appointed by the Owner Trustee to execute and deliver
to the Owner Trustee and (unless an Insurer Default shall have occurred and be
continuing) the Security Insurer an instrument in which such successor
Certificate Paying Agent or additional Certificate Paying Agent shall agree with
the Owner Trustee that as Certificate Paying Agent, such successor Certificate
Paying Agent or additional Certificate Paying Agent will hold all sums, if any,
held by it for payment to the Certificateholders in trust for the benefit of the
Certificateholders (and the Security Insurer) entitled thereto until such sums
shall be paid to such Certificateholders or the Security Insurer. The
Certificate Paying Agent shall return all unclaimed funds to the Owner Trustee
and upon removal of a Certificate Paying Agent such Certificate Paying Agent
shall also return all funds in its possession to the Owner Trustee. The
provisions of Sections 7.1, 7.3, 7.4 and 8.1 shall apply to the Owner Trustee
also in its role as Certificate Paying Agent, for so long as the Owner Trustee
shall act as Certificate Paying Agent and, to the extent applicable, to any
other Certificate Paying Agent appointed hereunder. Any reference in this
Agreement to the Certificate Paying Agent shall include any co-paying agent
unless the context requires otherwise.

     SECTION 3.10 TRUST CERTIFICATE TRANSFER RESTRICTIONS. (a) Except for the
initial issuance of Trust Certificates to TMS Auto Holdings, Inc. and The Money
Store Inc., the Trust Certificates may not be offered or sold except to
institutional "accredited investors" (as defined in Rule 501(a)(1)-(3) under the
Securities Act who are United States persons (as defined in Section 7701(a)(30)
of the Code) in reliance on an exemption from the registration requirements of
the Securities Act. No offer, sale, transfer or other disposition (including
pledge) of Trust Certificates shall be made to any Person unless such Person
executes and delivers to the Owner Trustee and the Holder of the GP Interest an
Investment Letter substantially in the form set forth as Exhibit C hereto.

     (b) No offer, sale, transfer or other disposition (including pledge) of the
Trust Certificates shall be effective to any Person to which is, or is
purchasing for, or on behalf of, (1) an employee benefit plan, retirement
arrangement, individual retirement account or Keogh plan subject to either Title
I of the Employee Retirement Income Security Act of 1974, as amended, or Section
4975 of the Internal Revenue Code of 1986, as amended, or (2) an entity
(including an insurance company general account) whose underlying assets include
plan assets by reason of any such plan's arrangements or account's investment in
any such entity.

     (c) Each Certificateholder must be a United States person as defined in
Section 7701(a)(30) of the Code.

     (d) Each Trust Certificate will bear a legend substantially to the
following effect.

THIS TRUST CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "ACT"). THE HOLDER HEREOF, BY PURCHASING THIS TRUST CERTIFICATE,
AGREES THAT THIS TRUST CERTIFICATE MAY BE RESOLD, PLEDGED OR OTHERWISE
TRANSFERRED ONLY IN ACCORDANCE WITH ANY APPLICABLE STATE SECURITIES LAWS AND (1)
TO A PERSON WHO (A) HAS FURNISHED TO THE OWNER TRUSTEE AND HOLDER OF THE GP
INTEREST AN INVESTMENT LETTER IN THE FORM REQUIRED BY THE TRUST AGREEMENT TO THE
EFFECT THAT SUCH PURCHASER IS AN INSTITUTIONAL ACCREDITED INVESTOR WITHIN THE
MEANING OF RULE 501(A)(1)-(3) UNDER THE ACT OR (B) AN OPINION OF COUNSEL
SATISFACTORY TO THE OWNER TRUSTEE OR (2) PURSUANT TO AN EFFECTIVE REGISTRATION
STATEMENT UNDER THE ACT.

THIS TRUST CERTIFICATE MAY NOT BE TRANSFERRED DIRECTLY OR INDIRECTLY TO (1)
EMPLOYEE BENEFIT PLANS, RETIREMENT ARRANGEMENTS, INDIVIDUAL RETIREMENT ACCOUNTS
OR KEOGH PLANS SUBJECT TO EITHER TITLE I OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED, OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED, OR (2) ENTITIES (INCLUDING INSURANCE COMPANY GENERAL
ACCOUNTS) WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF ANY SUCH
PLAN'S ARRANGEMENTS OR ACCOUNT'S INVESTMENT IN SUCH ENTITIES. FURTHER, THIS
TRUST CERTIFICATE MAY BE TRANSFERRED ONLY TO A UNITED STATES PERSON WITHIN THE
MEANING OF SECTION 7701(A)(30) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

     SECTION 3.11. DISPOSITION BY THE HOLDER OF THE GP INTEREST. On and after
the Closing Date the Holder of the GP Interest shall retain beneficial and
record ownership of Trust Certificates representing at least 1% of the Ownership
Percentage. Any attempted transfer of any Trust Certificate that would reduce
such interest of the Holder of the GP Interest below 1% of the Ownership
Percentage shall be void. The Trust shall cause the Trust Certificate
representing the 1% GP Interest issued to the Holder of the GP Interest to
contain a legend stating "THIS CERTIFICATE IS NOT TRANSFERABLE".

     SECTION 3.12. [RESERVED]

     SECTION 3.13. [RESERVED]

     SECTION 3.14. [Reserved]

     SECTION 3.15. [Reserved]


                                   ARTICLE IV

                            ACTIONS BY OWNER TRUSTEE

     SECTION 4.1. PRIOR NOTICE TO CERTIFICATEHOLDERS WITH RESPECT TO CERTAIN
MATTERS. With respect to the following matters, the Owner Trustee shall not take
action unless at least 30 days before the taking of such action, the Owner
Trustee shall have notified the Certificateholders, the Security Insurer and the
Holder of the Voting Interest in writing of the proposed action and neither the
Holder of the Voting Interest nor the Security Insurer shall not have notified
the Owner Trustee in writing prior to the 30th day after such notice is given
that it has withheld consent or provided alternative direction:

          (a) the initiation of any material claim or lawsuit by the Trust
     except claims or lawsuits brought in connection with the collection of the
     Loans and the compromise of any material action, claim or lawsuit brought
     by or against the Trust (except with respect to the aforementioned claims
     or lawsuits for collection of the Loans);

          (b) the election by the Trust to file an amendment to the Certificate
     of Trust (unless such amendment is required to be filed under the Business
     Trust Statute the interests of the Certificateholders);

          (c) the amendment of the Indenture by a supplemental indenture in
     circumstances where the consent of any Noteholder is required;

          (d) the amendment of the Indenture by a supplemental indenture in
     circumstances where the consent of any Noteholder is not required and such
     amendment materially adversely affects the interest of the
     Certificateholders; or

          (e) the amendment, change or modification of the Sale and Servicing
     Agreement, except to cure any ambiguity or defect or to amend or supplement
     any provision in a manner that would not materially adversely affect the
     interests of the Certificateholders;

          (f) the consent to the calling, or waiver of any default of any Basic
     Document;

          (g) the consent to the assignment by the Indenture Trustee or Servicer
     of their respective obligations under any Basic Document;

          (h) except as provided in this Agreement dissolve, terminate or
     liquidate the Trust in whole or in part;

          (i) merge or consolidate the Trust with or into any other entity, or
     convey or transfer all or substantially all of the Trust's assets to any
     other entity;

          (j) cause the Trust to incur, assume or guaranty any indebtedness
     other than as set forth in this Agreement or the other Basic Documents;

          (k) perform any act that conflicts with any other Basic Document;

          (l) perform any act which would make it impossible to carry on the
     ordinary business of the Trust as described in this Agreement;

          (m) confess a judgment against the Trust;

          (n) cause the Trust to lend any funds to any entity; or

          (o) change the Trust's purpose and powers from those enumerated in
     this Agreement.

The Owner Trustee shall notify the Certificateholders and the Security Insurer
in writing of any appointment of a successor Note Registrar, Certificate Paying
Agent or Certificate Registrar within five Business Days thereof.

     SECTION 4.2. ACTION BY HOLDER OF THE VOTING INTEREST WITH RESPECT TO
CERTAIN MATTERS. The Owner Trustee shall not have the power, except upon the
direction of the Security Insurer in accordance with the Basic Documents and the
Holder of the Voting Interest, to (a) remove the Servicer under the Sale and
Servicing Agreement pursuant to Section 8.1 thereof or (b) except as expressly
provided in the Basic Documents, sell the Receivables after the termination of
the Indenture. The Owner Trustee shall take the actions referred to in the
preceding sentence only upon written instructions signed by the
Certificateholders or the Security Insurer, as the case may be, and the
furnishing of indemnification satisfactory to the Owner Trustee by the
Certificateholders.

     SECTION 4.3. ACTION BY HOLDER OF THE VOTING INTEREST WITH RESPECT TO
BANKRUPTCY. The Owner Trustee shall not have the power to, and shall not,
commence a voluntary proceeding in bankruptcy relating to the Trust without the
prior written consent of the Security Insurer (unless an Insurer Default shall
have occurred and be continuing) and the approval of the Holder of the Voting
Interest and the delivery to the Owner Trustee by the Holder of the Voting
Interest of a certificate certifying that it reasonably believes that the Trust
is insolvent.

     SECTION 4.4. RESTRICTIONS ON THE HOLDER OF THE VOTING INTEREST'S POWER. (a)
The Holder of the Voting Interest shall not direct the Owner Trustee to take or
refrain from taking any action if such action or inaction would be contrary to
any obligation of the Trust or the Owner Trustee under this Agreement or any of
the Basic Documents or would be contrary to Section 2.3 nor shall the Owner
Trustee be obligated to determine if the Holder of the Voting Interest's
direction violates this Section 4.4 or to follow any such direction, if given.
Further the Holder of the Voting Interest shall not direct the Owner Trustee to
take or refrain from taking any action if such action or inaction would increase
or reduce in any manner the amount of, or accelerate or delay the timing of
collections of payments on the Receivables or distributions required to be made
for the benefit of Certificateholders, or would adversely affect the Federal or
state tax consequences to the Certificateholders, without the consent of all
Certificateholders affected thereby.

     (b) The Holder of the Voting Interest shall not have any right by virtue or
by availing itself of any provisions of this Agreement to institute any suit,
action, or proceeding in equity or at law upon or under or with respect to this
Agreement or any Basic Document, unless the Holder of the Voting Interest is the
Instructing Party pursuant to Section 6.3 and unless the Holder of the Voting
Interest previously shall have given to the Owner Trustee a written notice of
default and of the continuance thereof, as provided in this Agreement, or unless
Certificateholders evidencing not less than 25% of the Ownership Percentage
shall have made written request upon the Owner Trustee to institute such action,
suit or proceeding in its own name as Owner Trustee under this Agreement and
shall have offered to the Owner Trustee such reasonable indemnity as it may
require against the costs, expenses and liabilities to be incurred therein or
thereby, and the Owner Trustee, for 30 days after its receipt of such notice,
request, and offer of indemnity, shall have neglected or refused to institute
any such action, suit, or proceeding, and during such 30-day period no request
or waiver inconsistent with such written request has been given to the Owner
Trustee pursuant to and in compliance with this Section or Section 6.3; it being
understood and intended, and being expressly covenanted by the Holder of the
Voting Interest and each Certificateholder with every other Certificateholder,
the Holder of the Voting Interest and the Owner Trustee, that no one or more
Holders of Certificates shall have any right in any manner whatever by virtue or
by availing itself or themselves of any provisions of this Agreement to affect,
disturb, or prejudice the rights of the Holders of any other of the
Certificates, or to obtain or seek to obtain priority over or preference to any
other such Holder, or to enforce any right under this Agreement, except in the
manner provided in this Agreement and for the equal, ratable, and common benefit
of all Certificateholders. For the protection and enforcement of the provisions
of this Section 4.4, each and every Certificateholder, the Holder of the Voting
Interest and the Owner Trustee shall be entitled to such relief as can be given
either at law or in equity.

     SECTION 4.5. CONTROL BY HOLDER OF THE VOTING INTEREST. Except as otherwise
specifically provided herein, any action that may be taken by the
Certificateholders under this Agreement may be taken by the Holder of the Voting
Interest. Except as otherwise specifically provided herein, any written notice
of the Certificateholders delivered pursuant to this Agreement shall be
effective if signed by Holders of Certificates evidencing not less than a
majority of the Ownership Percentage at the time of the delivery of such notice.

     SECTION 4.6. RIGHTS OF SECURITY INSURER. Notwithstanding anything to the
contrary in the Basic Documents, without the prior written consent of the
Security Insurer (so long as no Insurer Default shall have occurred and be
continuing), the Owner Trustee shall not (i) remove the Servicer, (ii) initiate
any claim, suit or proceeding by the Trust or compromise any claim, suit or
proceeding brought by or against the Trust, other than with respect to the
enforcement of any Receivable or any rights of the Trust thereunder, (iii)
authorize the merger or consolidation of the Trust with or into any other
business trust or other entity (other than in accordance with Section 3.10 of
the Indenture) or (iv) amend the Certificate of Trust.


                                    ARTICLE V

                           APPLICATION OF TRUST FUNDS:
                                 CERTAIN DUTIES

     SECTION 5.1. ESTABLISHMENT OF CERTIFICATE DISTRIBUTION ACCOUNT. (a) The
Owner Trustee, for the benefit of the Certificateholders and the Security
Insurer, shall establish and maintain in the name of the Trust an Eligible
Deposit Account (the "Certificate Distribution Account"), bearing a designation
clearly indicating that the funds deposited therein are held for the benefit of
the Certificateholders and the Security Insurer.

     (b) The Owner Trustee shall possess all right, title and interest in all
funds on deposit from time to time in the Certificate Distribution Account and
in all proceeds thereof. If, at any time, the Certificate Distribution Account
ceases to be an Eligible Deposit Account, the Owner Trustee shall within five
Business Days (or such longer period, not to exceed 30 calendar days, as to
which each Rating Agency and, so long as no Insurer Default shall have occurred
and be continuing, the Security Insurer may consent) establish a new Certificate
Distribution Account as an Eligible Deposit Account and shall transfer any cash
and/or any investments to such new Certificate Distribution Account.

