FORD CREDIT AUTO RECEIVABLES TWO L P
8-K, 1998-06-10
ASSET-BACKED SECURITIES
Previous: SAPIENT CORP, S-3, 1998-06-10
Next: JAKKS PACIFIC INC, 10KSB40/A, 1998-06-10



<PAGE>   1





                       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) May 28, 1998


                   FORD CREDIT AUTO OWNER TRUST Series 1998-B
            (Ford Credit Auto Receivables Two L.P. - Originator)       
        -------------------------------------------------------------
            (Exact name of registrant as specified in its charter)


Delaware                             333-1245                   38-3295857 
- --------                           ------------                 ----------
(State or other juris-      (Commission File Number)           (IRS Employer
diction of incorporation                                         I.D. No.)



The American Road, Dearborn, Michigan                           48121   
- ----------------------------------------                      ----------
(Address of principal executive offices)                      (Zip Code)


Registrant's telephone number, including area code  313-322-3000


<PAGE>   2



Item 5.  Other Events

        In connection with the issuance by Ford Credit Auto Owner Trust  1998-B
(the "Trust") of Asset Backed Securities pursuant to the Prospectus dated May
13, 1998 and the Prospectus Supplement dated May 19, 1998 filed with the
Securities and Exchange Commission pursuant to its Rule 424(b)(2), Ford Credit
Auto Receivables Two L.P. ("FCARTLP") is filing the exhibits listed below to
this Current Report on Form 8-K which are incorporated by reference herein.

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

                                    EXHIBITS
<TABLE>
<CAPTION>
Designation          Description                             Method of
                                                             Filing          
- -----------          ------------                            ----------------
<S>                  <C>                                     <C>
Exhibit 4.1          Conformed copy of the Indenture         Filed with
                     dated as of May 1, 1998 between         this Report.
                     the Trust and Indenture Trustee.

Exhibit 4.2          Conformed copy of the Amended and       Filed with
                     Restated Trust Agreement dated as       this Report.
                     of May 1, 1998 between FCARTLP 
                     and PNC Bank, Delaware.

Exhibit 8.1          Opinion of Skadden, Arps, Slate,        Filed with
                     Meagher & Flom LLP with respect to      this Report.
                     certain federal income tax matters.
</TABLE>



<PAGE>   3

<TABLE>
<CAPTION>
Designation          Description                             Method of
                                                             Filing        
- -----------          ------------                            --------------
<S>                  <C>                                     <C>
Exhibit 8.2          Opinion of J. D. Bringard, General      Filed with
                     Counsel of Ford Credit relating to      this Report.
                     certain Michigan tax matters.

Exhibit 23.1         Consent of Skadden, Arps, Slate,
                     Meagher & Flom LLP (included as part
                     of Exhibit 8.1).

Exhibit 23.2         Consent of J.D. Bringard, General
                     Counsel of Ford Credit (included
                     as part of Exhibit 8.2).

Exhibit 99.1         Conformed copy of the Sale and          Filed with
                     Servicing Agreement dated as of         this Report.
                     May 1, 1998 among FCARTLP, 
                     Ford Credit and the Trust.

Exhibit 99.2         Conformed copy of the Administration    Filed with
                     Agreement dated as of May 1, 1998       this Report.
                     among Ford Credit, as administrator,
                     the Indenture Trustee and the Trust.

Exhibit 99.3         Conformed copy of the Purchase          Filed with
                     Agreement dated as of May 1, 1998       this Report.
                     between Ford Credit and FCARTLP.

Exhibit 99.4         Appendix A - Defined Terms.             Filed with
                                                             this Report.
</TABLE>


                                   SIGNATURE

     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 on the date indicated.

                                    Ford Credit Auto Receivables Two L.P.
                                                (Registrant)

                                    By:  Ford Credit Auto Receivables
                                         Two, Inc., General Partner


Date:  June 9, 1998                By:/s/R. P. Conrad               
                                    ----------------------------------------
                                    Assistant Secretary




<PAGE>   4

                                 EXHIBIT INDEX


<TABLE>
<CAPTION>
Designation                 Description
- -----------                 -----------
<S>                  <C>
Exhibit 4.1          Conformed copy of the Indenture
                     dated as of May 1, 1998 between
                     the Trust and Indenture Trustee.

Exhibit 4.2          Conformed copy of the Amended and
                     Restated Trust Agreement dated as of 
                     May 1, 1998 between FCARTLP and PNC
                     Bank, Delaware.

Exhibit 8.1          Opinion of Skadden, Arps, Slate,
                     Meagher & Flom LLP with respect to
                     certain federal income tax matters.

Exhibit 8.2          Opinion of J. D. Bringard, General
                     Counsel of Ford Credit, relating to
                     certain Michigan tax matters.

Exhibit 23.1         Consent of Skadden, Arps, Slate,
                     Meagher & Flom LLP (included as part
                     of Exhibit 8.1).

Exhibit 23.2         Consent of J.D. Bringard, General
                     Counsel of Ford Credit (included
                     as part of Exhibit 8.2).

Exhibit 99.1         Conformed copy of the Sale and Servicing
                     Agreement dated as of May 1, 1998
                     among FCARTLP, Ford Credit and the
                     Trust.

Exhibit 99.2         Conformed copy of the Administration
                     Agreement dated as of May 1, 1998
                     among Ford Credit, as administrator,
                     the Indenture Trustee and the Trust.

Exhibit 99.3         Conformed copy of the Purchase Agreement
                     dated as of May 1, 1998 between
                     Ford Credit and FCARTLP.

Exhibit 99.4         Appendix A - Defined Terms.
</TABLE>


<PAGE>   1
                                                                EXHIBIT 4.1

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




                                   INDENTURE


                                    between


                      FORD CREDIT AUTO OWNER TRUST 1998-B,

                                   as Issuer


                                      and


                           THE CHASE MANHATTAN BANK,

                              as Indenture Trustee


                            Dated as of May 1, 1998




================================================================================
<PAGE>   2
                           CROSS REFERENCE TABLE (1)

<TABLE>
<CAPTION>
  TIA                                                                                                           Indenture
Section                                                                                                          Section
- -------                                                                                                          -------
<S>                                                                                                             <C>
310 (a)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    6.11
    (a)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    6.11
    (a)(3)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    6.10
    (a)(4)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     N.A.(2)
    (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
    (d)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    7.4
313 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    7.4
    (b)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    7.4
    (b)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.5
    (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    7.4
    (d)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    7.3
314 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.15
    (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.1
    (c)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.1
    (c)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.1
    (c)(3)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.1
    (d)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.1
    (e)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.1
    (f)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.1
315 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    6.1
    (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.5;11.5
    (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    6.1
    (d)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    6.1
    (e)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    5.13
316 (a) (last sentence) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    2.8
    (a)(1)(A) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    5.11
    (a)(1)(B) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    5.12
    (a)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    N.A.
    (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    5.7
    (c)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    N.A
317 (a)(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    5.3
    (a)(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    5.3
    (b)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3.3
318 (a)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11.7
</TABLE>

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

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>   3
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                      Page
<S>                                                                                                                    <C>
                                                        ARTICLE I

DEFINITIONS, USAGE AND INCORPORATION BY REFERENCE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3

SECTION 1.1.     Definitions and Usage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
SECTION 1.2.     Incorporation by Reference of
                 Trust Indenture Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3

                                                        ARTICLE II

THE NOTES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4

SECTION 2.1.     Form . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
SECTION 2.2.     Execution, Authentication and Delivery . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
SECTION 2.3.     Temporary Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
SECTION 2.4.     Tax Treatment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
SECTION 2.5.     Registration; Registration of Transfer and Exchange  . . . . . . . . . . . . . . . . . . . . . . . . . 6
SECTION 2.6.     Mutilated, Destroyed, Lost or
                 Stolen Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
SECTION 2.7.     Persons Deemed Owners  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
SECTION 2.8.     Payment of Principal and Interest;
                 Defaulted Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
SECTION 2.9.     Cancellation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
SECTION 2.10.    Release of Collateral  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
SECTION 2.11.    Book-Entry Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
SECTION 2.12.    Notices to Clearing Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
SECTION 2.13.    Definitive Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
SECTION 2.14.    Authenticating Agents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15

                                                       ARTICLE III

COVENANTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17

SECTION 3.1.     Payment of Principal and Interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
SECTION 3.2.     Maintenance of Office or Agency  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
SECTION 3.3.     Money for Payments To Be Held in Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
SECTION 3.4.     Existence  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
SECTION 3.5.     Protection of Indenture Trust Estate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
SECTION 3.6.     Opinions as to Indenture Trust Estate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
SECTION 3.7.     Performance of Obligations;
                 Servicing of Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
SECTION 3.8.     Negative Covenants . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
</TABLE>