     (c) All amounts held in the Certificate Distribution Account shall, to the
extent permitted by applicable laws, rules and regulations, be invested, by the
Owner Trustee at the Servicer's written direction, in Eligible Investments that
mature not later than one Business Day prior to the Distribution Date for the
Monthly Period to which such amounts relate. Investments in Eligible Investments
shall be made in the name of the Trust, and such investments shall not be sold
or disposed of prior to their maturity. Subject to the other provisions hereof,
the Owner Trustee shall have sole control over each such investment and the
income thereon, and any certificate or other instrument evidencing any such
investment, if any, shall be delivered directly to the Owner Trustee. All
Investment Earnings on funds in the Certificate Distribution Account shall be
distributed on the next Distribution Date pursuant to Section 5.6 of the Sale
and Servicing Agreement.

     SECTION 5.2. APPLICATION OF FUNDS IN CERTIFICATE DISTRIBUTION ACCOUNT. (a)
On each Distribution Date, the Owner Trustee will, based on the information
contained in the Servicer's Certificate delivered on the related Determination
Date pursuant to Section 4.9 of the Sale and Servicing Agreement, distribute pro
rata to Certificateholders based on Ownership Percentage, to the extent of the
funds available, amounts deposited in the Certificate Distribution Account
pursuant to Sections 5.6(b) of the Sale and Servicing Agreement on such
Distribution Date.

     (b) On each Distribution Date, the Owner Trustee shall send to each
Certificateholder the statement provided to the Owner Trustee by the Servicer
pursuant to Section 5.8 of the Sale and Servicing Agreement on such Distribution
Date.

     (c) If any withholding tax is imposed on the Trust's payment (or
allocations of income) to a Certificateholder, such tax shall reduce the amount
otherwise distributable to the Certificateholder in accordance with this
Section. The Owner Trustee is hereby authorized and directed to retain from
amounts otherwise distributable to the Certificateholders sufficient funds for
the payment of any tax that is legally owed by the Trust (but such authorization
shall not prevent the Owner Trustee from contesting any such tax in appropriate
proceedings, and withholding payment of such tax, if permitted by law, pending
the outcome of such proceedings). The amount of any withholding tax imposed with
respect to a Certificateholder shall be treated as cash distributed to such
Certificateholder at the time it is withheld by the Trust and remitted to the
appropriate taxing authority. If there is a possibility that withholding tax is
payable with respect to a distribution (such as a distribution to a non-US
Certificateholder), the Owner Trustee may in it sole discretion withhold such
amounts in accordance with this clause (c). In the event that an Owner wishes to
apply for a refund of any such withholding tax, the Owner Trustee shall
reasonably cooperate with such Certificateholder in making such claim so long as
such Certificateholder agrees to reimburse the Owner Trustee for any
out-of-pocket expenses incurred. The Servicer shall facilitate compliance with
this Section 5.2(c) by performance of its duties under the Sale and Servicing
Agreement.

     SECTION 5.3. [Reserved]

     SECTION 5.4. METHOD OF PAYMENT. Subject to Section 9.1(c), distributions
required to be made to Certificateholders on any Distribution Date shall be made
to each Certificateholder of record on the preceding Record Date either by wire
transfer, in immediately available funds, to the account of such Holder at a
bank or other entity having appropriate facilities therefor, if (i) such
Certificateholder shall have provided to the Certificate Registrar appropriate
written instructions at least five Business Days prior to such Distribution Date
and such Holder's Trust Certificates in the aggregate evidence a denomination of
not less than 20% or (ii) such Certificateholder is the Holder of the GP
Interest, or an Affiliate thereof, or, if not, by check mailed to such
Certificateholder at the address of such holder appearing in the Certificate
Register, Notwithstanding the foregoing, the final distribution in respect of
any Trust Certificate (whether on the Final Scheduled Distribution Date or
otherwise) will be payable only upon presentation and surrender of such Trust
Certificate at the office or agency maintained for that purpose by the Owner
Trustee pursuant to Section 3.8.

     SECTION 5.5. NO SEGREGATION OF MONIES; NO INTEREST. Subject to Sections 5.1
and 5.2, monies received by the Owner Trustee hereunder need not be segregated
in any manner except to the extent required by law and may be deposited under
such general conditions as may be prescribed by law, and the Owner Trustee shall
not be liable for any interest thereon.

     SECTION 5.6. ACCOUNTING AND REPORTS TO THE NOTE HOLDERS,
CERTIFICATEHOLDERS, THE INTERNAL REVENUE SERVICE AND OTHERS. Subject to Sections
10.1(b)(iii) and 10.1(c) of the Sale and Servicing Agreement, the Holder of the
GP Interest shall (a) maintain (or cause to be maintained) the books of the
Trust on a calendar year basis on the accrual method of accounting, (b) deliver
(or cause to be delivered) to each Certificateholder, as may be required by the
Code and applicable Treasury Regulations, such information as may be required
(including Schedule K-1) to enable each Certificateholder to prepare its Federal
and state income tax returns, (c) file or cause to be filed such tax returns
relating to the Trust (including a partnership information return, Form 1065),
and direct the Owner Trustee to make such elections as may from time to time be
required or appropriate under any applicable state or Federal statute or rule or
regulation thereunder so as to maintain the Trust's characterization as a
partnership for Federal income tax purposes and (d) collect or cause to be
collected any withholding tax as described in and in accordance with Section
5.2(c) with respect to income or distributions to Certificateholders. The Owner
Trustee shall make all elections pursuant to this Section as directed by the
Holder of the GP Interest. The Owner Trustee shall sign all tax information
returns furnished to it by the Holder of the GP Interest filed pursuant to this
Section 5.6 and any other returns as may be required by law and so furnished to
it by the Holder of the GP Interest, and in doing so shall rely entirely upon,
and shall have no liability for information provided by, or calculations
provided by, the Holder of the GP Interest. The Owner Trustee shall cause the
Trust to elect under Section 1278 of the Code to include in income currently any
market discount that accrues with respect to the Receivables.

     SECTION 5.7. SIGNATURE ON RETURNS; TAX MATTERS PARTNER. (a) Notwithstanding
the provisions of Section 5.6, the Owner Trustee shall sign on behalf of the
Trust the tax returns of the Trust furnished to it in execution form by the
Holder of the GP Interest, unless applicable law requires a Certificateholder to
sign such documents, in which case such documents shall be signed by the Holder
of the GP Interest.

     (b) The Holder of the GP Interest shall be the "tax matters partner" of the
Trust pursuant to the Code.


                                   ARTICLE VI

                      AUTHORITY AND DUTIES OF OWNER TRUSTEE

     SECTION 6.1. GENERAL AUTHORITY. The Owner Trustee is authorized and
directed to execute and deliver the Basic Documents to which the Trust is named
as a party and each certificate or other document presented in connection
therewith attached as an exhibit to or contemplated by the Basic Documents to
which the Trust is named as a party and any amendment thereto, in each case, in
such form as the Depositor shall approve as evidenced conclusively by the Owner
Trustee's execution thereof, and on behalf of the Trust, to direct the Trustee
to authenticate and deliver Class A-1 Notes in the aggregate principal amount of
$31,750,000, Class A-2 Notes in the aggregate principal amount of $64,550,000
and Class A-3 Notes in the aggregate principal amount of $38,700,000. In
addition to the foregoing, the Owner Trustee is authorized, but shall not be
obligated, to take all actions required of the Trust pursuant to the Basic
Documents. The Owner Trustee is further authorized from time to time to take
such action as the Instructing Party recommends with respect to the Basic
Documents so long as such activities are consistent with the terms of the Basic
Documents.

     SECTION 6.2. GENERAL DUTIES. It shall be the duty of the Owner Trustee to
discharge (or cause to be discharged) all of its responsibilities pursuant to
the terms of this Agreement and the Sale and Servicing Agreement and to
administer the Trust in the interest of the Certificateholders, subject to the
Basic Documents and in accordance with the provisions of this Agreement.
Notwithstanding the foregoing, the Owner Trustee shall be deemed to have
discharged its duties and responsibilities hereunder and under the Basic
Documents to the extent the Servicer has agreed in the Sale and Servicing
Agreement or the Holder of the GP Interest has agreed hereunder or thereunder to
perform any act or to discharge any duty of the Owner Trustee hereunder or under
any Basic Document, and the Owner Trustee shall not be liable for the default or
failure of the Servicer or the Holder of the GP Interest to carry out its
obligations hereunder or thereunder.

     SECTION 6.3. ACTION UPON INSTRUCTION. (a) Subject to Article IV, the
Security Insurer (so long as an Insurer Default shall not have occurred and be
continuing) or the Holder of the Voting Interest (if an Insurer Default shall
have occurred and be continuing) (the "Instructing Party") shall have the
exclusive right to direct the actions of the Owner Trustee in the management of
the Trust. Such direction may be exercised at any time by written instruction of
the Holder of the Voting Interest pursuant to Article IV.

     (b) The Owner Trustee shall not be required to take any action hereunder or
under any Basic Document if the Owner Trustee shall have reasonably determined,
or shall have been advised by counsel, that such action is likely to result in
liability on the part of the Owner Trustee or is contrary to the terms hereof or
of any Basic Document or is otherwise contrary to law.

     (c) Whenever the Owner Trustee is unable to decide between alternative
courses of action permitted or required by the terms of this Agreement or any
Basic Document, the Owner Trustee shall promptly give notice (in such form as
shall be appropriate under the circumstances) to the Instructing Party
requesting instruction as to the course of action to be adopted, and to the
extent the Owner Trustee acts in good faith in accordance with any written
instruction of the Instructing Party received, the Owner Trustee shall not be
liable on account of such action to any Person. If the Owner Trustee shall not
have received appropriate instruction within ten days of such notice (or within
such shorter period of time as reasonably may be specified in such notice or may
be necessary under the circumstances) it may, but shall be under no duty to,
take or refrain from taking such action, not inconsistent with this Agreement or
the Basic Documents, as it shall deem to be in the best interests of the
Certificateholders and the Security Insurer, and shall have no liability to any
Person for such action or inaction.

     (d) In the event that the Owner Trustee is unsure as to the application of
any provision of this Agreement or any Basic Document or any such provision is
ambiguous as to its application, or is, or appears to be, in conflict with any
other applicable provision, or in the event that this Agreement permits any
determination by the Owner Trustee or is silent or is incomplete as to the
course of action that the Owner Trustee is required to take with respect to a
particular set of facts, the Owner Trustee may give notice (in such form as
shall be appropriate under the circumstances) to the Instructing Party
requesting instruction and, to the extent that the Owner Trustee acts or
refrains from acting in good faith in accordance with any such instruction, the
Owner Trustee shall not be liable, on account of such action or inaction, to any
Person. If the Owner Trustee shall not have received appropriate instruction
within 10 days of such notice (or within such shorter period of time as
reasonably may be specified in such notice or may be necessary under the
circumstances) it may, but shall be under no duty to, take or refrain from
taking such action, not inconsistent with this Agreement or the Basic Documents,
as it shall deem to be in the best interests of the Certificateholders and the
Security Insurer, and shall have no liability to any Person for such action or
inaction.

     SECTION 6.4. NO DUTIES EXCEPT AS SPECIFIED IN THIS AGREEMENT OR IN
INSTRUCTIONS. The Owner Trustee shall not have any duty or obligation to manage,
make any payment with respect to, register, record, sell, dispose of, or
otherwise deal with the Owner Trust Estate, or to otherwise take or refrain from
taking any action under, or in connection with, any document contemplated hereby
to which the Owner Trustee is a party, except as expressly provided by the terms
of this Agreement or in any document or written instruction received by the
Owner Trustee pursuant to Section 6.3; and no implied duties or obligations
shall be read into this Agreement or any Basic Document against the Owner
Trustee. The Owner Trustee shall have no responsibility for filing any financing
or continuation statement in any public office at any time or to otherwise
perfect or maintain the perfection of any security interest or lien granted to
it hereunder or to prepare or file any Commission filing for the Trust or to
record this Agreement or any Basic Document. The Owner Trustee nevertheless
agrees that it will, at its own cost and expense, promptly take all action as
may be necessary to discharge any Liens on any part of the Owner Trust Estate
that result from actions by, or claims against, the Owner Trustee (solely in its
individual capacity) and that are not related to the ownership or the
administration of the Owner Trust Estate.

     SECTION 6.5. NO ACTION EXCEPT UNDER SPECIFIED DOCUMENTS OR INSTRUCTIONS.
The Owner Trustee shall not manage, control, use, sell, dispose of or otherwise
deal with any part of the Owner Trust Estate except (i) in accordance with the
powers granted to and the authority conferred upon the Owner Trustee pursuant to
this Agreement, (ii) in accordance with the Basic Documents and (iii) in
accordance with any document or instruction delivered to the Owner Trustee
pursuant to Section 6.3.

     SECTION 6.6. RESTRICTIONS. The Owner Trustee shall not take any action (a)
that is inconsistent with the purposes of the Trust set forth in Section 2.3 or
(b) that, to the actual knowledge of the Owner Trustee, would result in the
Trust's becoming taxable as a corporation for Federal income tax purposes. The
Certificateholders shall not direct the Owner Trustee to take action that would
violate the provisions of this Section.

     SECTION 6.7. NOTICE OF DEFAULT UNDER INDENTURE. Within 10 business days of
receipt of a notice of Default under the Indenture, the Owner Trustee shall
provide notice to each Certificateholder by letter.


                                   ARTICLE VII

                          CONCERNING THE OWNER TRUSTEE

     SECTION 7.1. ACCEPTANCE OF TRUSTS AND DUTIES. The Owner Trustee accepts the
trusts hereby created and agrees to perform its duties hereunder with respect to
such trusts but only upon the terms of this Agreement. The Owner Trustee in its
individual capacity also agrees to disburse all moneys actually received by it
constituting part of the Owner Trust Estate upon the terms of the Basic
Documents and this Agreement. The Owner Trustee in its individual capacity shall
not be answerable or accountable hereunder or under any Basic Document under any
circumstances, except (i) for its own willful misconduct, bad faith or
negligence (ii) in the case of the inaccuracy of any representation or warranty
contained in Section 7.3 expressly made by the Owner Trustee, in its individual
capacity, (iii) for liabilities arising from the failure of the Owner Trustee to
perform obligations expressly undertaken by it in the last sentence of Section
6.4 hereof, (iv) for any investments issued by the Owner Trustee or any branch
or affiliate thereof in its commercial capacity or (v) for taxes, fees or other
charges on, based on or measured by, any fees, commissions or compensation
received by the Owner Trustee in its individual capacity. In particular, but not
by way of limitation (and subject to the exceptions set forth in the preceding
sentence):

                     (a) the Owner Trustee shall not be liable for any error of
         judgment made by a Responsible Officer of the Owner Trustee;

                     (b) the Owner Trustee shall not be liable with respect to
         any action taken or omitted to be taken by it in accordance with the
         instructions of the Servicer, the Holder of the GP Interest, the Holder
         of the Voting Interest or any Certificateholder;

                     (c) no provision of this Agreement or any Basic Document
         shall require the Owner Trustee to expend or risk funds or otherwise
         incur any financial liability in the performance of any of its rights
         or powers hereunder or under any Basic Document if the Owner Trustee
         shall have reasonable grounds for believing that repayment of such
         funds or adequate indemnity against such risk or liability is not
         reasonably assured or provided to it;

                     (d) under no circumstances shall the Owner Trustee be
         liable for indebtedness evidenced by or arising under any of the Basic
         Documents, including the principal of and interest on the Notes;

                     (e) the Owner Trustee shall not be responsible for or in
         respect of the validity or sufficiency of this Agreement or for the due
         execution hereof by the Depositor or for the form, character,
         genuineness, sufficiency, value or validity of any of the Owner Trust
         Estate or for or in respect of the validity or sufficiency of the Basic
         Documents, other than the certificate of authentication on the Trust
         Certificates, and the Owner Trustee shall in no event assume or incur
         any liability, duty or obligation to the Security Insurer, Trustee,
         Indenture Collateral Agent, the Collateral Agent, any Noteholder or to
         any Certificateholder, other than as expressly provided for herein and
         in the Basic Documents;

                     (f) the Owner Trustee shall not be liable for the default
         or misconduct of the Security Insurer, the Trustee, the Servicer or the
         Holder of the GP Interest or the Holder of the Voting Interest under
         any of the Basic Documents or otherwise and the Owner Trustee shall
         have no obligation or liability to insure compliance by the Servicer or
         the Holder of the GP Interest or the Holder of the Voting Interest with
         any agreement to which it is a party or to perform the obligations of
         the Trust under this Agreement or the Basic Documents that are required
         to be performed by the Trustee under the Indenture or the Servicer
         under the Sale and Servicing Agreement or the Holder of the GP Interest
         under the Agreement; and

                     (g) the Owner Trustee shall be under no obligation to
         exercise any of the rights or powers vested in it by this Agreement, or
         to institute, conduct or defend any litigation under this Agreement or
         otherwise or in relation to this Agreement or any Basic Document, at
         the request, order or direction of any of the Certificateholders or the
         Holder of the Voting Interest, unless such Certificateholders have
         offered to the Owner Trustee security or indemnity satisfactory to it
         against the costs, expenses and liabilities that may be incurred by the
         Owner Trustee therein or thereby. The right of the Owner Trustee to
         perform any discretionary act enumerated in this Agreement or in any
         Basic Document shall not be construed as a duty, and the Owner Trustee
         shall not be answerable for other than its negligence, bad faith or
         willful misconduct in the performance of any such act.

     SECTION 7.2. FURNISHING OF DOCUMENTS. The Owner Trustee shall furnish to
the Certificateholders promptly upon receipt of a written request therefor,
duplicates or copies of all reports, notices, requests, demands, certificates,
financial statements and any other instruments furnished to the Owner Trustee
under the Basic Documents.

     SECTION 7.3. REPRESENTATIONS AND WARRANTIES. The Owner Trustee in its
individual capacity hereby represents and warrants to the Depositor, the
Security Insurer, the Representative, and for the benefit of the
Certificateholders, that:

                     (a) It is a Delaware banking corporation, duly organized
         and validly existing in good standing under the laws of the State of
         Delaware. It has all requisite corporate power and authority to
         execute, deliver and perform its obligations under this Agreement.

                     (b) It has taken all corporate action necessary to
         authorize the execution and delivery by it of this Agreement, and this
         Agreement will be executed and delivered by one of its officers who is
         duly authorized to execute and deliver this Agreement on its behalf.

                     (c) Neither the execution nor the delivery by it of this
         Agreement, nor the consummation by it of the transactions contemplated
         hereby nor compliance by it with any of the terms or provisions hereof
         will contravene any federal or Delaware state law, governmental rule or
         regulation governing the banking or trust powers of the Owner Trustee
         or any judgment or order binding on it, or constitute any default under
         its charter documents or by-laws or any indenture, mortgage, contract,
         agreement or instrument to which it is a party or by which any of its
         properties may be bound.

     SECTION 7.4. RELIANCE; ADVICE OF COUNSEL. (a) The Owner Trustee shall incur
no liability to anyone in acting upon any signature, instrument, notice,
resolution, request, consent, order, certificate, report, opinion, bond or other
document or paper believed by it to be genuine and believed by it to be signed
by the proper party or parties. The Owner Trustee may accept a certified copy of
a resolution of the board of directors or other governing body of any corporate
party as conclusive evidence that such resolution has been duly adopted by such
body and that the same is in full force and effect. As to any fact or matter the
method of the determination of which is not specifically prescribed herein, the
Owner Trustee may for all purposes hereof rely on a certificate, signed by the
president or any vice president or by the treasurer, secretary or other
authorized officers of the relevant party, as to such fact or matter, and such
certificate shall constitute full protection to the Owner Trustee for any action
taken or omitted to be taken by it in good faith in reliance thereon.

     (b) In the exercise or administration of the trusts hereunder and in the
performance of its duties and obligations under this Agreement or the Basic
Documents, the Owner Trustee (i) may act directly or through its agents or
attorneys pursuant to agreements entered into with any of them, and the Owner
Trustee shall not be liable for the conduct or misconduct of such agents or
attorneys if such agents or attorneys shall have been selected by the Owner
Trustee with reasonable care, and (ii) may consult with counsel, accountants and
other skilled persons to be selected with reasonable care and employed by it.
The Owner Trustee shall not be liable for anything done, suffered or omitted in
good faith by it in accordance with the written opinion or advice of any such
counsel, accountants or other such persons and not contrary to this Agreement or
any Basic Document herein.

     SECTION 7.5. NOT ACTING IN INDIVIDUAL CAPACITY. Except as provided herein
or in any other Basic Document, in accepting the trusts hereby created Bankers
Trust (Delaware) acts solely as Owner Trustee hereunder and not in its
individual capacity and all Persons having any claim against the Owner Trustee
by reason of the transactions contemplated by this Agreement or any Basic
Document shall look only to the Owner Trust Estate for payment or satisfaction
thereof.

     SECTION 7.6. OWNER TRUSTEE NOT LIABLE FOR TRUST CERTIFICATES OR
RECEIVABLES. The recitals contained herein and in the Trust Certificates (other
than the signature and countersignature of the Owner Trustee on the Trust
Certificates) shall be taken as the statements of the Depositor and the Owner
Trustee assumes no responsibility for the correctness thereof. The Owner Trustee
makes no representations as to the validity or sufficiency of this Agreement, of
any Basic Document or of the Trust Certificates (other than the signature and
countersignature of the Owner Trustee on the Trust Certificates) or the Notes,
or of any Receivable or related documents. The Owner Trustee shall at no time
have any responsibility or liability for or with respect to the legality,
validity and enforceability of any Receivable, or the perfection and priority of
any security interest created by any Receivable in any Financed Vehicle or the
maintenance of any such perfection and priority, or for or with respect to the
sufficiency of the Owner Trust Estate or its ability to generate the payments to
be distributed to Certificateholders under this Agreement or the Noteholders
under the Indenture, including, without limitation: the existence, condition and
ownership of any Financed Vehicle; the existence and enforceability of any
insurance thereon; the existence and contents of any Receivable on any computer
or other record thereof; the validity of the assignment of any Receivable to the
Trust or of any intervening assignment; the completeness of any Receivable; the
performance or enforcement of any Receivable; the compliance by the Depositor or
the Servicer with any warranty or representation made under any Basic Document
or in any related document or the accuracy of any such warranty or
representation or any action of the Trustee or the Servicer or any subservicer
taken in the name of the Owner Trustee.

     SECTION 7.7. OWNER TRUSTEE MAY OWN TRUST CERTIFICATES AND NOTES. The Owner
Trustee in its individual or any other capacity may become the owner or pledgee
of Trust Certificates or Notes and may deal with the Depositor, the Trustee and
the Servicer in banking transactions with the same rights as it would have if it
were not Owner Trustee.

     SECTION 7.8. PAYMENTS FROM OWNER TRUST ESTATE. All payments to be made by
the Owner Trustee under this Agreement or any of the Basic Documents to which
the Trust or the Owner Trustee is a party shall be made only from the income and
proceeds of the Owner Trust Estate and only to the extent that the Owner Trust
shall have received income or proceeds from the Owner Trust Estate to make such
payments in accordance with the terms hereof. Bankers Trust (Delaware), or any
successor thereto, in its individual capacity, shall not be liable for any
amounts payable under this Agreement or any of the Basic Documents to which the
Trust or the Owner Trustee is a party.

     SECTION 7.9. DOING BUSINESS IN OTHER JURISDICTIONS. Notwithstanding
anything contained to the contrary, neither Bankers Trust (Delaware) or any
successor thereto, nor the Owner Trustee shall be required to take any action in
any jurisdiction other than in the State of Delaware if the taking of such
action will, even after the appointment of a co-trustee or separate trustee in
accordance with Section 10.5 hereof, (i) require the consent or approval or
authorization or order of or the giving of notice to, or the registration with
or the taking of any other action in respect of, any state or other governmental
authority or agency of any jurisdiction other than the State of Delaware; (ii)
result in any fee, tax or other governmental charge under the laws of the State
of Delaware becoming payable by Bankers Trust (Delaware) (or any successor
thereto); or (iii) subject Bankers Trust (Delaware) (or any successor thereto)to
personal jurisdiction in any jurisdiction other than the State of Delaware for
causes of action arising from acts unrelated to the consummation of the
transactions by Bankers Trust (Delaware) (or any successor thereto) or the Owner
Trustee, as the case may be, contemplated hereby.


                                  ARTICLE VIII

                          COMPENSATION OF OWNER TRUSTEE

     SECTION 8.1. OWNER TRUSTEE'S FEES AND EXPENSES. The Owner Trustee and the
Holder of the Voting Interest shall receive as compensation for their respective
services hereunder such fees as have been separately agreed upon before the date
hereof between the Representative and the Owner Trustee or the Holder of the
Voting Interest, as applicable, and the Owner Trustee and the Holder of the
Voting Interest shall be entitled to be reimbursed by the Holder of the GP
Interest for their respective other reasonable expenses hereunder, including the
reasonable compensation, expenses and disbursements of such agents,
representatives, experts and counsel as the Owner Trustee or the Holder of the
Voting Interest may employ in connection with the exercise and performance of
their respective rights and duties hereunder; PROVIDED, HOWEVER, that the Owner
Trustee shall only be entitled to reimbursement for expenses hereunder to the
extent such expenses (i) are fees of outside counsel engaged by the Owner
Trustee in respect of the performance of its obligations hereunder, but up to a
dollar amount not to exceed the amount previously agreed to with the
Representative or (ii) relate to the performance of its obligations pursuant to
Section 5.6 hereof.

     SECTION 8.2. INDEMNIFICATION. The Holder of the GP Interest shall be liable
as primary obligor for, and shall indemnify the Owner Trustee and the Holder of
the Voting Interest and their respective successors, assigns, agents and
servants (collectively, the "Indemnified Parties") from and against, any and all
liabilities, obligations, losses, damages, taxes, claims, actions and suits, and
any and all reasonable costs, expenses and disbursements (including reasonable
legal fees and expenses) of any kind and nature whatsoever (collectively,
"Expenses") which may at any time be imposed on, incurred by, or asserted
against the Owner Trustee or any Indemnified Party in any way relating to or
arising out of this Agreement, the Basic Documents, the Owner Trust Estate, the
administration of the Owner Trust Estate or the action or inaction of the Owner
Trustee or the Holder of the Voting Interest hereunder, except only that the
Holder of the GP Interest shall not be liable for or required to indemnify the
Owner Trustee from and against Expenses arising or resulting from any of the
matters described in the third sentence of Section 7.1. The indemnities
contained in this Section shall survive the resignation or termination of the
Owner Trustee or the termination of this Agreement. In any event of any claim,
action or proceeding for which indemnity will be sought pursuant to this
Section, the Owner Trustee's choice of legal counsel shall be subject to the
approval of the Holder of the GP Interest which approval shall not be
unreasonably withheld.

     SECTION 8.3. PAYMENTS TO THE OWNER TRUSTEE. Any amounts paid to the Owner
Trustee pursuant to this Article VIII shall be deemed not to be a part of the
Owner Trust Estate immediately after such payment.

     SECTION 8.4. NON-RECOURSE OBLIGATIONS. Notwithstanding anything in this
Agreement or any Basic Document, the Owner Trustee agrees in its individual
capacity and in its capacity as Owner Trustee for the Trust that all obligations
of the Trust to the Owner Trustee individually or as Owner Trustee for the Trust
shall be recourse to the Owner Trust Estate only and specifically shall not be
recourse to the assets of any Certificateholder.