                                       i
<PAGE>   4
<TABLE>
<CAPTION>
                                                                                                                     Page
                                                                                                                     ----
<S>                                                                                                                    <C>
SECTION 3.9.     Annual Statement as to Compliance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
SECTION 3.10.    Issuer May Consolidate, etc., Only on Certain Terms  . . . . . . . . . . . . . . . . . . . . . . . .  26
SECTION 3.11.    Successor or Transferee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
SECTION 3.12.    No Other Business  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
SECTION 3.13.    No Borrowing . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
SECTION 3.14.    Servicer's Obligations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
SECTION 3.15.    Guarantees, Loans, Advances and
                 Other Liabilities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
SECTION 3.16.    Capital Expenditures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
SECTION 3.17.    Further Instruments and Acts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
SECTION 3.18.    Restricted Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
SECTION 3.19.    Notice of Events of Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
SECTION 3.20.    Removal of Administrator . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31

                                                        ARTICLE IV

SATISFACTION AND DISCHARGE  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32

SECTION 4.1.     Satisfaction and Discharge of
                 Indenture  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
SECTION 4.2.     Satisfaction, Discharge and
                 Defeasance of Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
SECTION 4.3.     Application of Trust Money . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
SECTION 4.4.     Repayment of Monies Held by
                 Note Paying Agent  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35

                                                        ARTICLE V

REMEDIES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37

SECTION 5.1.     Events of Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
SECTION 5.2.     Acceleration of Maturity;
                 Rescission and Annulment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
SECTION 5.3.     Collection of Indebtedness and Suits for Enforcement by Indenture Trustee  . . . . . . . . . . . . .  40
SECTION 5.4.     Remedies; Priorities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
SECTION 5.5.     Optional Preservation of the
                 Receivables  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
SECTION 5.6.     Limitation of Suits  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
SECTION 5.7.     Unconditional Rights of Noteholders To Receive Principal and Interest  . . . . . . . . . . . . . . .  48
SECTION 5.8.     Restoration of Rights and Remedies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
SECTION 5.9.     Rights and Remedies Cumulative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
SECTION 5.10.    Delay or Omission Not a Waiver . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
</TABLE>





                                       ii
<PAGE>   5
<TABLE>
<CAPTION>
                                                                                                                     Page
                                                                                                                     ----
<S>                                                                                                                    <C>
SECTION 5.11.    Control by Noteholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
SECTION 5.12.    Waiver of Past Defaults  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
SECTION 5.13.    Undertaking for Costs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
SECTION 5.14.    Waiver of Stay or Extension Laws . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
SECTION 5.15.    Action on Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
SECTION 5.16.    Performance and Enforcement of Certain Obligations . . . . . . . . . . . . . . . . . . . . . . . . .  52

                                                        ARTICLE VI

THE INDENTURE TRUSTEE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54

SECTION 6.1.     Duties of Indenture Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54
SECTION 6.2.     Rights of Indenture Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
SECTION 6.3.     Individual Rights of Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  57
SECTION 6.4.     Indenture Trustee's Disclaimer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  57
SECTION 6.5.     Notice of Defaults; Insolvency or
                 Dissolution of Depositor or
                 General Partner  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  57
SECTION 6.6.     Reports by Indenture Trustee
                 to Noteholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
SECTION 6.7.     Compensation and Indemnity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
SECTION 6.8.     Replacement of Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
SECTION 6.9.     Successor Indenture Trustee by Merger  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  61
SECTION 6.10.    Appointment of Co-Indenture Trustee or Separate Indenture Trustee  . . . . . . . . . . . . . . . . .  62
SECTION 6.11.    Eligibility; Disqualification  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  63
SECTION 6.12.    Preferential Collection of
                 Claims Against Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  65

                                                       ARTICLE VII

NOTEHOLDERS' LISTS AND REPORTS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  66

SECTION 7.1.     Issuer To Furnish Indenture Trustee Names and Addresses of Noteholders . . . . . . . . . . . . . . .  66
SECTION 7.2.     Preservation of Information;
                 Communications to Noteholders  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
SECTION 7.3.     Reports by Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
SECTION 7.4.     Reports by Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
</TABLE>





                                      iii
<PAGE>   6
<TABLE>
<CAPTION>
                                                                                                                     Page
                                                                                                                     ----
<S>                                                   <C>                                                              <C>
                                                       ARTICLE VIII

ACCOUNTS, DISBURSEMENTS AND RELEASES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69

SECTION 8.1.     Collection of Money  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
SECTION 8.2.     Trust Accounts and Payahead Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
SECTION 8.3.     General Provisions Regarding Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  73
SECTION 8.4.     Release of Indenture Trust Estate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  74
SECTION 8.5.     Opinion of Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  75

                                                        ARTICLE IX

SUPPLEMENTAL INDENTURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77

SECTION 9.1.     Supplemental Indentures Without
                 Consent of Noteholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
SECTION 9.2.     Supplemental Indentures with
                 Consent of Noteholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  79
SECTION 9.3.     Execution of Supplemental Indentures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  81
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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  82

                                                        ARTICLE X

REDEMPTION OF NOTES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  84

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

                                                        ARTICLE XI

MISCELLANEOUS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  86

SECTION 11.1.    Compliance Certificates and
                 Opinions, etc. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  86
SECTION 11.2.    Form of Documents Delivered to
                 Indenture Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  88
SECTION 11.3.    Acts of Noteholders  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  90
SECTION 11.4.    Notices, etc., to Indenture Trustee,
                 Issuer and Rating Agencies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  90
SECTION 11.5.    Notices to Noteholders; Waiver . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  91
</TABLE>





                                       iv
<PAGE>   7
<TABLE>
<CAPTION>
                                                                                                                     Page
                                                                                                                     ----
<S>              <C>                                                                                                <C>
SECTION 11.6.    Alternate Payment and Notice
                 Provisions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  92
SECTION 11.7.    Conflict with Trust Indenture Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
SECTION 11.8.    Effect of Headings and Table of
                 Contents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
SECTION 11.9.    Successors and Assigns . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
SECTION 11.10.   Separability . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
SECTION 11.11.   Benefits of Indenture  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
SECTION 11.12.   Legal Holidays . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
SECTION 11.13.   Governing Law  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
SECTION 11.14.   Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
SECTION 11.15.   Recording of Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
SECTION 11.16.   Trust Obligation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
SECTION 11.17.   No Petition  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  95
SECTION 11.18.   Inspection . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  95

EXHIBIT A-1      FORM OF CLASS A-1 NOTE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . A-1-1
EXHIBIT A-2      FORM OF CLASS A-2 NOTE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . A-2-1
EXHIBIT A-3      FORM OF CLASS A-3 NOTE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . A-3-1
EXHIBIT A-4      FORM OF CLASS A-4 NOTE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . A-4-1
EXHIBIT A-5      FORM OF CLASS B NOTE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . A-5-1
EXHIBIT B        FORM OF NOTE DEPOSITORY AGREEMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . B-1
EXHIBIT C        FORM OF INVESTMENT LETTER  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . C-1
SCHEDULE A       Schedule of Receivables  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  SA-1
APPENDIX A       Definitions and Usage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  AA-1
</TABLE>





                                       v
<PAGE>   8
                 INDENTURE, dated as of May 1, 1998, (as from time to time
amended, supplemented or otherwise modified and in effect, this "Indenture")
between FORD CREDIT AUTO OWNER TRUST 1998-B, a Delaware business trust, as
Issuer, and THE CHASE MANHATTAN BANK, a New York corporation, as trustee and
not in its individual capacity (in such capacity, the "Indenture Trustee").