                                   ARTICLE IX

                         TERMINATION OF TRUST AGREEMENT

     SECTION 9.1. TERMINATION OF TRUST AGREEMENT. (a) This Agreement and the
Trust shall terminate and be of no further force or effect upon the latest of
(i) the maturity or other liquidation of the last Receivable (including the
purchase by the Servicer at its option of the corpus of the Trust as described
in Section 9.1 of the Sale and Servicing Agreement) and the subsequent
distribution of amounts in respect of such Receivables as provided in the
Related Documents, (ii) the payment to Certificateholders of all amounts
required to be paid to them pursuant to this Agreement and the payment to the
Security Insurer of all amounts payable or reimbursable to it, or (iii) at the
time provided in Section 9.2; PROVIDED, HOWEVER, that in no event shall the
trust created by this Agreement continue beyond the expiration of 21 years from
the death of the last survivor of the descendants living on the date of this
Agreement of Rose Kennedy of the Commonwealth of Massachusetts; and provided,
further, that the rights to indemnification under Section 8.2 shall survive the
termination of the Trust. The Servicer shall promptly notify the Owner Trustee
and the Security Insurer of any prospective termination pursuant to this Section
9.1. Except as provided in Section 9.2, the bankruptcy, liquidation,
dissolution, death or incapacity of any Certificateholder, other than the Holder
of the GP Interest as described in Section 9.2, shall not (x) operate to
terminate this Agreement or the Trust, nor (y) entitle such Certificateholder's
legal representatives or heirs to claim an accounting or to take any action or
proceeding in any court for a partition or winding up of all or any part of the
Trust or Owner Trust Estate nor (z) otherwise affect the rights, obligations and
liabilities of the parties hereto.

     (b) Except as provided in clause (a), neither the Depositor nor the Holder
of the GP Interest nor any Certificateholder shall be entitled to revoke or
terminate the Trust.

     (c) Notice of any termination of the Trust, specifying the Distribution
Date upon which the Certificate holders shall surrender their Trust Certificates
to the Certificate Paying Agent for payment of the final distribution and
cancellation, shall be given by the Owner Trustee by letter to
Certificateholders mailed within five Business Days of receipt of notice of such
termination from the Servicer given pursuant to Section 9.1(c) of the Sale and
Servicing Agreement, stating (i) the Distribution Date upon or with respect to
which final payment of the Trust Certificates shall be made upon presentation
and surrender of the Trust Certificates at the office of the Certificate Paying
Agent therein designated, (ii) the amount of any such final payment and (iii)
that the Record Date otherwise applicable to such Distribution Date is not
applicable, payments being made only upon presentation and surrender of the
Trust Certificates at the office of the Certificate Paying Agent therein
specified. The Owner Trustee shall give such notice to the Certificate Registrar
(if other than the Owner Trustee) and the Certificate Paying Agent at the time
such notice is given to Certificateholders. Upon presentation and surrender of
the Trust Certificates, the Certificate Paying Agent shall cause to be
distributed to Certificateholders amounts distributable on such Distribution
Date pursuant to Section 5.2.

     In the event that all of the Certificateholders shall not surrender their
Trust Certificates for cancellation within six months after the date specified
in the above mentioned written notice, the Owner Trustee shall give a second
written notice to the remaining Certificateholders to surrender their Trust
Certificates for cancellation and receive the final distribution with respect
thereto. If within one year after the second notice all the Trust Certificates
shall not have been surrendered for cancellation, the Owner Trustee may take
appropriate steps, or may appoint an agent to take appropriate steps, to contact
the remaining Certificateholders concerning surrender of their Trust
Certificates, and the cost thereof shall be paid out of the funds and other
assets that shall remain subject to this Agreement. Any funds remaining in the
Trust after exhaustion of such remedies shall be distributed, subject to
applicable escheat laws, by the Owner Trustee to the Holder of the GP Interest.
Certificateholders shall thereafter look solely to the Holder of the GP Interest
as general unsecured creditors.

     (d) Any funds remaining in the Trust after funds for final distribution
have been distributed or set aside for distribution shall be distributed by the
Owner Trustee to the Holder of the GP Interest.

     (e) Upon the winding up of the Trust and its termination, the Owner Trustee
shall cause the Certificate of Trust to be canceled by filing a certificate of
cancellation with the Secretary of State in accordance with the provisions of
Section 3810 of the Business Trust Statute.

     SECTION 9.2. DISSOLUTION UPON BANKRUPTCY OF THE HOLDER OF THE GP INTEREST.
In the event that an Insolvency Event shall occur with respect to the Holder of
the GP Interest, the Trust shall dissolve and this Agreement shall be terminated
in accordance with Section 9.1 90 days after the date of such Insolvency Event,
unless, before the end of such 90-day period, the Owner Trustee shall have
received written instructions from the Instructing Party to the effect that each
such party disapproves of the liquidation of the Receivables and termination of
the Trust. Promptly after the occurrence of any Insolvency Event with respect to
the Holder of the GP Interest (i) the Holder of the GP Interest shall give the
Trustee, the Owner Trustee and the Security Insurer written notice of such
Insolvency Event, (ii) the Owner Trustee shall, upon the receipt of such written
notice from the Holder of the GP Interest, give prompt written notice to the
Certificateholders and the Trustee of the occurrence of such event and (iii) the
Trustee shall, upon receipt of written notice of such Insolvency Event from the
Owner Trustee or the Holder of the GP Interest, give prompt written notice to
the Noteholders of the occurrence of such event; PROVIDED, HOWEVER, that any
failure to give a notice required by this sentence shall not prevent or delay,
in any manner, a termination of the Trust pursuant to the first sentence of this
Section 9.2. Upon a termination pursuant to this Section, the Security Insurer
or, if an Insurer Default has occurred and is continuing, the Owner Trustee
shall direct the Trustee promptly to sell the assets of the Owner Trust Estate
in a commercially reasonable manner and on commercially reasonable terms. The
proceeds of such a sale of the assets of the Trust shall be treated as
collections under the Sale and Servicing Agreement and shall be distributed in
accordance with Section 9.1(b) thereof.


                                    ARTICLE X

             SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

     SECTION 10.1. ELIGIBILITY REQUIREMENTS FOR OWNER TRUSTEE. The Owner Trustee
shall at all times be a corporation (i) satisfying the provisions of Section
3807(a) of the Business Trust Statute; (ii) authorized to exercise corporate
trust powers; (iii) having a combined capital and surplus of at least
$50,000,000 and subject to supervision or examination by Federal or State
authorities; and (iv) acceptable to the Security Insurer in its sole discretion,
so long as an Insurer Default shall not have occurred and be continuing. If such
corporation shall publish reports of condition at least annually, pursuant to
law or to the requirements of the aforesaid supervising or examining authority,
then for the purpose of this Section, the combined capital and surplus of such
corporation shall be deemed to be its combined capital and surplus as set forth
in its most recent report of condition so published. In case at any time the
Owner Trustee shall cease to be eligible in accordance with the provisions of
this Section, the Owner Trustee shall resign immediately in the manner and with
the effect specified in Section 10.2.

     SECTION 10.2. RESIGNATION OR REMOVAL OF OWNER TRUSTEE. The Owner Trustee
may at any time resign and be discharged from the trusts hereby created by
giving written notice thereof to the Holder of the GP Interest, the Security
Insurer and the Servicer. Upon receiving such notice of resignation, the Holder
of the GP Interest shall promptly appoint a successor Owner Trustee acceptable
to the Security Insurer by written instrument, in duplicate, one copy of which
instrument shall be delivered to the resigning Owner Trustee and one copy to the
successor Owner Trustee, provided that the Holder of the GP Interest shall have
received written confirmation from each of the Rating Agencies that the proposed
appointment will not result in an increased capital charge to the Security
Insurer by either of the Rating Agencies. If no successor Owner Trustee shall
have been so appointed and have accepted appointment within 30 days after the
giving of such notice of resignation, the resigning Owner Trustee or the
Security Insurer may petition any court of competent jurisdiction for the
appointment of a successor Owner Trustee.

     If at any time the Owner Trustee shall cease to be eligible in accordance
with the provisions of Section 10.1 and shall fail to resign after written
request therefor by the Servicer, or if at any time the Owner Trustee shall be
legally unable to act, or shall be adjudged bankrupt or insolvent, or a receiver
of the Owner Trustee or of its property shall be appointed, or any public
officer shall take charge or control of the Owner Trustee or of its property or
affairs for the purpose of rehabilitation, conservation or liquidation, then the
Servicer with the consent of the Security Insurer (so long as an Insurer Default
shall not have occurred and be continuing) or the Security Insurer may remove
the Owner Trustee. If the Servicer shall remove the Owner Trustee under the
authority of the immediately preceding sentence, the Servicer shall promptly
appoint a successor Owner Trustee acceptable to the Security Insurer by written
instrument, in duplicate, one copy of which instrument shall be delivered to the
outgoing Owner Trustee so removed, one copy to the Security Insurer and one copy
to the successor Owner Trustee and payment of all fees owed to the outgoing
Owner Trustee.

     Any resignation or removal of the Owner Trustee and appointment of a
successor Owner Trustee pursuant to any of the provisions of this Section shall
not become effective until acceptance of appointment by the successor Owner
Trustee pursuant to Section 10.3 and payment of all fees and expenses owed to
the outgoing Owner Trustee. The Servicer shall provide notice of such
resignation or removal of the Owner Trustee to each of the Rating Agencies.

     SECTION 10.3. SUCCESSOR OWNER TRUSTEE. Any successor Owner Trustee
appointed pursuant to Section 10.2 shall execute, acknowledge and deliver to the
Holder of the GP Interest, the Security Insurer, the Servicer, and to its
predecessor Owner Trustee an instrument accepting such appointment under this
Agreement, and thereupon the resignation or removal of the predecessor Owner
Trustee shall become effective and such successor Owner Trustee, without any
further act, deed or conveyance, shall become fully vested with all the rights,
powers, duties and obligations of its predecessor under this Agreement, with
like effect as if originally named as Owner Trustee. The predecessor Owner
Trustee shall upon payment of its fees and expenses deliver to the successor
Owner Trustee all documents and statements and monies held by it under this
Agreement; and the Servicer and the predecessor Owner Trustee shall execute and
deliver such instruments and do such other things as may reasonably be required
for fully and certainly vesting and confirming in the successor Owner Trustee
all such rights, powers, duties and obligations.

     No successor Owner Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Owner Trustee shall
be eligible pursuant to Section 10.1.

     Upon acceptance of appointment by a successor Owner Trustee pursuant to
this Section, the Servicer shall mail notice of the successor of such Owner
Trustee to all Certificateholders, the Security Insurer, the Trustee, the
Noteholders and the Rating Agencies. If the Servicer shall fail to mail such
notice within 10 days after acceptance of appointment by the successor Owner
Trustee, the successor Owner Trustee shall cause such notice to be mailed at the
expense of the Servicer.

     SECTION 10.4. MERGER OR CONSOLIDATION OF OWNER TRUSTEE. Any corporation
into which the Owner Trustee may be merged or converted or with which it may be
consolidated, or any corporation resulting from any merger, conversion or
consolidation to which the Owner Trustee shall be a party, or any corporation
succeeding to all or substantially all of the corporate trust business of the
Owner Trustee, shall be the successor of the Owner Trustee hereunder, provided
such corporation shall be eligible pursuant to Section 10.1, without the
execution or filing of any instrument or any further act on the part of any of
the parties hereto, anything herein to the contrary notwithstanding; provided
further that the Owner Trustee shall mail notice of such merger or consolidation
to the Rating Agencies.

     SECTION 10.5. APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE.
Notwithstanding any other provisions of this Agreement, at any time, for the
purpose of meeting any legal requirements of any jurisdiction in which any part
of the Owner Trust Estate or any Financed Vehicle may at the time be located,
the Servicer and the Owner Trustee acting jointly shall have the power and shall
execute and deliver all instruments to appoint one or more Persons approved by
the Owner Trustee and the Security Insurer to act as co-trustee, jointly with
the Owner Trustee, or separate trustee or separate trustees, of all or any part
of the Owner Trust Estate, and to vest in such Person, in such capacity, such
title to the Trust, or any part thereof, and, subject to the other provisions of
this Section, such powers, duties, obligations, rights and trusts as the
Servicer and the Owner Trustee may consider necessary or desirable. If the
Servicer shall not have joined in such appointment within 15 days after the
receipt by it of a request so to do, the Owner Trustee subject, unless an
Insurer Default shall have occurred and be continuing, to the approval of the
Security Insurer (which approval shall not be unreasonably withheld) alone shall
have the power to make such appointment. No co-trustee or separate trustee under
this Agreement shall be required to meet the terms of eligibility as a successor
trustee pursuant to Section 10.1 and no notice of the appointment of any
co-trustee or separate trustee shall be required pursuant to Section 10.3.

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

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

                     (ii) no trustee under this Agreement shall be personally
         liable by reason of any act or omission of any other trustee under this
         Agreement; and

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

     Any notice, request or other writing given to the Owner Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as effectively as if given to each of them. Every instrument appointing any
separate trustee or co-trustee shall refer to this Agreement and the conditions
of this Article. Each separate trustee and co- trustee, upon its acceptance of
the trusts conferred, shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Owner Trustee or
separately, as may be provided therein, subject to all the provisions of this
Agreement, specifically including every provision of this Agreement relating to
the conduct of, affecting the liability of, or affording protection to, the
Owner Trustee. Each such instrument shall be filed with the Owner Trustee and a
copy thereof given to the Servicer and the Security Insurer.

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


                                   ARTICLE XI

                                  MISCELLANEOUS

     SECTION 11.1 SUPPLEMENTS AND AMENDMENTS. (a) This Agreement may be amended
by the Depositor and the Owner Trustee, with the prior written consent of the
Security Insurer (so long as an Insurer Default shall not have occurred and be
continuing) and with prior written notice to the Rating Agencies, without the
consent of any of the Noteholders or the Certificateholders, (i) to cure any
ambiguity or defect or (ii) to correct, supplement or modify any provisions in
this Agreement; PROVIDED, HOWEVER, that such action shall not, as evidenced by
an Opinion of Counsel, adversely affect in any material respect the interests of
any Noteholder or Certificateholder or the Holder of the Voting Interest.

     (b) This Agreement may also be amended from time to time, with the prior
written consent of the Security Insurer (so long as an Insurer Default shall not
have occurred and be continuing) by the Depositor and the Owner Trustee, with
prior written notice to the Rating Agencies, with the consent of the Holders of
Notes evidencing not less than a majority of the Outstanding Amount of the Notes
and, to the extent the Certificates or the rights, benefits or duties of the
Holder of the Voting Interest are affected thereby, the consent of the Holder of
the Voting Interest for the purpose of adding any provisions to or changing in
any manner or eliminating any of the provisions of this Agreement or of
modifying in any manner the rights of the Noteholders or the Certificateholders;
PROVIDED, HOWEVER, that, subject to the express rights of the Security Insurer
under the Basic Documents, no such amendment shall (a) increase or reduce in any
manner the amount of, or accelerate or delay the timing of, collections of
payments on Receivables or distributions that shall be required to be made for
the benefit of the Noteholders or the Certificateholders or (b) reduce the
aforesaid percentage of the Outstanding Amount of the Notes and the Ownership
Percentage required to consent to any such amendment, without the consent of the
Holders of all the outstanding Notes and Holders of all outstanding
Certificates.

     Promptly after the execution of any such amendment or consent, the Owner
Trustee shall furnish written notification of the substance of such amendment or
consent to each Certificateholder, the Trustee and each of the Rating Agencies.

     It shall not be necessary for the consent of Certificateholders, the
Noteholders or the Trustee pursuant to this Section to approve the particular
form of any proposed amendment or consent, but it shall be sufficient if such
consent shall approve the substance thereof. The manner of obtaining such
consents (and any other consents of the Holder of the Voting Interest or
Certificateholders provided for in this Agreement or in any other Basic
Document) and of evidencing the authorization of the execution thereof by
Certificateholders shall be subject to such reasonable requirements as the Owner
Trustee may prescribe.

     Promptly after the execution of any amendment to the Certificate of Trust,
the Owner Trustee shall cause the filing of such amendment with the Secretary of
State.

     Prior to the execution of any amendment to this Agreement or the
Certificate of Trust, the Owner Trustee shall be entitled to receive and rely
upon an Opinion of Counsel stating that the execution of such amendment is
authorized or permitted by this Agreement and that all conditions precedent to
the execution and delivery of such amendment have been satisfied. The Owner
Trustee may, but shall not be obligated to, enter into any such amendment which
affects the Owner Trustee's own rights, duties or immunities under this
Agreement or otherwise.

     SECTION 11.2. NO LEGAL TITLE TO OWNER TRUST ESTATE IN CERTIFICATEHOLDERS.
The Certificateholders shall not have legal title to any part of the Owner Trust
Estate. The Certificateholders shall be entitled to receive distributions with
respect to their undivided Ownership Percentage therein only in accordance with
Articles V and IX. No transfer, by operation of law or otherwise, of any right,
title or interest of the Certificateholders to and in their Ownership Percentage
in the Owner Trust Estate shall operate to terminate this Agreement or the
trusts hereunder or entitle any transferee to an accounting or to the transfer
to it of legal title to any part of the Owner Trust Estate.

     SECTION 11.3. LIMITATIONS ON RIGHTS OF OTHERS. Except for Section 2.7 and
8.2, the provisions of this Agreement are solely for the benefit of the Owner
Trustee, the Security Insurer, the Depositor, the Certificateholders, the Holder
of the Voting Interest, the Servicer and, to the extent expressly provided
herein, the Trustee and the Noteholders, and nothing in this Agreement, whether
express or implied, shall be construed to give to any other Person any legal or
equitable right, remedy or claim in the Owner Trust Estate or under or in
respect of this Agreement or any covenants, conditions or provisions contained
herein.

     SECTION 11.4. NOTICES. (a) Unless otherwise expressly specified or
permitted by the terms hereof, all notices shall be in writing and shall be
deemed given upon receipt personally delivered, delivered by overnight courier
or mailed first class mail or certified mail, in each case return receipt
requested, and shall be deemed to have been duly given upon receipt, if to the
Owner Trustee, addressed to the Corporate Trust Office; if to the Depositor,
addressed to TMS Auto Holdings, Inc., 1625 West North Market Blvd., Suite 210,
Sacramento, California 95834, Attention: Executive Vice President; if to the
Security Insurer, addressed to MBIA Insurance Corporation, 113 King Street,
Armonk, NY 10504, Attention: Insured Portfolio Management - SF; if to the Holder
of the Voting Interest, addressed to First Union Bank of Delaware, 230 South
Tryon Street, 9th Floor, Charlotte, NC 28288, Attention Executive Officer or, as
to each party, at such other address as shall be designated by such party in a
written notice to each other party.

     (b) Any notice required or permitted to be given to a Certificateholder
shall be given by first-class mail, postage prepaid, at the address of such
Holder as shown in the Certificate Register. Any notice so mailed within the
time prescribed in this Agreement shall be conclusively presumed to have been
duly given, whether or not the Certificateholder receives such notice.

     SECTION 11.5. SEVERABILITY. Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

     SECTION 11.6. SEPARATE COUNTERPARTS. This Agreement may be executed by the
parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

     SECTION 11.7. SUCCESSORS AND ASSIGNS. This Agreement shall inure to the
benefit of, the Representative, the Holder of the GP Interest, the Holder of the
Voting Interest, the Security Insurer, the Owner Trustee and its successors,
each Certificateholder and its successors and permitted assigns and the Holder
of the Voting Interest and be binding upon the parties hereto and their
respective successors and permitted assigns. Any request, notice, direction,
consent, waiver or other instrument or action by a Certificateholder shall bind
the successors and assigns of such Certificateholder. Except as otherwise
provided in this Agreement, no other Person shall have any right or obligation
hereunder. Without limiting the generality of the foregoing, all covenants and
agreements in this Agreement which confer rights upon the Security Insurer shall
be for the benefit of and run directly to the Security Insurer, and the Security
Insurer shall be entitled to rely on and enforce such covenants, subject,
however, to the limitations on such rights provided in this Agreement and the
Basic Documents. The Security Insurer may disclaim any of its rights and powers
under this Agreement (but not its duties and obligations under the Note Policy)
upon delivery of a written notice to the Owner Trustee.

     SECTION 11.8. [Reserved]

     SECTION 11.9. NO PETITION. The Owner Trustee (not in its individual
capacity but solely as Owner Trustee), by entering into this Agreement, each
Certificateholder, by accepting a Trust Certificate, the Holder of the Voting
Interest and the Trustee and each Noteholder by accepting the benefits of this
Agreement, hereby covenants and agrees that they will not at any time institute
against the Holder of the GP Interest or the Trust, or join in any institution
against the Holder of the GP Interest or the Trust of, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings, or other
proceedings under any United States Federal or state bankruptcy or similar law
in connection with any obligations relating to the Trust Certificates, the
Notes, this Agreement or any of the Basic Documents.

     SECTION 11.10. NO RECOURSE. Each Certificateholder by accepting a Trust
Certificate acknowledges that such Certificateholder's Trust Certificates
represent beneficial interests in the Trust only and do not represent interests
in or obligations of the Seller, the Servicer, the Holder of the GP Interest,
the Holder of the Voting Interest, the Owner Trustee, the Trustee, the Security
Insurer or any Affiliate thereof and no recourse may be had against such parties
or their assets, except as may be expressly set forth or contemplated in this
Agreement, the Trust Certificates or the Basic Documents.

     SECTION 11.11. HEADINGS. The headings of the various Articles and Sections
herein are for convenience of reference only and shall not define or limit any
of the terms or provisions hereof.

     SECTION 11.12. GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION 11.13. [Reserved]

     SECTION 11.14. SERVICER. The Servicer is authorized to prepare, or cause to
be prepared, execute and deliver on behalf of the Trust all such documents,
reports, filings, instruments, certificates and opinions as it shall be the duty
of the Trust or Owner Trustee to prepare, file or deliver pursuant to the Basic
Documents. Upon written request, the Owner Trustee shall execute and deliver to
the Servicer a limited power of attorney appointing the Servicer the Trust's
agent and attorney-in-fact to prepare, or cause to be prepared, execute and
deliver all such documents, reports, filings, instruments, certificates and
opinions.

     SECTION 11.15. THIRD PARTY BENEFICIARY. The Security Insurer shall be a
third party beneficiary hereof and, so long as no Insurer Default shall have
occurred and be continuing shall be entitled to enforce the provisions hereof as
if a party hereto.
<PAGE>
     IN WITNESS WHEREOF, the parties hereto have caused this Trust Agreement to
be duly executed by their respective officers hereunto duly authorized as of the
day and year first above written.


                                           BANKERS TRUST (DELAWARE),
                                           Owner Trustee


                                           By: _____________________
                                               Name:
                                               Title:


                                           TMS AUTO HOLDINGS, INC.,
                                             Depositor


                                           By: _____________________
                                               Name:
                                               Title:
<PAGE>
                                           FIRST UNION BANK OF DELAWARE


                                           By:_______________________
                                              Name:
                                              Title:
<PAGE>
                                                                     EXHIBIT A
NUMBER
R-                                                               CUSIP NO.
- -----------

                       SEE REVERSE FOR CERTAIN DEFINITIONS

     THIS TRUST CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF
1933, AS AMENDED (THE "ACT"). THE HOLDER HEREOF, BY PURCHASING THIS TRUST
CERTIFICATE, AGREES THAT THIS TRUST CERTIFICATE MAY BE RESOLD, PLEDGED OR
OTHERWISE TRANSFERRED ONLY IN ACCORDANCE WITH ANY APPLICABLE STATE SECURITIES
LAWS AND (1) TO A PERSON WHO (A) HAS FURNISHED TO THE OWNER TRUSTEE AND HOLDER
OF THE GP INTEREST AN INVESTMENT LETTER IN THE FORM REQUIRED BY THE TRUST
AGREEMENT TO THE EFFECT THAT SUCH PURCHASER IS AN INSTITUTIONAL ACCREDITED
INVESTOR WITHIN THE MEANING OF RULE 501(A)(1)-(3) UNDER THE ACT, OR (B) AN
OPINION OF COUNSEL SATISFACTORY TO THE OWNER TRUSTEE OR (2) PURSUANT TO AN
EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT.

     THIS TRUST CERTIFICATE MAY NOT BE TRANSFERRED DIRECTLY OR INDIRECTLY TO (1)
EMPLOYEE BENEFIT PLANS, RETIREMENT ARRANGEMENTS, INDIVIDUAL RETIREMENT ACCOUNTS
OR KEOGH PLANS SUBJECT TO EITHER TITLE I OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED, OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED, OR (2) ENTITIES (INCLUDING INSURANCE COMPANY GENERAL
ACCOUNTS) WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF ANY SUCH
PLAN'S ARRANGEMENTS OR ACCOUNT'S INVESTMENT IN SUCH ENTITIES. FURTHER, THIS
TRUST CERTIFICATE MAY BE TRANSFERRED ONLY TO A UNITED STATES PERSON WITHIN THE
MEANING OF SECTION 7701(A)(30) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

                   THIS CERTIFICATE HAS NO PRINCIPAL BALANCE.
                     [THIS CERTIFICATE IS NON-TRANSFERABLE]

- ----------------
1 To be inserted on the Certificate to be held by the Holder of the GP Interest.

<PAGE>
                        THE MONEY STORE AUTO TRUST 1997-3

                                   CERTIFICATE

evidencing an Ownership Percentage in certain distributions of the Trust, as
defined below, the property of which includes a pool of non-prime motor vehicle
retail installment sale contracts secured by new and used automobiles light
trucks and vans financed thereby, and sold to the Trust by TMS Auto Holdings,
Inc.

(THIS TRUST CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF TMS
AUTO HOLDINGS, INC. OR ANY OF ITS AFFILIATES, EXCEPT TO THE EXTENT DESCRIBED
BELOW.)

     THIS CERTIFIES THAT ___________________ is the registered owner of ___% in
The Money Store Auto Trust 1997-3 (the "Trust") formed by TMS Auto Holdings,
Inc., a Delaware corporation (the "Depositor").

     The Trust was created pursuant to a Trust Agreement dated as of August 31,
1997 (the "Trust Agreement"), between the Depositor and Bankers Trust
(Delaware), not in its individual capacity but solely as owner trustee (the
"Owner Trustee"), a summary of certain of the pertinent provisions of which is
set forth below. To the extent not otherwise defined herein, the capitalized
terms used herein have the meanings assigned to them in the Trust Agreement.

     This Certificate is one of the duly authorized Trust Certificates (herein
called the "Trust Certificates"). Under the Indenture dated as of August 31,
1997, between the Trust and Chase Manhattan Bank as trustee and indenture
collateral agent, the Trust issued three classes of Notes designated as "Class
A-1 5.69% Asset Backed Notes" (the "Class A-1 Notes"), "Class A-2 6.115% Asset
Backed Notes" (the "Class A-2 Notes"), "Class A-3 6.30% Asset Backed Notes" (the
"Class A-3 Notes" and, together with the Class A-1 Notes and the Class A-2
Notes, the "Notes"). This Trust Certificate is issued under and is subject to
the terms, provisions and conditions of the Trust Agreement, to which Trust
Agreement the holder of this Trust Certificate by virtue of the acceptance
hereof assents and by which such holder is bound. The property of the Trust
includes a pool of non prime motor vehicle retail installment sale contracts
secured by new and used automobiles light trucks and vans financed thereby, (the
"Receivables"), all monies received on the Receivables on or after August 31,
1997, security interests in the vehicles financed thereby, certain bank accounts
and the proceeds thereof, proceeds from claims on certain insurance policies and
certain other rights under the Trust Agreement and the Sale and Servicing
Agreement.