                 Each party agrees as follows for the benefit of the other
party and for the equal and ratable benefit of the holders of the Issuer's
Class A-1 5.615% Asset Backed Notes (the "Class A-1 Notes"), Class A-2 5.80%
Asset Backed Notes (the "Class A-2 Notes"), Class A-3 5.85% Asset Backed Notes
(the "Class A-3 Notes"), Class A-4 5.90% Asset Backed Notes (the "Class A-4
Notes" and, together with the Class A-1 Notes, the Class A-2 Notes and the
Class A-3 Notes, the "Class A Notes") and Class B 6.15% Asset Backed Notes (the
"Class B Notes" and, together with the Class A Notes, the "Notes"):

                                GRANTING CLAUSE

                 The Issuer hereby Grants to the Indenture Trustee at the
Closing Date, as Indenture Trustee for the benefit of the Noteholders, all of
the Issuer's right, title and interest in, to and under, whether now owned or
existing or hereafter acquired or arising, (a) the Receivables; (b) with
respect to Precomputed Receivables, monies due thereunder on or after the
Cutoff Date (including Payaheads) and, with respect to Simple Interest
Receivables, monies due or received thereunder on or after the Cutoff Date
(including in each case any monies received prior to the Cutoff Date that are
due on or after the Cutoff Date and were not used to reduce the principal
balance of the Receivable); (c) the security interests in the Financed Vehicles
granted by Obligors pursuant to the Receivables and any other interest of the
Issuer in the Financed Vehicles; (d) rights to receive proceeds with respect to
the Receivables from claims on any physical damage, credit life, credit
disability, or other insurance policies covering Financed Vehicles or Obligors;
(e) Dealer Recourse; (f) all of the Seller's rights to the Receivable Files;
(g) the Trust Accounts and all amounts, securities, investments and other
property deposited in or credited to any of the foregoing and all proceeds
thereof; (h) the Sale and Servicing Agreement; (i) all of the Seller's rights
under the Purchase
<PAGE>   9
Agreement, including the right of the Seller to cause Ford Credit to repurchase
Receivables from the Seller; (j) payments and proceeds with respect to the
Receivables held by the Servicer; (k) all property (including the right to
receive Liquidation Proceeds) securing a Receivable (other than a Receivable
repurchased by the Servicer or purchased by the Seller); (l) rebates of
premiums and other amounts relating to insurance policies and other items
financed under the Receivables in effect as of the Cutoff Date; and (m) all
present and future claims, demands, causes of action 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 thereof, 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, and to
secure compliance with the provisions of this Indenture, all as provided in
this Indenture.

                 The Indenture Trustee, as Indenture Trustee on behalf of the
Noteholders, 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 Noteholders may be adequately and effectively protected.





                                       2
<PAGE>   10
                                   ARTICLE I

               DEFINITIONS, USAGE AND INCORPORATION BY REFERENCE

                 SECTION 1.1.  Definitions and Usage.  Except as otherwise
specified herein or as the context may otherwise require, capitalized terms
used but not otherwise defined herein are defined in Appendix A hereto, which
also contains rules as to usage that shall be applicable herein.

                 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:

                 "indenture securities" shall mean the Notes.

                 "indenture security holder" shall mean a Noteholder.

                 "indenture to be qualified" shall mean this Indenture.

                 "indenture trustee" or "institutional trustee" shall mean the
Indenture Trustee.

                 "obligor" on the indenture securities shall mean the Issuer
and any other obligor on the indenture securities.

                 All other TIA terms used in this Indenture that are defined in
the TIA, defined by TIA reference to another statute or defined by Commission
rule have the meaning assigned to them by such definitions.





                                       3
<PAGE>   11
                                   ARTICLE II

                                   THE NOTES

                 SECTION 2.1.  Form.  (a)  The Class A-1 Notes, the Class A-2
Notes, the Class A-3 Notes, the Class A-4 Notes and the Class B Notes, together
with the Indenture Trustee's certificates of authentication, shall be in
substantially the form set forth in Exhibit A-1, Exhibit A-2, Exhibit A-3,
Exhibit A-4 and Exhibit A-5, 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 thereof.  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.

                 (b)  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.

                 (c)  Each Note shall be dated the date of its authentication.
The terms of the Notes set forth in Exhibit A-1, Exhibit A-2, Exhibit A-3,
Exhibit A-4 and Exhibit A-5 are part of the terms of this Indenture and are
incorporated herein by reference.

                 SECTION 2.2.  Execution, Authentication and Delivery.  (a)
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.

                 (b)  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.





                                       4
<PAGE>   12
                 (c)  The Indenture Trustee shall, upon Issuer Order,
authenticate and deliver Class A-1 Notes for original issue in an aggregate
principal amount of $750,000,000 Class A-2 Notes for original issue in an
aggregate principal amount of $1,000,000,000 Class A-3 Notes for original issue
in an aggregate principal amount of $785,000,000, Class A-4 Notes for original
issue in an aggregate principal amount of $300,000,000 and Class B Notes for
original issue in an aggregate principal amount of $105,000,000.  The aggregate
principal amount of Class A-1 Notes, Class A-2 Notes, Class A-3 Notes, Class
A-4 Notes and Class B Notes outstanding at any time may not exceed those
respective amounts except as provided in Section 2.6.

                 (d)  The Notes shall be issuable as registered Notes in
minimum denominations of $1,000 and in integral multiples of $1,000 in excess
thereof.

                 (e)  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 Indenture 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.  (a)  Pending the preparation
of definitive Notes, the Issuer may execute, and upon receipt of an Issuer
Order the Indenture Trustee shall authenticate and deliver, temporary Notes
that are printed, lithographed, typewritten, mimeographed or otherwise
produced, substantially 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 the temporary Notes may determine, as
evidenced by their execution of such temporary Notes.

                 If temporary Notes are issued, the Issuer shall 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





                                       5
<PAGE>   13
Section 3.2, without charge to the Noteholder.  Upon surrender for cancellation
of any one or more temporary Notes, the Issuer shall execute, and the Indenture
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.  Tax Treatment.  The Issuer has entered into this
Indenture, and the Notes shall be issued, with the intention that, for federal,
State and local income and franchise tax purposes, the Notes shall qualify as
indebtedness of the Issuer secured by the Indenture Trust Estate.  The Issuer,
by entering into this Indenture, and each Noteholder, by its acceptance of a
Note (and each Note Owner by its acceptance of an interest in the applicable
Book-Entry Note), agree to treat the Notes for federal, State and local income
and franchise tax purposes as indebtedness of the Issuer.

                 SECTION 2.5.  Registration; Registration of Transfer and
Exchange.  (a)  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 Indenture Trustee initially shall be
the "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
Indenture Trustee is appointed by the Issuer as Note Registrar, (i) the Issuer
shall give the Indenture 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, (ii) the Indenture Trustee shall have the right to inspect the
Note Register at all reasonable times and to obtain copies thereof, and (iii)
the Indenture 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 Noteholders and the principal amounts and number of such
Notes.





                                       6
<PAGE>   14
                 (b)  No transfer of any Class B Note shall be permitted,
recognized or recorded unless the prospective transferee of such Class B Note
shall provide a letter in the form of Exhibit C to the Issuer, the Indenture
Trustee and the Note Registrar, in which such prospective transferee shall
represent the following:

                 (i)  It is, and each account (if any) for which it is
         purchasing the Class B Notes is, a Person who is (A) a citizen or
         resident of the United States, (B) a corporation or partnership
         organized in or under the laws of the United States or any political
         subdivision thereof, (C) an estate the income of which is includible
         in gross income for United States tax purposes, regardless of its
         source, (D) a trust if a U.S. court is able to exercise primary
         supervision over the administration of such trust and one or more
         Persons meeting the conditions of clause (A), (B), (C) or (E) of this
         paragraph (i) has the authority to control all substantial decisions
         of the trust or (E) a Person not described in clauses (A) through (D)
         above whose ownership of the Class B Notes is effectively connected
         with such Person's conduct of a trade or business within the United
         States (within the meaning of the Code) and who provides the Indenture
         Trustee and the Issuer with an IRS Form 4224 (and such other
         certifications, representations, or opinions of counsel as may be
         requested by the Indenture Trustee or the Issuer).

                 (ii)  It understands that any purported transfer of any Class
         B Note (or any interest therein) to any Person who does not meet the
         conditions of paragraph (i) above shall be null and void, and the
         purported transferee in any such purported transfer shall not be
         recognized by the Trust or any other Person as a Noteholder of a Class
         B Note for any purpose.

                 (iii)  It agrees that if it determines to transfer any of the
         Class B Notes it will cause its proposed transferee to provide to the
         Issuer, the Indenture Trustee and the Note Registrar a letter
         substantially in the form of Exhibit C hereof or such other written
         statement as the Indenture Trustee shall prescribe.





                                       7
<PAGE>   15
                 (c)  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 the Indenture Trustee shall authenticate and the Noteholder
shall obtain from the Indenture Trustee, in the name of the designated
transferee or transferees, one or more new Notes of the same Class in any
authorized denomination, of a like aggregate principal amount.

                 (d)  At the option of the Noteholder, Notes may be exchanged
for other Notes of the same Class in any authorized denominations, of 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,
the Indenture Trustee shall authenticate, and the Noteholder shall obtain from
the Indenture Trustee, the Notes which the Noteholder making such exchange is
entitled to receive.

                 (e)  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.

                 (f)  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 Indenture Trustee
duly executed by, the Noteholder thereof or such Noteholder's attorney duly
authorized in writing, with such signature guaranteed by an "eligible guarantor
institution" meeting the requirements of the Note Registrar and (ii)
accompanied by such other documents or evidence as the Indenture Trustee may
require.