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

     The holder of this Trust Certificate acknowledges and agrees that its
rights to receive distributions in respect of this Trust Certificate are
subordinated to the rights of the Noteholders as described in the Sale and
Servicing Agreement, the Indenture and the Trust Agreement, as applicable.

     It is the intent of the Depositor, Servicer, the Holder of the GP Interest
and Certificateholders that, for purposes of Federal income taxes, the Trust
will be disregarded as an entity apart from its owner if there is only one owner
for Federal income tax purposes, or, if there is more than one owner for Federal
income tax purposes, will be treated as a partnership and the Certificateholders
(including the Holder of the GP Interest) will be treated as partners in the
partnership. The Holder of the GP Interest and the other Certificateholders by
acceptance of a Trust Certificate, agree to treat, and to take no action
inconsistent with the treatment of, the Trust and the Trust Certificates for
such tax purposes as just described.

     Each Certificateholder, by its acceptance of a Trust Certificate, covenants
and agrees that such Certificateholder will not at any time institute against
the Trust or the Depositor, or join in any institution against the Trust or the
Depositor of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings, or other proceedings under any United States Federal or
state bankruptcy or similar law in connection with any obligations relating to
the Trust Certificates, the Notes, the Trust Agreement or any of the Basic
Documents.

     Distributions on this Trust Certificate will be made as provided in the
Trust Agreement by the Owner Trustee by wire transfer or check mailed to the
Certificateholder of record in the Trust Certificate Register without the
presentation or surrender of this Trust Certificate or the making of any
notation hereon. Except as otherwise provided in the Trust Agreement and
notwithstanding the above, the final distribution on this Trust Certificate will
be made after due notice by the Owner Trustee of the pendency of such
distribution and only upon presentation and surrender of this Trust Certificate
at the office or agency maintained for the purpose by the Owner Trustee in the
Borough of Manhattan, City of New York.

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

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

     THIS TRUST CERTIFICATE SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE
WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS.
<PAGE>
     IN WITNESS WHEREOF, the Owner Trustee, on behalf of the Trust and not in
its individual capacity, has caused this Trust Certificate to be duly executed.

Date:

                               THE MONEY STORE AUTO TRUST 1997-3


                               By: BANKERS TRUST (DELAWARE),
                                   solely as Owner Trustee and not in its
                                   individual capacity


                               By: ________________________
                                   Authorized Signatory


                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

                  This is one of the Trust Certificates of The Money
         Store Auto Trust 1997-3 referred to in the within-mentioned
         Trust Agreement.


Date:

                                    BANKERS TRUST (DELAWARE),
                                    solely as Owner Trustee and not in its
                                    individual capacity


                                    By:___________________________
                                       Authorized Signatory
<PAGE>
                         (Reverse of Trust Certificate)


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

     The Trust Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Depositor and the rights of the Certificateholders under the Trust Agreement at
any time by the Depositor and the Owner Trustee with the consent of the holders
of the Notes and the Trust Certificates evidencing not less than a majority of
the outstanding principal balance of the Notes and the Certificate Balance. Any
such consent by the holder of this Trust Certificate shall be conclusive and
binding on such holder and on all future holders of this Trust Certificate and
of any Trust Certificate issued upon the transfer hereof or in exchange hereof
or in lieu hereof whether or not notation of such consent is made upon this
Trust Certificate. The Trust Agreement also permits the amendment thereof, in
certain limited circumstances, without the consent of the holders of any of the
Trust Certificates.

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

     As provided in the Trust Agreement and subject to certain limitations
therein set forth, Trust Certificates are exchangeable for new Trust
Certificates in authorized denominations evidencing the same aggregate
denomination, as requested by the holder surrendering the same. No service
charge will be made for any such registration of transfer or exchange, but the
Owner Trustee or the Certificate Registrar may require payment of a sum
sufficient to cover any tax or governmental charge payable in connection
therewith.

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

     The obligations and responsibilities created by the Trust Agreement and the
Trust created thereby shall terminate upon the payment to Certificateholders of
all amounts required to be paid to them pursuant to the Trust Agreement and the
Sale and Servicing Agreement and the disposition of all property held as part of
the Owner Trust Estate. The Servicer may at its option purchase the corpus of
the Trust at a price specified in the Sale and Servicing Agreement, and such
purchase of the Receivables and other property of the Trust will effect early
retirement of the Trust Certificates; however, such right of purchase is
exercisable, subject to certain restrictions, only as of the last day of any
Monthly Period as of which the Pool Balance is 5% or less of the Initial Pool
Balance. In addition, if the Servicer does not exercise its option to purchase
the Receivables within 90 days after the last day of the Monthly Period as of
which such right can first be exercised, an auction sale shall be conducted (as
described in the Sale and Servicing Agreement) and such auction shall effect
early retirement of the Certificates.
<PAGE>
                                   ASSIGNMENT


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

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE

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



the within Trust Certificate, and all rights thereunder, hereby
irrevocably constituting and  appointing


_______________________________________________ Attorney to transfer said Trust
Certificate on the books of the Trust Certificate Registrar, with full power of
substitution in the premises.


Dated:

                              *
                              Signature Guaranteed:

                              *


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



                                    [FORM OF]
                             CERTIFICATE OF TRUST OF
                        THE MONEY STORE AUTO TRUST 1997-3


     THIS Certificate of Trust of The Money Store Auto Trust 1997-3 (the
"Trust"), dated as of __________ __, 199__, is being duly executed and filed by
__________________________, a ________________ and ________________________, an
individual, as trustees, to form a business trust under the Delaware Business
Trust Act (12 DEL. CODE, ss. 3801 ET SEQ.).

     1. NAME. The name of the business trust formed hereby is The Money Store
Auto Trust 1997-3.

     2. This Certificate of Trust will be effective __, 199 .

     IN WITNESS WHEREOF, the undersigned, being the sole trustees of the Trust,
have executed this Certificate of Trust as of the date first above written.

                                            BANKERS TRUST (DELAWARE), not in its
                                            individual capacity but solely as
                                            owner trustee of the Trust.



                                            By:________________________________
                                               Name:
                                               Title:
<PAGE>
                                                                    EXHIBIT C


                                INVESTMENT LETTER


The Money Store, Inc.
TMS Auto Holdings, Inc.
2840 Morris Avenue
Union, New Jersey  07083

Bankers Trust (Delaware)
Not in its individual capacity but
  solely as Owner Trustee
E.A. Delle Donne Corporate Center
Montgomery Building, 1011 Centre Road
Suite 200
Wilmington, Delaware 19805

         Re:  THE MONEY STORE AUTO TRUST 1997-3

Ladies and Gentlemen:

     In connection with its purchase of certain Trust Certificates (the
"Certificates") of The Money Store Auto Trust 1997-3, the purchaser named below
(the "Purchaser") or, if an investment adviser is executing this Investment
Letter on the Purchaser's behalf, such investment adviser represents, warrants
and certifies that:

          (i)    it understands that the Certificates are not being and will not
                 be registered under the Securities Act of 1933, as amended (the
                 "1933 Act"), and are not being registered or qualified under
                 any state securities or "blue sky" laws and are being sold to
                 the Purchaser in a transaction that is exempt from the
                 registration requirements of the 1933 Act. The Purchaser is an
                 "accredited investor" as defined in Rule 501(a)(1)-(3) of the
                 1933 Act and a sophisticated institutional investor that is
                 experienced in purchasing securities similar to the
                 Certificates. The Purchaser is able to bear the economic risk
                 of investment in the Certificates;

          (ii)   any information it desired concerning the Certificates, the
                 issuer thereof or any other matter it deemed relevant to its
                 decision to purchase the Certificates has been made available
                 to it. In this regard, it has carefully reviewed with its
                 counsel and understands the terms of the Trust Agreement
                 pursuant to which the Trust was formed and agrees to be bound
                 by all the terms thereof, including those relating to
                 restrictions on transfer;

          (iii)  the Purchaser's purchase of the Certificates would not cause it
                 to fail to comply fully with all applicable requirements of
                 each regulatory body having supervisory or other authority over
                 its operations or over its purchase of the Certificates. In
                 reaching its decision to purchase the Certificates, it has
                 conducted, with its experts and counsel, an independent
                 analysis of the economic and regulatory effects of the
                 transaction on the Purchaser based on the Purchaser's
                 circumstances and has concluded that the purchase of the
                 Certificates is appropriate for the Purchaser's circumstances;

          (iv)   the Purchaser has independently confirmed the federal, state
                 and local tax consequences of owning the Certificates;

          (v)    the Purchaser is acquiring the Certificates for its own
                 account, not as nominee for any other person, and not with a
                 present view to any distribution or other disposition of the
                 Certificates in violation of the provisions of the 1933 Act;

          (vi)   the Purchaser agrees the Certificates must be held indefinitely
                 by it (and may not be sold, pledged, hypothecated or in any way
                 disposed of) unless subsequently registered under the 1933 Act
                 or an exemption from the registration requirements of the 1933
                 Act is available and such transaction is exempt from all
                 applicable state securities or "blue sky" laws;

          (vii)  the Purchaser agrees that in the event that at some future time
                 it wishes to dispose of or exchange the Certificates (such
                 disposition or exchange not being currently foreseen or
                 contemplated), it will not transfer or exchange the
                 Certificates unless:

                    (A) (1) a letter to substantially the same effect as this
               letter is executed and delivered by the purchaser before the
               transfer or exchange is consummated, and (2) all offers or
               solicitations in connection with the sale, whether directly or
               through any agent acting on the Purchaser's behalf, are limited
               only to Eligible Purchasers and are not made by means of any form
               of general solicitation or general advertising whatsoever; and

                    (B) the Certificates are sold in any other transaction that
               does not require registration under the 1933 Act and a
               satisfactory opinion of counsel is furnished to the Owner Trustee
               such effect;

          (viii) the Purchaser is not, and is not purchasing for, or on behalf
                 of, (1) an employee benefit plan, retirement arrangement,
                 individual retirement account or Keogh Plan subject to either
                 Title I of the Employee Retirement Income Security Act of 1974,
                 as amended, or Section 4975 of the Internal Revenue Code of
                 1986, as amended, or (2) an entity (including an insurance
                 company general account) whose underlying assets include plan
                 assets by reason of any such plan's arrangements or account's
                 investment in any such entity.

          (ix)   the Purchaser understands that the Certificates bear, and will
                 continue to bear, a legend to substantially the following
                 effect:

          (x)    the Purchaser is a United States Person within the meaning of
                 Section 7701(a)(30) of the Internal Revenue code of 1986, as
                 amended

THIS TRUST CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "ACT"). THE HOLDER HEREOF, BY PURCHASING THIS TRUST CERTIFICATE,
AGREES THAT THIS TRUST CERTIFICATE MAY BE RESOLD, PLEDGED OR OTHERWISE
TRANSFERRED ONLY IN ACCORDANCE WITH ANY APPLICABLE STATE SECURITIES LAWS AND (1)
TO A PERSON WHO THE SELLER REASONABLY BELIEVES IS AN INSTITUTIONAL ACCREDITED
INVESTOR WITHIN THE MEANING OF RULE 501(A)(1)-(3) UNDER THE ACT THAT PURCHASES
FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF AN INSTITUTIONAL ACCREDITED INVESTOR,
OR (2) PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT.

THIS TRUST CERTIFICATE MAY NOT BE TRANSFERRED DIRECTLY OR INDIRECTLY TO (1)
EMPLOYEE BENEFIT PLANS, RETIREMENT ARRANGEMENTS, INDIVIDUAL RETIREMENT ACCOUNTS
OR KEOGH PLANS SUBJECT TO EITHER TITLE I OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED, OR SECTION 4975 OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED, OR (2) ENTITIES (INCLUDING INSURANCE COMPANY GENERAL
ACCOUNTS) WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF ANY SUCH
PLAN'S ARRANGEMENTS OR ACCOUNT'S INVESTMENT IN SUCH ENTITIES. FURTHER, THIS
TRUST CERTIFICATE MAY BE TRANSFERRED ONLY TO A UNITED STATES PERSON WITHIN THE
MEANING OF SECTION 7701(A)(30) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

THIS TRUST CERTIFICATE IS NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

     "ELIGIBLE PURCHASER" means a corporation, partnership or other entity which
it has reasonable grounds to believe and does believe can make representations
with respect to itself to substantially the same effect as the representations
set forth herein.

     Terms not otherwise defined shall have the meanings assigned to them in the
Trust Agreement.


                                                   Very truly yours,

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

                                                   By: ________________________
                                                         (Authorized Officer)


                                                              Exhibit 99.1

                         NOTE GUARANTY INSURANCE POLICY

OBLIGATIONS:       $135,000,000                           POLICY NUMBER: 24875
                   The Money Store Auto Trust 1997-3
                   Class A-1 and Class A-2 and Class A-3
                   Asset Backed Notes


     MBIA Insurance Corporation (the "Insurer"), in consideration of the payment
of the premium and subject to the terms of this Note Guaranty Insurance Policy
(this "Note Policy"), hereby unconditionally and irrevocably guarantees to any
Noteholder that an amount equal to each full and complete Note Insured Payment
will be received from the Insurer by The Chase Manhattan Bank, or its successor,
as Indenture Trustee for the Noteholders (the "Indenture Trustee"), on behalf of
the Noteholders, for distribution by the Indenture Trustee to each Noteholder of
each Noteholder's proportionate share of the Note Insured Payment. The Insurer's
obligations hereunder with respect to a particular Note Insured Payment shall be
discharged to the extent funds equal to the applicable Note Insured Payment are
received by the Indenture Trustee, whether or not such funds are properly
applied by the Indenture Trustee. Note Insured Payments shall be made only at
the time set forth in this Note Policy and no accelerated Note Insured Payments
shall be made regardless of any acceleration of the Obligations, unless such
acceleration is at the sole option of the Insurer.

     Notwithstanding the foregoing paragraph, this Note Policy does not cover
shortfalls, if any, attributable to the liability of the Trust or the Indenture
Trustee for withholding taxes, if any (including interest and penalties in
respect of any such liability).

     The Insurer will pay any Note Insured Payment that is a Note Preference
Amount on the Business Day following receipt on a Business Day by the Fiscal
Agent (as described below) of (i) a certified copy of the order requiring the
return of preference payment, (ii) an opinion of counsel satisfactory to the
Insurer that such order is final and not subject to appeal, (iii) an assignment
in such form as is reasonably required by the Insurer, irrevocably assigning to
the Insurer all rights and claims of the Noteholder relating to or arising under
the Obligations against the debtor which made such preference payment or
otherwise with respect to such preference payment and (iv) appropriate
instruments to effect the appointment of the Insurer as agent for such
Noteholder in any legal proceeding related to such preference payment, such
instruments being in a form satisfactory to the Insurer, provided that if such
documents are received after 12:00 noon New York City time on such Business Day,
they will be deemed to be received on the following Business Day. Such payments
shall be disbursed to the receiver or trustee in bankruptcy named in the final
order of the court exercising jurisdiction on behalf of the Noteholder and not
to any Noteholder directly unless such Noteholder has returned principal or
interest paid on the Obligations to such receiver or trustee in bankruptcy, in
which case such payment shall be disbursed to such Noteholder.

     The Insurer will pay any other amount payable hereunder no later than 12:00
noon New York City time on the later of the Distribution Date on which the
related Note Deficiency Amount is due or the second Business Day following
receipt in New York, New York on a Business Day by State Street Bank and Trust
Company, N.A., as Fiscal Agent for the Insurer or any successor fiscal agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described below),
provided that if such Notice is received after 12:00 noon New York City time on
such Business Day, it will be deemed to be received on the following Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise insufficient for the purpose of making claim hereunder it shall be
deemed not to have been received by the Fiscal Agent for purposes of this
paragraph, and the Insurer or the Fiscal Agent, as the case may be, shall
promptly so advise the Indenture Trustee and the Indenture Trustee may submit an
amended Notice.

     Note Insured Payments due hereunder unless otherwise stated herein will be
disbursed by the Fiscal Agent to the Indenture Trustee on behalf of the
Noteholders by wire transfer of immediately available funds in the amount of the
Note Insured Payment less, in respect of Note Insured Payments related to Note
Preference Amounts, any amount held by the Indenture Trustee for the payment of
such Note Insured Payment and legally available therefor.

     The Fiscal Agent is the agent of the Insurer only and the Fiscal Agent
shall in no event be liable to Noteholders for any acts of the Fiscal Agent or
any failure of the Insurer to deposit or cause to be deposited, sufficient funds
to make payments due under this Note Policy.

     Subject to the terms of the Agreement, the Insurer shall be subrogated to
the rights of each Noteholder to receive payments under the Obligations to the
extent of any payment by the Insurer hereunder.

     As used herein, the following terms shall have the following meanings:

     "Agreement" means the Sale and Servicing Agreement dated as of May 31, 1997
among The Money Store Auto Trust 1997-3 as Issuer, TMS Auto Holdings, Inc., as
Seller, The Money Store Auto Finance Inc., as Servicer and The Money Store Inc..
as Representative, without regard to any amendment or supplement thereto.

     "Business Day" means any day other than a Saturday, a Sunday or a day on
which the Insurer or banking institutions in New York City or in the city in
which the corporate trust office of the Indenture Trustee is located are
authorized or obligated by law or executive order to close.

     "Note Deficiency Amount" means (i) for any Distribution Date, (a) the
excess, if any, of the Noteholders' Interest Distributable Amount over the
Distribution Amount remaining after payment of amounts pursuant to Section
5.6(b)(i) and (ii) of the Agreement and (b) the excess, if any, of the
Noteholders' Principal Distributable Amount over the Distribution Amount
remaining after payment of amounts pursuant to Section 5.6(b)(i)-(iii) of the
Agreement and (ii) for any Distribution Date prior to the Parity Date, the
Accelerated Principal Distributable Amount.

     "Noteholder" means each holder of a Note who, on the applicable
Distribution Date, is entitled under the terms of the applicable Obligations to
payment thereunder.

     "Note Insured Payment" means (i) as of any Distribution Date any Note
Deficiency Amount and (ii) any Note Preference Amount.

     "Note Preference Amount" means any amount previously distributed to a
Noteholder on the Obligations that is recoverable and sought to be recovered as
a voidable preference by a trustee in bankruptcy pursuant to the United States
Bankruptcy Code (11 U.S.C.), as amended from time to time in accordance with a
final nonappealable order of a court having competent jurisdiction.

     "Notice" means the telephonic or telegraphic notice, promptly confirmed in
writing by telecopy substantially in the form of Exhibit A attached hereto, the
original of which is subsequently delivered by registered or certified mail,
from the Indenture Trustee specifying the Note Insured Payment which shall be
due and owing on the applicable Distribution Date.

     Capitalized terms used herein and not otherwise defined herein shall have
the respective meanings set forth in the Agreement as of the date of execution
of this Note Policy, without giving effect to any subsequent amendment to or
modification of the Agreement unless such amendment or modification has been
approved in writing by the Insurer.

     Any notice hereunder or service of process on the Fiscal Agent may be made
at the address listed below for the Fiscal Agent or such other address as the
Insurer shall specify in writing to the Indenture Trustee.

     The notice address of the Fiscal Agent is 15th Floor, 61 Broadway, New
York, New York 10006 Attention: Municipal Registrar and Paying Agency, or such
other address as the Fiscal Agent shall specify to the Indenture Trustee in
writing.

     This Note Policy is being issued under and pursuant to, and shall be
construed under, the laws of the State of New York, without giving effect to the
conflict of laws principles thereof.

     The insurance provided by this Note Policy is not covered by the
Property/Casualty Insurance Security Fund specified in Article 76 of the New
York Insurance Law.

     This Note Policy is not cancelable for any reason. The premium on this Note
Policy is not refundable for any reason including payment, or provision being
made for payment, prior to maturity of the Obligations.

     IN WITNESS WHEREOF, the Insurer has caused this Note Policy to be executed
and attested this 29th day of September, 1997.

                                    MBIA INSURANCE CORPORATION


                                    By_________________________
                                      President


                                    Attest:


                                    By_________________________
                                      Assistant Secretary

<PAGE>

                                    EXHIBIT A

                           TO NOTE GUARANTY INSURANCE
                              POLICY NUMBER: 24875

                           NOTICE UNDER NOTE GUARANTY
                         INSURANCE POLICY NUMBER: 24875


State Street Bank and Trust Company, N.A., as Fiscal Agent
for MBIA Insurance Corporation
15th Floor
61 Broadway New York, NY 10006
Attention: Municipal Registrar and
Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk, NY 10504


     The undersigned, a duly authorized officer of The Chase Manhattan Bank, as
indenture trustee (the "Indenture Trustee"), hereby certifies to State Street
Bank and Trust Company, N.A. (the "Fiscal Agent") and MBIA Insurance Corporation
(the "Insurer"), with reference to Note Guaranty Insurance Policy Number: 24875
(the "Note Policy") issued by the Insurer in respect of the $135,000,000 The
Money Store Auto Trust 1997-3, Class A-1, and Class A-2 Asset Baked Notes and
Class A-3 Asset Backed Notes (the "Obligations"), that:

                  (i) the Indenture Trustee is the indenture trustee under the
          Indenture dated as of August 31, 1997 among the Trust and the 
          Indenture Trustee, without regard to any amendment or supplement 
          thereto;

                  (ii) the amount due under clause (i) (a) of the definition of
          Note Deficiency Amount for the Distribution Date occurring on [ ] (the
          "Applicable Distribution Date") is $[ ];

                  (iii) the amount due under clause (i) (b) of the definition of
          Note Deficiency Amount for the Applicable Distribution Date is $[ ];

                  (iv)  the amount due under clause (ii) of the definition of
          Note Deficiency Amount for the Applicable Distribution Date is $[   ];

                  (v) the sum of the amounts listed in paragraphs (ii) (iii) and
          (iv) above is $[ ] (the "Note Deficiency Amount");

                  (vi) the amount of previously distributed payments on the
          Obligations that is recoverable and sought to be recovered as a
          voidable preference by a trustee in bankruptcy pursuant to the
          Bankruptcy Code in accordance with a final nonappealable order of a
          court having competent jurisdiction is $[ ] (the "Note Preference
          Amount");

                  (vii) the total Note Insured Payment due is $[ ], which
          amount equals the sum of the Note Deficiency Amount and the Note
          Preference Amount;

                  (viii) the Indenture Trustee is making a claim under and
          pursuant to the terms of the Note Policy for the dollar amount of the
          Note Insured Payment set forth in (iv) above to be applied to the
          payment of the Note Deficiency Amount for the Applicable Distribution
          Date in accordance with the Agreement and for the dollar amount of the
          Note Insured Payment set forth in (v) above to be applied to the
          payment of any Note Preference Amount; and

                  (ix) the Indenture Trustee directs that payment of the
          Note Insured Payment be made to the following account by bank wire
          transfer of federal or other immediately available funds in accordance
          with the terms of the Note Policy: [TRUSTEE'S ACCOUNT NUMBER].

     Any capitalized term used in this Notice and not otherwise defined herein
shall have the meaning assigned thereto in the Note Policy.

     Any Person Who Knowingly And With Intent To Defraud Any Insurance Company
or Other Person Files An Application For Insurance or Statement of Claim
Containing Any Materially False Information, or Conceals For The Purpose of
Misleading, Information Concerning Any Fact Material Thereto, Commits A
Fraudulent Insurance Act, Which Is A Crime, And Shall Also Be Subject To A Civil
Penalty Not To Exceed Five Thousand Dollars And The Stated Value of The Claim
For Each Such Violation.

     IN WITNESS WHEREOF, the Indenture Trustee has executed and delivered this
Notice under the Note Policy as of the [ ] day of [ ].

                            THE CHASE MANHATTAN BANK,
                              as Indenture Trustee


                                            By_________________________
                                            Title______________________


                                                        Exhibit 99.2
 
Initial Receivables The Money Store Auto Trust 1997-3
<TABLE>
<CAPTION>

                                POOL BAL                 LOANS                  AVG BAL          MIN BAL       MAX BAL
                             ----------------          ----------           --------------      ------------   -------------
<S>                           <C>                       <C>                  <C>                <C>            <C>      
                              84,216,591.11             8,180.00             10,295.43          1,302.86       36,590.55


WTD AVERAGES                         MIN                  MAX                  WTD AVG
- -------------------------           ------                ------              --------------
CURBAL2                            1,302.86            36,590.55             11,879.64
INTRATE                                10.9                29.92                  19.3
REMTERM2                                 12                   73                 54.42
ORIGTERM2                                12                   73                 55.67

REMAINING BALANCE                      LOANS             AMOUNT                 AMT %            SORT ORDER
- ----------------------------        ----------         ------------            ----------      -------------
<S>                                      <C>          <C>                         <C>                  <C>
$0,000.00 to $2,499.99                   50           107,998.22                  0.13                 1
$2,500.00 to $4,999.99                  647         2,602,131.48                  3.09                 2
$5,000.00 to $7,499.99                1,363         8,684,071.75                 10.31                 3
$7,500.00 to $9,999.99                2,066        18,171,507.73                 21.58                 4
$10,000.00 to $12,499.99              1,861        20,740,605.18                 24.63                 5
$12,500.00 to $14,999.99              1,185        16,161,760.88                 19.19                 6
$15,000.00 to $17,499.99                606         9,730,136.48                 11.55                 7
$17,500.00 to $19,999.99                277         5,150,490.24                  6.12                 8
$20,000.00 to  $22,499.99                67         1,397,108.61                  1.66                 9
$22,500.00 to  $24,999.99                36           845,302.09                  1.00                10
$25,000.00 to  $27,499.99                13           343,850.24                  0.41                11
$27,500.00 to  $29,999.99                 3            85,142.15                  0.10                12
$30,000.00 to  $32,499.99                 3            92,560.68                  0.11                13
$32,500.00 to  $34,499.99                 2            67,334.83                  0.08                14
$35,000.00 to  $37,499.99                 1            36,590.55                  0.04                15


ANNUAL INTEREST RATE                  LOANS              AMOUNT                    AMT %             SORT ORDER
- -----------------------------       ----------         ------------             ----------          -------------
<S>                                       <C>           <C>                       <C>                  <C>
Less Than 11.00%                          1             8,653.77                  0.01                 1
11.000% to 11.999%                        2            43,754.16                  0.03                 3
13.000% to 13.999%                        4            48,383.29                  0.06                 4
14.000% to 14.999%                       66           933,862.05                  1.11                 5
15.000% to 15.999%                      135         1,751,213.98                  2.08                 6
16.000% to 16.999%                      504         7,077,838.11                  8.40                 7
17.000% to 17.999%                    1,207        15,279,369.24                 18.14                 8
18.000% to 18.999%                    1,494        16,975,341.77                 20.16                 9
19.000% to 19.999%                    1,017        10,972,617.15                 13.03                10
20.000% to 20.999%                    1,413        13,176,002.59                 15.65                11
21.000% to 21.999%                    1,209         9,538,399.58                 11.33                12
22.000% to 22.999%                      335         2,710,903.86                  3.22                13
23.000% to 23.999%                      292         2,373,648.87                  2.82                14
24.000% to 24.999%                      242         1,610,927.65                  1.91                15
25.000% to 25.999%                      142           934,132.28                  1.11                16
26.000% to 26.999%                       52           359,660.56                  0.43                17
27.000% to 27.999%                       10            68,574.92                  0.08                18
28.000% to 28.999%                       20           144,277.57                  0.17                19
29.000% to 29.999%                       34           185,275.71                  0.22                20