                                       8
<PAGE>   16
                 (g)  No service charge shall be made to a Noteholder for any
registration of transfer or exchange of Notes, but the Issuer 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.

                 (h)  The preceding provisions of this Section 2.5
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 fifteen (15) days preceding the
Distribution Date for any payment with respect to such Note.

                 SECTION 2.6.  Mutilated, Destroyed, Lost or Stolen Notes.  (a)
If (i) any mutilated Note is surrendered to the Indenture Trustee, or the
Indenture Trustee receives evidence to its satisfaction of the destruction,
loss or theft of any Note, and (ii) there is delivered to the Indenture Trustee
such security or indemnity as may be required by it to hold the Issuer and the
Indenture Trustee harmless, then, in the absence of notice to the Issuer, the
Note Registrar or the Indenture Trustee that such Note has been acquired by a
protected purchaser, as defined in Section 8-303 of the UCC, and provided that
the requirements of Section 8-405 of the UCC are met, the Issuer shall execute,
and upon Issuer Request the Indenture Trustee shall authenticate and deliver,
in exchange for or in lieu of any such mutilated, destroyed, lost or stolen
Note, a replacement Note of the same Class; provided, however, that if any such
destroyed, lost or stolen Note, but not a mutilated Note, shall have become or
within seven (7) 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 protected purchaser of the original Note in lieu of
which such replacement Note was issued presents for payment such original Note,
the Issuer and the Indenture Trustee shall be entitled to recover such
replacement Note (or such payment) from the





                                       9
<PAGE>   17
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 protected 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 Indenture Trustee in connection
therewith.

                 (b)  Upon the issuance of any replacement Note under this
Section 2.6, the Issuer may require the payment by the Noteholder 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 Indenture Trustee) connected therewith.

                 (c)  Every replacement Note issued pursuant to this Section
2.6 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.

                 (d)  The provisions of this Section 2.6 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 2.7.  Persons Deemed Owners.  Prior to due presentment
for registration of transfer of any Note, the Issuer, the Indenture Trustee and
any agent of the Issuer or the Indenture Trustee 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 Indenture Trustee or any agent of
the Issuer or the Indenture Trustee shall be affected by notice to the
contrary.





                                       10
<PAGE>   18

              SECTION 2.8.  Payment of Principal and Interest; Defaulted
Interest.  (a)  The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes,
the Class A-4 Notes and the Class B Notes shall accrue interest at the Class
A-1 Rate, the Class A-2 Rate, the Class A-3 Rate, the Class A-4 Rate and the
Class B Rate, respectively, as set forth in Exhibit A-1, Exhibit A-2, Exhibit
A-3, Exhibit A-4 and Exhibit A-5, respectively, and such interest shall be due
and payable on each Distribution Date as specified therein, subject to Section
3.1.  Any installment of interest or principal, if any, payable on any Note
that is punctually paid or duly provided for by the Issuer on the applicable
Distribution Date shall be paid to the Person in whose name such Note (or one
or more Predecessor Notes) is registered on the Record Date either by wire
transfer in immediately available funds, to the account of such Noteholder at a
bank or other entity having appropriate facilities therefor, if such Noteholder
shall have provided to the Note Registrar appropriate written instructions at
least five (5) Business Days prior to such Distribution Date and such
Noteholder's Notes in the aggregate evidence a denomination of not less than
$1,000,000, or, if not, by check mailed first-class postage prepaid to such
Person's address as it appears on the Note Register on such Record Date;
provided that, unless Definitive Notes have been issued to Note Owners pursuant
to Section 2.13, 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 shall 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 Distribution Date,
Redemption Date or the applicable Final Scheduled Distribution Date, 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 Distribution Date as provided in the forms of Notes set
forth in Exhibit A-1, Exhibit A-2, Exhibit A-3, Exhibit A-4 and Exhibit A-5
hereto.  Notwithstanding the foregoing, the entire unpaid principal amount of
each Class of 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,





                                       11
<PAGE>   19
if the Indenture Trustee or the Noteholders of Notes evidencing not less than a
majority of the principal amount of the Notes Outstanding 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 Indenture Trustee shall notify
the Person in whose name a Note is registered at the close of business on the
Record Date preceding the Distribution Date on which the Issuer expects that
the final installment of principal of and interest on such Note shall be paid.
Such notice shall be mailed or transmitted by facsimile prior to such final
Distribution Date and shall specify that such final installment shall 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 redemption 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 applicable Note Interest Rate on the
Distribution Date following such default.  The Issuer shall pay such defaulted
interest to the Persons who are Noteholders on the Record Date for such
following Distribution Date.

                 SECTION 2.9.  Cancellation.  All Notes surrendered for
payment, registration of transfer, exchange or redemption shall, if surrendered
to any Person other than the Indenture Trustee, be delivered to the Indenture
Trustee and shall be promptly cancelled by the Indenture Trustee.  The Issuer
may at any time deliver to the Indenture 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
cancelled by the Indenture Trustee.  No Notes shall be authenticated in lieu of
or in exchange for any Notes cancelled as provided in this Section 2.9, except
as expressly permitted by this Indenture.  All cancelled Notes may be held or
disposed of by the Indenture 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





                                       12
<PAGE>   20
they be destroyed or returned to it and so long as such Issuer Order is timely
and the Notes have not been previously disposed of by the Indenture Trustee.

                 SECTION 2.10.  Release of Collateral.  Subject to Section 11.1
and the terms of the Basic Documents, the Indenture Trustee shall release
property from the lien of this Indenture only upon receipt of an Issuer Request
accompanied by an Officer's Certificate, an Opinion of Counsel and Independent
Certificates in accordance with TIA Sections 314(c) and 314(d)(1) or an Opinion
of Counsel in lieu of such Independent Certificates to the effect that the TIA
does not require any such Independent Certificates.  If the Commission shall
issue an exemptive order under TIA Section 304(d) modifying the Owner Trustee's
obligations under TIA Sections 314(c) and 314(d)(1), subject to Section 11.1
and the terms of the Basic Documents, the Indenture Trustee shall release
property from the lien of this Indenture in accordance with the conditions and
procedures set forth in such exemptive order.

                 SECTION 2.11.  Book-Entry Notes.  The Class A Notes, upon
original issuance, shall 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.  The
Book-Entry Notes shall be registered initially on the Note Register in the name
of Cede & Co., the nominee of the initial Clearing Agency, and no Note Owner
thereof shall receive a Definitive Note (as defined below) representing such
Note Owner's interest in such Note, except as provided in Section 2.13.  Unless
and until definitive, fully registered Notes (the "Definitive Notes") have been
issued to such Note Owners pursuant to Section 2.13:

                          (i)  the provisions of this Section 2.11 shall be in
                 full force and effect;

                          (ii)  the Note Registrar and the Indenture 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 Book- Entry Notes and the giving of
                 instructions or directions hereunder)





                                       13
<PAGE>   21
                 as the sole Noteholder, and shall have no obligation to the
                 Note Owners;

                          (iii)  to the extent that the provisions of this
                 Section 2.11 conflict with any other provisions of this
                 Indenture, the provisions of this Section 2.11 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 to Note Owners pursuant to Section
                 2.13, the initial Clearing Agency shall make book-entry
                 transfers among the Clearing Agency Participants and receive
                 and transmit payments of principal of and interest on the
                 Book-Entry Notes to such Clearing Agency Participants; and

                          (v)  whenever this Indenture requires or permits
                 actions to be taken based upon instructions or directions of
                 Noteholders of Notes evidencing a specified percentage of the
                 principal amount of the Notes Outstanding, 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 Outstanding and has delivered
                 such instructions to the Indenture Trustee.

                 SECTION 2.12.  Notices to Clearing Agency.  Whenever a notice
or other communication to the Noteholders of Book-Entry Notes is required under
this Indenture, unless and until Definitive Notes shall have been issued to the
Note Owners pursuant to Section 2.13, the Indenture Trustee shall give all such
notices and communications specified herein to be given to Noteholders of
Book-Entry Notes to the Clearing Agency, and shall have no obligation to such
Note Owners.





                                       14
<PAGE>   22
                 SECTION 2.13.  Definitive Notes.  The Class B Notes shall be
issued in the form of one or more typewritten Notes representing Definitive
Notes, to be delivered to the purchasers thereof or their respective nominees,
by, or on behalf of, the Issuer.  If (i) the Administrator advises the
Indenture Trustee in writing that the Clearing Agency is no longer willing or
able to properly discharge its responsibilities with respect to the Book-Entry
Notes and the Administrator is unable to locate a qualified successor, (ii) the
Administrator, at its option, advises the Indenture 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 or an Event of Servicing
Termination, Note Owners of Book-Entry Notes evidencing beneficial interests
aggregating not less than a majority of the principal amount of the Book-Entry
Notes Outstanding advise the Indenture Trustee and 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 Indenture Trustee of the occurrence
of such event and of the availability of Definitive Notes to Note Owners
requesting the same.  Upon surrender to the Indenture Trustee of the
typewritten Notes representing the Book-Entry Notes by the Clearing Agency,
accompanied by registration instructions, the Issuer shall execute and the
Indenture Trustee shall authenticate the Definitive Notes in accordance with
the instructions of the Clearing Agency.  None of the Issuer, the Note
Registrar or the Indenture 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 to Note
Owners, the Indenture Trustee shall recognize the holders of such Definitive
Notes as Noteholders.

                 SECTION 2.14.  Authenticating Agents.  (a)  The Indenture
Trustee may appoint one or more Persons (each, an "Authenticating Agent") with
power to act on its behalf and subject to its direction in the authentication
of Notes in connection with issuance, transfers and exchanges under Sections
2.2, 2.3, 2.5, 2.6 and 9.6, as fully to all intents and purposes as though each
such Authenticating Agent had been expressly authorized by those Sections to
authenticate such Notes.  For all





                                       15
<PAGE>   23
purposes of this Indenture, the authentication of Notes by an Authenticating
Agent pursuant to this Section 2.14 shall be deemed to be the authentication of
Notes "by the Indenture Trustee."

                 (b)  Any corporation into which any Authenticating Agent may
be merged or converted or with which it may be consolidated, or any corporation
resulting from any merger, consolidation or conversion to which any
Authenticating Agent shall be a party, or any corporation succeeding to all or
substantially all of the corporate trust business of any Authenticating Agent,
shall be the successor of such Authenticating Agent hereunder, without the
execution or filing of any further act on the part of the parties hereto or
such Authenticating Agent or such successor corporation.

                 (c)  Any Authenticating Agent may at any time resign by giving
written notice of resignation to the Indenture Trustee and the Owner Trustee.
The Indenture Trustee may at any time terminate the agency of any
Authenticating Agent by giving written notice of termination to such
Authenticating Agent and the Owner Trustee.  Upon receiving such notice of
resignation or upon such a termination, the Indenture Trustee may appoint a
successor Authenticating Agent and shall give written notice of any such
appointment to the Owner Trustee.

                 (d)  The Administrator agrees to pay to each Authenticating
Agent from time to time reasonable compensation for its services.  The
provisions of Sections 2.9 and 6.4 shall be applicable to any Authenticating
Agent.





                                       16
<PAGE>   24
                                  ARTICLE III

                                   COVENANTS

                 SECTION 3.1.  Payment of Principal and Interest.  The Issuer
shall duly and punctually pay the principal of and interest, if any, on the
Notes in accordance with the terms of the Notes and this Indenture.  Without
limiting the foregoing and subject to Section 8.2, on each Distribution Date
the Issuer shall cause to be paid all amounts on deposit in the Collection
Account and the Principal Distribution Account with respect to the Collection
Period preceding such Distribution Date and deposited therein pursuant to the
Sale and Servicing Agreement.  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
shall 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
Indenture Trustee to serve as its agent for the foregoing purposes.  The Issuer
shall give prompt written notice to the Indenture 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 Indenture 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 Indenture Trustee as its agent to receive all
such surrenders, notices and demands.

                 SECTION 3.3.  Money for Payments To Be Held in Trust.  (a)  As
provided in Sections 8.2 and 5.4(b), all payments of amounts due and payable
with respect to any Notes that are to be made from amounts withdrawn from the
Trust Accounts and the Payahead Account shall be made on behalf of the Issuer
by the Indenture Trustee or by another Note Paying Agent, and no amounts so





                                       17
<PAGE>   25
withdrawn from the Trust Accounts and the Payahead Account for payments of
Notes shall be paid over to the Issuer, except as provided in this Section 3.3.

                 (b)  On or before each Distribution Date and Redemption Date,
the Issuer shall deposit or cause to be deposited in the Collection 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 Note Paying Agent is the Indenture Trustee) shall promptly
notify the Indenture Trustee of its action or failure so to act.

                 (c)  The Issuer shall cause each Note Paying Agent other than
the Indenture Trustee to execute and deliver to the Indenture Trustee an
instrument in which such Note Paying Agent shall agree with the Indenture
Trustee (and if the Indenture Trustee acts as Note Paying Agent, it hereby so
agrees), subject to the provisions of this Section 3.3, that such Note Paying
Agent shall:

                          (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 Indenture Trustee notice of any
                 default by the Issuer (or any other obligor upon the Notes) of
                 which it has actual knowledge 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 Indenture Trustee,
                 forthwith pay to the Indenture Trustee all sums so held in
                 trust by such Note Paying Agent;

                          (iv)  immediately resign as a Note Paying Agent and
                 forthwith pay to the Indenture Trustee all sums held by it in
                 trust for the payment of Notes if at any time it ceases to





                                       18
<PAGE>   26
                 meet the standards required to be met by a Note Paying Agent
                 at the time of its appointment; and

                          (v)  comply with all requirements of the Code and any
                 State or local tax law 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.

                 (d)  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 Note Paying Agent to pay to the Indenture Trustee all
sums held in trust by such Note Paying Agent, such sums to be held by the
Indenture Trustee upon the same trusts as those upon which the sums were held
by such Note Paying Agent; and upon such payment by any Note Paying Agent to
the Indenture Trustee, such Note Paying Agent shall be released from all
further liability with respect to such money.

                 (e)  Subject to applicable laws with respect to escheat of
funds, any money held by the Indenture Trustee or any Note Paying Agent in
trust for the payment of any amount due with respect to any Note and remaining
unclaimed for two (2) years after such amount has become due and payable shall
be discharged from such trust and be paid to the Issuer on Issuer Request; and
the Noteholder 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 Indenture Trustee or
such Note Paying Agent with respect to such trust money shall thereupon cease;
provided, however, that the Indenture Trustee or such Note Paying Agent, before
being required to make any such repayment, shall at the expense and direction
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 thirty
(30) days from the date of such publication, any unclaimed balance of such
money then remaining shall be





                                       19
<PAGE>   27
repaid to the Issuer.  The Indenture Trustee shall also adopt and employ, at
the expense and direction of the Issuer, any other reasonable means of
notification of such repayment (including, but not limited to, mailing notice
of such repayment to Noteholders whose Notes have been called but have not been
surrendered for redemption or whose right to or interest in monies due and
payable but not claimed is determinable from the records of the Indenture
Trustee or of any Note Paying Agent, at the last address of record for each
such Noteholder).

                 SECTION 3.4.  Existence.  The Issuer shall 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 shall keep in full effect its existence,
rights and franchises under the laws of such other jurisdiction) and shall
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 Indenture Trust Estate.

                 SECTION 3.5.  Protection of Indenture Trust Estate.  The
Issuer shall from time to time execute and deliver all such supplements and
amendments hereto and all such financing statements, continuation statements,
instruments of further assurance and other instruments, and shall take such
other action necessary or advisable to:

                          (i)  maintain or preserve the lien and security
                 interest (and the priority thereof) of this Indenture or carry
                 out more effectively the purposes hereof;

                          (ii)  perfect, publish notice of or protect the
                 validity of any Grant made or to be made by this Indenture;

                          (iii)  enforce any of the Collateral; or

                          (iv)  preserve and defend title to the Indenture 
                 Trust Estate and the rights of the





                                       20
<PAGE>   28
                 Indenture Trustee and the Noteholders in such Indenture Trust
                 Estate against the claims of all Persons.

The Issuer hereby designates the Indenture Trustee its agent and
attorney-in-fact to execute any financing statement, continuation statement or
other instrument required to be executed pursuant to this Section 3.5;
provided, however, that the Indenture Trustee shall be under no obligation to
file any such financing statement, continuation statement or other instrument
required to be executed pursuant to this Section 3.5.

                 SECTION 3.6.  Opinions as to Indenture Trust Estate.  (a)  On
the Closing Date, the Issuer shall furnish to the Indenture Trustee 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
lien and security interest of 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)  On or before April 30 in each calendar year, beginning in
1999, the Issuer shall furnish to the Indenture Trustee 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 and any other action that may be required by law as is
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





                                       21
<PAGE>   29
that shall, in the opinion of such counsel, be required to maintain the lien
and security interest of this Indenture until April 30 in the following
calendar year.