PRECOMPUTED OR SIMPLE                 LOANS            AMOUNT                     AMT %
- ---------------------------      -------------     ------------                  ----------
<S>                                   <C>          <C>                           <C>  
Precomputed                           2,898        27,902,779.80                 33.13
Simple                                5,282        56,313,811.31                 66.87


STATE                                 LOANS              AMOUNT                   AMT %
- ----------                          ----------         ------------              ---------
<S>                                     <C>         <C>                           <C> 
Alabama                                 153         1,661,014.52                  1.97
Arizona                                 156         1,643,742.31                  1.95
California                            1,595        14,178,258.05                  6.84
Colorado                                157         1,426,656.45                  1.69
Connecticut                             113         1,197,052.13                  1.42
Delaware                                 20           222,359.27                  0.26
Florida                                 500         5,392,438.59                  6.40
Georgia                                 428         5,228,277.42                  6.21
Idaho                                    21           151,247.02                  0.18
Illinois                                476         5,294,645.35                  6.29
Indiana                                 264         2,504,246.59                  2.97
Iowa                                     47           470,183.84                  0.56
Kansas                                   95         1,078,233.93                  1.28
Kentucky                                125         1,147,181.97                  1.36
Maine                                    12            83,772.97                  0.10
Maryland                                126         1,341,838.06                  1.59
Massachusetts                            92           753,875.88                  0.90
Michigan                                122         1,519,520.68                  1.80
Minnesota                                56           549,782.64                  0.65
Mississippi                             132         1,666,476.74                  1.98
Missouri                                164         1,690,217.66                  2.01
Montana                                  13           146,232.61                  0.17
Nebraska                                  1             7,920.00                  0.01
Nevada                                  300         2,709,343.81                  3.22
New Hampshire                            45           349,738.26                  0.42
New Jersey                              321         3,076,251.74                  3.65
New Mexico                              110         1,120,646.14                  1.33
North Carolina                          161         2,008,167.12                  2.38
North Dakota                              9            72,346.70                  0.09
Ohio                                    227         2,395,632.04                  2.84
Oklahoma                                137         1,468,644.20                  1.74
Oregon                                  279         2,324,815.16                  2.76
Pennsylvania                            222         2,480,888.90                  2.95
Rhode Island                             46           404,436.51                  0.48
South Carolina                          155         1,659,168.16                  1.97
South Dakota                              4            36,485.00                  0.04
Tennessee                               148         1,856,367.32                  2.20
Texas                                   571         6,606,802.27                  7.85
Utah                                    129         1,424,686.31                  1.69
Vermont                                   6            69,230.12                  0.08
Virginia                                203         2,262,777.39                  2.69
Washington                              146         1,449,423.11                  1.72
Wisconsin                                87         1,010,029.74                  1.20
Wyoming                                   6            75,536.43                  0.09


REMAINING TERM                        LOANS              AMOUNT                 LOAN %             AMT %         SORT ORDER
- ----------------------------        ----------         ------------           ------------       ----------    -------------
<S>                                       <C>           <C>                       <C>               <C>               <C>
7 Months to 12 Months                     4             7,207.31                  0.05              0.01              2
13 Months to 18 Months                   61           192,852.93                  0.75              0.23              3
19 Months to 24 Months                  236           910,854.78                  2.89              1.08              4
25 Months to 30 Months                  212                                       2.59              1.28              5
31 Months to 36 Months                  867         5,379,659.78                  10.6              6.39              6
37 Months to 42 Months                  529         4,018,079.45                  6.47              4.77              7
43 Months to 48 Months             1,418.00        12,411,587.29                 17.33             14.74              8
49 Months to 54 Months             1,116.00        11,576,647.33                 13.64             13.75              9
55 Months to 60 Months             2,794.00        34,618,479.59                 34.16             41.11             10
61 Months to 66 Months                  736        10,321,272.14                     9             12.26             11
67 Months to 72 Months                  185         3,236,528.34                  2.26              3.84             12
73 Months to 78 Months                   22           462,594.76                  0.27              0.55             13


LOAN TYPE                             LOANS            AMOUNT                     AMT %
- ------------------                  ----------     ------------                  ----------
NEW                                     741        10,941,066.21                 12.99
USED                                  7,439        73,275,524.90                 87.01

ORIGINAL TERM                          LOANS              AMOUNT                  AMT %              SORT ORDER
- --------------------------          ----------         ------------              ----------        -------------
<S>                                       <C>           <C>                       <C>                  <C>
7 to 12 Months                            4             7,207.31                  0.01                 2
13 to 18 Months                          60           189,304.30                  0.22                 3
19 to 24 Months                         236           910,854.78                  1.08                 4
25 to 30 Months                         209         1,066,787.71                  1.27                 5
31 to 36 Months                           3            16,422.95                  0.02                 6
37 to 42 Months                         887         5,516,660.25                  6.55                 7
43 to 48 Months                         549         4,219,260.94                  5.01                 8
49 to 54 Months                       1,521        13,413,294.06                 15.93                 9
55 to 60 Months                       1,100        11,635,194.32                 13.82                10
61 to 66 Months                       3,112        38,866,149.88                 46.15                11
67 to 72 Months                         377         6,057,140.20                  7.19                12
73 to 78 Months                         122         2,318,314.41                  2.75                13
</TABLE>
<PAGE>




<TABLE>
<CAPTION>

                        THE MONEY STORE AUTO TRUST 1997-3

The following table is the pool stratifications for the second pool of auto
loans for THE MONEY STORE AUTO TRUST 1997-3. 

                                                     POOL BAL              LOANS          AVG BAL        MIN BAL
                                              ----------------         ----------   -------------- --------------

<S>                                              <C>                     <C>             <C>             <C>     
                                                 31,182,303.98           2,858.00        10,910.53       1,488.00

WTD AVERAGES                                              MIN                MAX          WTD AVG
- -------------------------                              ------             ------   --------------
CURBAL2                                               1,488.00          29,259.99        12,362.94
INTRATE                                                  14.00              29.91            19.13
REMTERM2                                                 12.00              73.00            55.79
ORIGTERM2                                                12.00              76.00            56.68

REMAINING BALANCE                                        LOANS             AMOUNT           LOAN %          AMT %
- ---------------------------                         ----------       ------------     ------------     ----------
$0.00 - $2,499.99                                        11.00          22,611.11             0.38           0.07
$2,500.00 - $4,999.99                                   159.00         640,391.11             5.56           2.05
$5,000.00 - $7,499.99                                   381.00       2,432,564.48            13.33           7.80
$7,500.00 - $9,999.99                                   684.00       6,033,310.70            23.93          19.35
$10,000.00 -$12,499.99                                  706.00       7,890,747.79            24.70          25.31
$12,500.00 -$14,999.99                                  498.00       6,805,985.65            17.42          21.83
$15,000.00 -$17,499.99                                  252.00       4,046,229.46             8.82          12.98
$17,500.00 -$19,999.99                                  111.00       2,046,533.91             3.88           6.56
$20,000.00 -$22,499.99                                   34.00         716,602.57             1.19           2.30
$22,500.00 -$24,999.99                                   15.00         357,048.55             0.52           1.15
$25,000.00 -$27,499.99                                    4.00         104,440.99             0.14           0.33
$27,500.00 -$29,999.99                                    3.00          85,837.66             0.10           0.28

ANNUAL INTEREST RATE                                     LOANS             AMOUNT           LOAN %          AMT %
- -------------------------------                       ----------       ------------     ------------     ----------
14.000% - 14.999%                                        34.00         531,286.51             1.19           1.70
15.000% - 15.999%                                        62.00         831,358.31             2.17           2.67
16.000% - 16.999%                                       195.00       2,871,187.96             6.82           9.21
17.000% - 17.999%                                       406.00       5,225,513.60            14.21          16.76
18.000% - 18.999%                                       582.00       6,868,695.87            20.36          22.03
19.000% - 19.999%                                       435.00       4,803,173.71            15.22          15.40
20.000% - 20.999%                                       432.00       4,316,075.40            15.12          13.84
21.000% - 21.999%                                       339.00       2,845,563.48            11.86           9.13
22.000% - 22.999%                                       131.00       1,114,505.72             4.58           3.57
23.000% - 23.999%                                        93.00         730,179.08             3.25           2.34
24.000% - 24.999%                                        68.00         463,175.83             2.38           1.49
25.000% - 25.999%                                        33.00         236,856.86             1.15           0.76
26.000% - 26.999%                                        24.00         194,316.49             0.84           0.62
27.000% - 27.999%                                         6.00          35,590.53             0.21           0.11
28.000% - 28.999%                                        12.00          82,707.87             0.42           0.27
29.000% - 29.999%                                         6.00          32,116.76             0.21           0.10

PRECOMPUTED OR SIMPLE                                    LOANS             AMOUNT           LOAN %          AMT %
- ----------------------------------                   ----------       ------------     ------------     ----------
Precomputed                                             902.00       9,174,672.84            31.56          29.42
Simple                                                1,956.00      22,007,631.14            68.44          70.58
STATE                                                    LOANS             AMOUNT           LOAN %          AMT %
- ----------                                            ----------       ------------     ------------     ----------
AL                                                      100.00       1,146,209.50             3.50           3.68
AZ                                                       54.00         568,716.68             1.89           1.82
CA                                                      447.00       4,398,228.34            15.64          14.10
CO                                                       68.00         656,036.35             2.38           2.10
CT                                                       57.00         661,409.15             1.99           2.12
DE                                                        6.00          66,468.13             0.21           0.21
FL                                                      195.00       2,218,607.73             6.82           7.11
GA                                                      172.00       2,240,592.27             6.02           7.19
IA                                                       23.00         250,419.79             0.80           0.80
ID                                                        6.00          60,283.11             0.21           0.19
IL                                                      171.00       1,964,577.30             5.98           6.30
IN                                                       93.00         939,011.78             3.25           3.01
KS                                                       31.00         360,814.39             1.08           1.16
KY                                                       60.00         571,226.86             2.10           1.83
MA                                                       38.00         329,966.97             1.33           1.06
MD                                                       37.00         424,377.35             1.29           1.36
ME                                                        7.00          46,134.10             0.24           0.15
MI                                                       53.00         704,917.75             1.85           2.26
MN                                                       42.00         512,977.39             1.47           1.65
MO                                                       39.00         419,226.64             1.36           1.34
MS                                                       29.00         366,599.68             1.01           1.18
MT                                                        4.00          37,814.85             0.14           0.12
NC                                                       45.00         648,081.62             1.57           2.08
ND                                                        1.00           9,827.00             0.03           0.03
NH                                                       20.00         169,156.63             0.70           0.54
NJ                                                      114.00       1,096,189.37             3.99           3.52
NM                                                       38.00         385,821.62             1.33           1.24
NV                                                       75.00         702,109.17             2.62           2.25
OH                                                       89.00         938,836.50             3.11           3.01
OK                                                       44.00         465,436.83             1.54           1.49
OR                                                       62.00         529,766.25             2.17           1.70
PA                                                       72.00         867,430.23             2.52           2.78
RI                                                       15.00         132,239.71             0.52           0.42
SC                                                       77.00         831,900.97             2.69           2.67
SD                                                        4.00          31,860.42             0.14           0.10
TN                                                       58.00         768,727.34             2.03           2.47
TX                                                      187.00       2,233,897.06             6.54           7.16
UT                                                       54.00         544,918.22             1.89           1.75
VA                                                       88.00         960,384.25             3.08           3.08
VT                                                        1.00           4,837.07             0.03           0.02
WA                                                       53.00         596,109.68             1.85           1.91
WI                                                       26.00         293,125.93             0.91           0.94
WY                                                        3.00          27,032.00             0.10           0.09


REMAINING TERM                                           LOANS             AMOUNT           LOAN %          AMT %
- ----------------------------                         ----------       ------------     ------------     ----------
12 Months to 17 Months                                    4.00          11,295.83             0.14           0.04
18 Months to 23 Months                                   27.00          94,528.70             0.94           0.30
24 Months to 29 Months                                   43.00         166,701.64             1.50           0.53
30 Months to 35 Months                                   76.00         419,199.70             2.66           1.34
36 Months to 41 Months                                  241.00       1,543,181.88             8.43           4.95
42 Months to 47 Months                                  219.00       1,772,256.42             7.66           5.68
48 Months to 53 Months                                  508.00       4,780,790.42            17.77          15.33
54 Months to 59 Months                                  474.00       5,319,793.18            16.59          17.06
60 Months to 65 Months                                1,056.00      13,519,077.20            36.95          43.35
66 Months to 71 Months                                  139.00       2,229,740.58             4.86           7.15
72 Months to 73 Months                                   71.00       1,325,738.43             2.48           4.25


LOAN TYPE                                                LOANS             AMOUNT           LOAN %          AMT %
- ------------------                                   ----------       ------------     ------------     ----------
NEW                                                     302.00       4,613,987.85            10.57          14.80
USED                                                  2,556.00      26,568,316.13            89.43          85.20

ORIGINAL TERM                                            LOANS             AMOUNT           LOAN %          AMT %
- --------------------------                           ----------       ------------     ------------     ----------
7 Months to 12 Moths                                      1.00           1,938.00             0.03           0.01
13 Months to 18 Months                                   13.00          42,688.19             0.45           0.14
19 Months to 24 Months                                   56.00         212,293.92             1.96           0.68
25 Months to 30 Months                                   44.00         228,163.33             1.54           0.73
31 Months to 36 Months                                    1.00           5,332.50             0.03           0.02
37 Months to 42 Months                                  253.00       1,566,784.82             8.85           5.02
43 Months to 48 Months                                  193.00       1,518,353.09             6.75           4.87
49 Months to 54 Months                                  513.00       4,734,065.04            17.95          15.18
55 Months to 60 Months                                  412.00       4,476,603.73            14.42          14.36
61 Months to 66 Months                                1,154.00      14,707,062.02            40.38          47.16
67 Months to 72 Months                                  143.00       2,289,716.62             5.00           7.34
73 Months to 78 Months                                   75.00       1,399,302.72             2.62           4.49
</TABLE>


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