                 SECTION 3.7.  Performance of Obligations; Servicing of
Receivables.  (a)  The Issuer shall not take any action and shall 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 Indenture 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 expressly provided in this Indenture and the other Basic
Documents.

                 (b)  The Issuer may contract with other Persons to assist it
in performing its duties under this Indenture, and any performance of such
duties by a Person identified to the Indenture Trustee 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 and the Administrator to
assist the Issuer in performing its duties under this Indenture.

                 (c)  The Issuer shall punctually perform and observe all of
its obligations and agreements contained in this Indenture, the other Basic
Documents and in the instruments and agreements included in the Indenture Trust
Estate, including, but not limited to, filing or causing to be filed all
financing statements and continuation statements required to be filed under the
UCC 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 Indenture Trustee or the Noteholders of
Notes evidencing not less than a majority of the principal amount of the Notes
Outstanding.

                 (d)  If the Issuer shall have knowledge of the occurrence of
an Event of Servicing Termination under the Sale and Servicing Agreement, the
Issuer shall





                                       22
<PAGE>   30
promptly notify the Indenture Trustee and the Rating Agencies thereof and shall
specify in such notice the action, if any, the Issuer is taking in respect of
such default.  If an Event of Servicing Termination 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)  As promptly as possible after the giving of notice of
termination to the Servicer of the Servicer's rights and powers pursuant to
Section 8.1 of the Sale and Servicing Agreement or the Servicer's resignation
in accordance with the terms of the Sale and Servicing Agreement, the Issuer
shall appoint a successor servicer (the "Successor Servicer") meeting the
requirements of the Sale and Servicing Agreement, and such Successor Servicer
shall accept its appointment by a written assumption in a form acceptable to
the Indenture Trustee.  In the event that a Successor Servicer has not been
appointed at the time when the Servicer ceases to act as Servicer, the
Indenture Trustee without further action shall automatically be appointed the
Successor Servicer.  If the Indenture Trustee shall be legally unable to act as
Successor Servicer, it may appoint, or petition a court of competent
jurisdiction to appoint, a Successor Servicer.  The Indenture Trustee may
resign as the Servicer by giving written notice of such resignation to the
Issuer and in such event shall be released from such duties and obligations,
such release not to be effective until the date a new servicer enters into a
servicing agreement with the Issuer as provided below.  Upon delivery of any
such notice to the Issuer, the Issuer shall obtain a new servicer as the
Successor Servicer under the Sale and Servicing Agreement.  Any Successor
Servicer (other than the Indenture Trustee) shall (i) be an established
institution having a net worth of not less than $100,000,000 and whose regular
business shall include the servicing of automotive receivables and (ii) enter
into a servicing agreement with the Issuer having substantially the same
provisions as the provisions of the Sale and Servicing Agreement applicable to
the Servicer.  If, within thirty (30) days after the delivery of the notice
referred to above, the Issuer shall not have obtained such a new servicer, the
Indenture Trustee may appoint, or may





                                       23
<PAGE>   31
petition a court of competent jurisdiction to appoint, a Successor Servicer.
In connection with any such appointment, the Indenture Trustee may make such
arrangements for the compensation of such successor as it and such successor
shall agree, subject to the limitations set forth below and in the Sale and
Servicing Agreement, and, in accordance with Section 8.2 of the Sale and
Servicing Agreement, the Issuer shall enter into an agreement with such
successor for the servicing of the Receivables (such agreement to be in form
and substance satisfactory to the Indenture Trustee).  If the Indenture Trustee
shall succeed to the Servicer's duties as servicer of the Receivables as
provided herein, it shall do so in its individual capacity and not in its
capacity as Indenture Trustee and, accordingly, the provisions of Article VI
hereof shall be inapplicable to the Indenture Trustee in its duties as the
successor to the Servicer and the servicing of the Receivables.  In case the
Indenture Trustee shall become successor to the Servicer under the Sale and
Servicing Agreement, the Indenture Trustee shall be entitled to appoint as
Servicer any one of its Affiliates; provided that the Indenture Trustee, in its
capacity as the Servicer, shall be fully liable for the actions and omissions
of such Affiliate in such capacity as Successor Servicer.

                 (f)  Upon any termination of the Servicer's rights and powers
pursuant to the Sale and Servicing Agreement, the Issuer shall promptly notify
the Indenture Trustee.  As soon as a Successor Servicer is appointed by the
Issuer, the Issuer shall notify the Indenture Trustee of such appointment,
specifying in such notice the name and address of such Successor Servicer.

                 (g)  Without derogating from the absolute nature of the
assignment granted to the Indenture Trustee under this Indenture or the rights
of the Indenture Trustee hereunder, the Issuer hereby agrees that it shall not,
without the prior written consent of the Indenture Trustee or the Noteholders
of Notes evidencing not less than a majority in principal amount of the Notes
Outstanding, amend, modify, waive, supplement, terminate or surrender, or agree
to any amendment, modification, supplement, termination, waiver or surrender
of, the terms of any Collateral (except to the extent otherwise provided in the
Sale and Servicing Agreement or the other Basic Documents).





                                       24
<PAGE>   32
                 SECTION 3.8.  Negative Covenants.  So long as any Notes are
Outstanding, the Issuer shall not:

                          (i)  except as expressly permitted by this Indenture,
                 the Trust Agreement, the Purchase Agreement or the Sale and
                 Servicing Agreement, sell, transfer, exchange or otherwise
                 dispose of any of the properties or assets of the Issuer,
                 including those included in the Indenture Trust Estate, unless
                 directed to do so by the Indenture Trustee;

                          (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 the Trust or the Indenture Trust Estate;

                          (iii)  dissolve or liquidate in whole or in part; or

                          (iv)  (A) permit the validity or effectiveness of
                 this Indenture to be impaired, or permit the lien of 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 otherwise
                 arise upon or burden the assets of the Issuer, including those
                 included in the Indenture 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 any of the Financed Vehicles
                 and arising solely as a result of an action or omission of the
                 related Obligor) or (C) permit the lien of this Indenture not
                 to constitute a valid first priority (other than with respect





                                       25
<PAGE>   33
                 to any such tax, mechanics' or other lien) security interest
                 in the Indenture Trust Estate.

                 SECTION 3.9.  Annual Statement as to Compliance.  The Issuer
shall deliver to the Indenture Trustee, within 120 days after the end of each
calendar year (commencing with the year 1999), 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 its 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 its compliance
                 with 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
                 Indenture Trustee, in form satisfactory to the Indenture
                 Trustee, 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;





                                       26
<PAGE>   34
                          (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
                 Indenture Trustee) to the effect that such transaction will
                 not have any material adverse tax consequence to the Issuer,
                 any Noteholder or any Certificateholder;

                          (v)  any action that 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
                 Indenture 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).

                 (b)  Other than as specifically contemplated by the Basic
Documents, the Issuer shall not convey or transfer any of its properties or
assets, including those included in the Indenture 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 assumes, by an indenture supplemental hereto,
                 executed and delivered to the Indenture Trustee, in form
                 satisfactory to the Indenture Trustee,





                                       27
<PAGE>   35
                 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,
                 (C) expressly agrees 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 Noteholders,
                 (D) unless otherwise provided in such supplemental indenture,
                 expressly agrees 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 agrees by means of such supplemental indenture that
                 such Person (or if a group of Persons, then one specified
                 Person) shall 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
                 Indenture Trustee) to the effect that such transaction will
                 not have any material adverse tax consequence to the Issuer,
                 any Noteholder or any Certificateholder;

                          (v)  any action that 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
                 Indenture Trustee an Officer's Certificate and an Opinion of
                 Counsel each stating that such conveyance or transfer and such
                 supplemental





                                       28
<PAGE>   36
                 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).

                 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 Issuer shall 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 Indenture Trustee stating that the Issuer
is to be so released.

                 SECTION 3.12.  No Other Business.  The Issuer shall not engage
in any business other than financing, acquiring, owning and pledging the
Receivables in the manner contemplated by this Indenture and the Basic
Documents and activities incidental thereto.

                 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 the Notes and the Certificates.

                 SECTION 3.14.  Servicer's Obligations.  The Issuer shall cause
the Servicer to comply with the Sale and Servicing Agreement, including
Sections 3.9, 3.10, 3.11, 3.12, 3.13 and 4.9 and Article VII thereof.

                 SECTION 3.15.  Guarantees, Loans, Advances and Other
Liabilities.  Except as contemplated by this Indenture and the other Basic
Documents, 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),





                                       29
<PAGE>   37
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.  Further Instruments and Acts.  Upon request of
the Indenture Trustee, the Issuer shall 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 3.18.  Restricted Payments.  The Issuer shall not,
directly or indirectly, (i) 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 or the Administrator, (ii) redeem, purchase,
retire or otherwise acquire for value any such ownership 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, (x)
payments to the Servicer, the Administrator, the Owner Trustee, the Indenture
Trustee, the Noteholders and the Certificateholders as contemplated by, and to
the extent funds are available for such purpose under, this Indenture and the
other Basic Documents and (y) payments to the Indenture Trustee pursuant to
Section 2(a)(ii) of the Administration Agreement.  The Issuer shall not,
directly or indirectly, make payments to or distributions from the Collection
Account or the Principal Distribution Account except in accordance with this
Indenture and the other Basic Documents.





                                       30
<PAGE>   38
                 SECTION 3.19.  Notice of Events of Default.  The Issuer shall
give the Indenture Trustee and the Rating Agencies prompt written notice of
each Event of Default hereunder and of each default on the part of any party to
the Sale and Servicing Agreement or the Purchase Agreement with respect to any
of the provisions thereof.

                 SECTION 3.20.  Removal of Administrator.  For so long as any
Notes are Outstanding, the Issuer shall not remove the Administrator without
cause unless the Rating Agency Condition shall have been satisfied in
connection therewith.





                                       31
<PAGE>   39
                                   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 and 3.13, (v) the rights, obligations and immunities
of the Indenture Trustee hereunder (including the rights of the Indenture
Trustee under Section 6.7 and the obligations of the Indenture Trustee under
Section 4.3), and (vi) the rights of Noteholders as beneficiaries hereof with
respect to the property so deposited with the Indenture Trustee payable to all
or any of them, and the Indenture 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 2.6 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 Indenture Trustee for cancellation; or

                        (2)  all Notes not theretofore delivered to the
                 Indenture Trustee for cancellation have become due and payable
                 and the Issuer has irrevocably deposited or caused to be
                 irrevocably deposited with the Indenture Trustee 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





                                       32
<PAGE>   40
                 purpose, in an amount sufficient without reinvestment to pay
                 and discharge the entire indebtedness on such Notes not
                 theretofore delivered to the Indenture Trustee for
                 cancellation when due to the applicable 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, and all fees due and payable to the Indenture
                 Trustee;

                 (B)  the Issuer has paid or caused to be paid all other sums
                 payable hereunder and under any of the other Basic Documents
                 by the Issuer;

                 (C)  the Issuer has delivered to the Indenture Trustee an
                 Officer's Certificate, an Opinion of Counsel and (if required
                 by the TIA or the Indenture Trustee) an Independent
                 Certificate from a firm of certified public accountants, each
                 meeting the applicable requirements of Section 11.1(a) and,
                 subject to Section 11.2, each stating that all conditions
                 precedent herein provided for relating to the satisfaction and
                 discharge of this Indenture have been complied with; and

                 (D)  the Issuer has delivered to the Indenture Trustee an
                 Opinion of Counsel to the effect that the satisfaction and
                 discharge of the Notes pursuant to this Section 4.1 will not
                 cause any Noteholder to be treated as having sold or exchanged
                 any of its Notes for purposes of Section 1001 of the Code.

Upon the satisfaction and discharge of the Indenture pursuant to this Section
4.1, at the request of the Owner Trustee, the Indenture Trustee shall deliver
to the Owner Trustee a certificate of a Trustee Officer stating that all
Noteholders have been paid in full and stating whether, to the best knowledge
of such Trustee Officer, any claims remain against the Issuer in respect of the
Indenture and the Notes.





                                       33
<PAGE>   41
                 SECTION 4.2.  Satisfaction, Discharge and Defeasance of Notes.

                 (a)  Upon satisfaction of the conditions set forth in
subsection (b) below, the Issuer shall be deemed to have paid and discharged
the entire indebtedness on all the outstanding Notes, and the provisions of
this Indenture, as it relates to such Notes, shall no longer be in effect (and
the Indenture Trustee, at the expense of the Issuer, shall execute proper
instruments acknowledging the same), 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 3.2, 3.3, 3.4, 3.5, 3.8, 3.10, 3.12
and 3.13, (v) the rights, obligations and immunities of the Indenture Trustee
hereunder (including the rights of the Indenture Trustee under Section 6.7 and
the obligations of the Indenture Trustee under Section 4.3), and (vi) the
rights of Noteholders as beneficiaries hereof with respect to the property so
deposited with the Indenture Trustee payable to all or any of them.

                 (b)  The satisfaction, discharge and defeasance of the Notes
pursuant to subsection (a) of this Section 4.2 is subject to the satisfaction
of all of the following conditions:

                          (i)  the Issuer has deposited or caused to be
         deposited irrevocably (except as provided in Section 4.4) with the
         Indenture Trustee as trust funds in trust, specifically pledged as
         security for, and dedicated solely to, the benefit of the Noteholders,
         which, through the payment of interest and principal in respect
         thereof in accordance with their terms will provide, not later than
         one day prior to the due date of any payment referred to below, money
         in an amount sufficient, in the opinion of a nationally recognized
         firm of independent certified public accountants expressed in a
         written certification thereof delivered to the Indenture Trustee, to
         pay and discharge the entire indebtedness on the outstanding Notes,
         for principal thereof and interest thereon to the date of such deposit
         (in the case of Notes that have become due





                                       34
<PAGE>   42
         and payable) or to the maturity of such principal and interest, as the
         case may be;

                          (ii)  such deposit will not result in a breach or
         violation of, or constitute an event of default under, any other
         agreement or instrument to which the Issuer is bound;

                          (iii)  no Event of Default with respect to the Notes
         shall have occurred and be continuing on the date of such deposit or
         on the ninety-first (91st) day after such date;

                          (iv)  the Issuer has delivered to the Indenture
         Trustee an Opinion of Counsel to the effect that the satisfaction,
         discharge and defeasance of the Notes pursuant to this Section 4.2
         will not cause any Noteholder to be treated as having sold or
         exchanged any of its Notes for purposes of Section 1001 of the Code;
         and

                          (v)  the Issuer has delivered to the Indenture
         Trustee an Officer's Certificate and an Opinion of Counsel, each
         stating that all conditions precedent relating to the defeasance
         contemplated by this Section 4.2 have been complied with.

                 SECTION 4.3.  Application of Trust Money.  All monies
deposited with the Indenture Trustee pursuant to Sections 4.1 and 4.2 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 Note Paying
Agent, as the Indenture Trustee may determine, to the Noteholders of the
particular Notes for the payment or redemption of which such monies have been
deposited with the Indenture Trustee, of all sums due and to become due thereon
for principal and interest, but such monies 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 4.4.  Repayment of Monies Held by Note Paying Agent.
In connection with the satisfaction and discharge of this Indenture with
respect to the Notes, all monies then held by any Note Paying Agent other than
the Indenture Trustee under the provisions of this Indenture with respect to
such Notes shall, upon demand of





                                       35
<PAGE>   43
the Issuer, be paid to the Indenture Trustee to be held and applied according
to Section 3.3 and thereupon such Note Paying Agent shall be released from all
further liability with respect to such monies.





                                       36
<PAGE>   44
                                   ARTICLE V

                                    REMEDIES

                 SECTION 5.1.  Events of Default.  "Event of Default," wherever
used herein, means the occurrence of 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 on each
                 Distribution Date, and such default shall continue for a
                 period of five (5) days or more; provided that a default in
                 the payment of interest on the Class B Notes shall not be an
                 Event of Default until the principal amount of the outstanding
                 Class A-4 Notes has been reduced to zero; 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; or

                          (iii)  default in the observance or performance of
                 any material 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 5.1 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 sixty (60)
                 days or in the case of a materially incorrect representation
                 and warranty thirty





                                       37
<PAGE>   45
                 (30) days, after there shall have been given, by registered or
                 certified mail, to the Issuer by the Indenture Trustee or to
                 the Issuer and the Indenture Trustee by the Noteholders of
                 Notes evidencing not less than 25% of the principal amount of
                 the Notes Outstanding, 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

                          (iv)  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 Indenture 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 Indenture 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 sixty (60) consecutive
                 days; or

                          (v)  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 Indenture 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 any action by
                 the Issuer in furtherance of any of the foregoing.





                                       38
<PAGE>   46
The Issuer shall deliver to the Indenture Trustee, within five (5) 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) above, its status and what action the
Issuer is taking or proposes to take with respect thereto.

                 SECTION 5.2.  Acceleration of Maturity; Rescission and
Annulment.  (a)  If an Event of Default should occur and be continuing, then
and in every such case the Indenture Trustee or the Noteholders of Notes
evidencing not less than a majority of the principal amount of the Notes
Outstanding may declare all the Notes to be immediately due and payable, by a
notice in writing to the Issuer (and to the Indenture Trustee if given by
Noteholders), and upon any such declaration the unpaid principal amount of such
Notes, together with accrued and unpaid interest thereon through the date of
acceleration, shall become immediately due and payable.

                 (b)  At any time after a declaration of acceleration of
maturity has been made and before a judgment or decree for payment of the
amount due has been obtained by the Indenture Trustee as hereinafter provided
in this Article V, the Noteholders of Notes evidencing not less than a majority
of the principal amount of the Notes Outstanding, by written notice to the
Issuer and the Indenture Trustee, may rescind and annul such declaration and
its consequences if:

                          (i)  the Issuer has paid or deposited with the
                 Indenture 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
                 Indenture Trustee hereunder and the reasonable compensation,
                 expenses, disbursements and advances of the Indenture Trustee
                 and its agents and counsel; and





                                       39
<PAGE>   47
                          (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 Indenture 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 (5)
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 shall, upon demand of the Indenture Trustee, pay to the Indenture
Trustee, for the benefit of the Noteholders, 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
Note Interest Rate borne by the Notes 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 Indenture Trustee and its agents, attorneys and counsel.

                 (b)  In case the Issuer shall fail forthwith to pay such
amounts upon such demand, the Indenture Trustee, in its own name and as trustee
of an express trust, may institute a Proceeding for the collection of the sums
so due and unpaid, and may prosecute such Proceeding to judgment or final
decree, and may enforce the same against the Issuer or other obligor upon such
Notes and collect in the manner provided by law out of the property of the
Issuer or other obligor upon such Notes, wherever situated, the monies adjudged
or decreed to be payable.

                 (c)  If an Event of Default occurs and is continuing, the
Indenture Trustee may, as more particularly provided in Section 5.4, in its
discretion, proceed to protect and enforce its rights and the rights of





                                       40
<PAGE>   48
the Noteholders, by such appropriate Proceedings as the Indenture Trustee 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 Indenture Trustee by this
Indenture or by law.

                 (d)  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 Indenture 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 Indenture
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 Indenture Trustee shall have made any demand
pursuant to the provisions of this Section 5.3, 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 Indenture Trustee (including any claim for
                 reasonable compensation to the Indenture Trustee and each
                 predecessor Indenture Trustee, and their respective agents,
                 attorneys and counsel, and for reimbursement of all expenses
                 and liabilities incurred, and all advances and disbursements
                 made, by the Indenture Trustee and each predecessor Indenture
                 Trustee, except as a result of negligence or bad faith) and of
                 the Noteholders allowed in such Proceedings;





                                       41
<PAGE>   49
                          (ii)  unless prohibited by applicable law and
                 regulations, to vote on behalf of the Noteholders in any
                 election of a trustee, a standby trustee or Person performing
                 similar functions in any such Proceedings;

                          (iii)  to collect and receive any monies or other
                 property payable or deliverable on any such claims and to pay
                 all amounts received with respect to the claims of the
                 Noteholders and of the Indenture 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 Indenture Trustee or the Noteholders 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 Indenture Trustee and, in the event that the Indenture Trustee
shall consent to the making of payments directly to such Noteholders, to pay to
the Indenture Trustee such amounts as shall be sufficient to cover reasonable
compensation to the Indenture Trustee, each predecessor Indenture Trustee and
their respective agents, attorneys and counsel, and all other expenses and
liabilities incurred, and all advances and disbursements made, by the Indenture
Trustee and each predecessor Indenture Trustee, except as a result of
negligence or bad faith, and any other amounts due the Indenture Trustee
pursuant to Section 6.7.

                 (e)  Nothing herein contained shall be deemed to authorize the
Indenture 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 Noteholder or to authorize
the Indenture 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.





                                       42
<PAGE>   50
                 (f)  All rights of action and of asserting claims under this
Indenture, or under any of the Notes, may be enforced by the Indenture 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 Indenture 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 Indenture Trustee, each
predecessor Indenture Trustee and their respective agents, attorneys and
counsel, shall be for the ratable benefit of the Noteholders in respect of
which such judgment has been recovered.

                 (g)  In any Proceedings brought by the Indenture Trustee (and
also any Proceedings involving the interpretation of any provision of this
Indenture to which the Indenture Trustee shall be a party), the Indenture
Trustee shall be held to represent all the Noteholders, and it shall not be
necessary to make any Noteholder a party to any such Proceedings.

                 SECTION 5.4.  Remedies; Priorities.  (a)  If an Event of
Default shall have occurred and be continuing, the Indenture Trustee 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 monies adjudged due;

                          (ii)  institute Proceedings from time to time for the
                 complete or partial foreclosure of this Indenture with respect
                 to the Indenture 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 Indenture Trustee and
                 the Noteholders; and





                                       43
<PAGE>   51
                          (iv)  sell the Indenture 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 the Indenture Trustee may not sell or otherwise
liquidate the Indenture Trust Estate following an Event of Default, other than
an Event of Default described in Section 5.1(i) or (ii) and other than if
required to sell the Indenture Trust Estate pursuant to the Trust Agreement as
a result of the occurrence of an Insolvency Event or a dissolution with respect
to the Seller or the General Partner, unless (x)(A) the Noteholders of Notes
evidencing 100% of the principal amount of the Notes Outstanding consent
thereto, (B) the proceeds of such sale or liquidation are sufficient to pay in
full the principal of and the accrued interest on the outstanding Notes or (C)
the Indenture Trustee determines (but shall have no obligation to make such
determination) that the Indenture 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 Indenture Trustee obtains the consent of Noteholders of Notes
evidencing not less than 66 2/3% of the principal amount of the Notes
Outstanding and (y) with respect to an Event of Default described in Section
5.1(iii), (A) the Certificateholders of all outstanding Certificates consent
thereto or (B) the proceeds of such sale or liquidation are sufficient to pay
in full the principal of and accrued interest on the outstanding Notes and
Certificates.  In determining such sufficiency or insufficiency with respect to
clauses (x)(B), (x)(C) and (y)(B) above, the Indenture 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 Indenture Trust Estate for such
purpose.

                 (b)  If the Indenture Trustee collects any money or property
pursuant to this Article V, it shall pay out the money or property in the
following order:





                                       44
<PAGE>   52
                          (i)  first, to the Indenture Trustee for amounts due
                 under Section 6.7;
                
                          (ii)  second, to the Servicer for due and unpaid
                 Servicing Fees;

                          (iii)  third, to Noteholders of the Class A Notes for
                 amounts due and unpaid on the Class A Notes in respect of
                 interest, ratably, without preference or priority of any kind,
                 according to the amounts due and payable on the Class A Notes
                 for interest;

                          (iv)  fourth, to Noteholders of the Class A-1 Notes
                 for amounts due and unpaid on the Class A-1 Notes for
                 principal, ratably, without preference or priority of any
                 kind, according to the amounts due and payable on the Class
                 A-1 Notes for principal, until the principal amount of the
                 outstanding Class A-1 Notes is reduced to zero;

                          (v)  fifth, to Noteholders of the Class A-2 Notes for
                 amounts due and unpaid on the Class A-2 Notes for principal,
                 ratably, without preference or priority of any kind, according
                 to the amounts due and payable on the Class A-2 Notes for
                 principal, until the principal amount of the outstanding Class
                 A-2 Notes is reduced to zero;

                          (vi)  sixth, to Noteholders of the Class A-3 Notes
                 for amounts due and unpaid on the Class A-3 Notes for
                 principal, ratably, without preference or priority of any
                 kind, according to the amounts due and payable on the Class
                 A-3 Notes for principal, until the principal amount of the
                 outstanding Class A-3 Notes is reduced to zero;

                          (vii)  seventh, to Noteholders of the Class A-4 Notes
                 for amounts due and unpaid on the Class A-4 Notes for
                 principal, ratably, without preference or priority of any
                 kind, according to the amounts due and payable on the Class
                 A-4 Notes for principal, until the





                                       45
<PAGE>   53
                 principal amount of the outstanding Class A-4 Notes is reduced
                 to zero;

                          (viii)  eighth, to Noteholders of the Class B Notes
                 for amounts due and unpaid on the Class B Notes in respect of
                 interest, ratably, without preference or priority of any kind,
                 according to the amounts due and payable on the Class B Notes
                 for interest;

                          (ix)  ninth, to Noteholders of the Class B Notes for
                 amounts due and unpaid on the Class B Notes for principal,
                 ratably, without preference or priority of any kind, according
                 to the amounts due and payable on the Class B Notes for
                 principal, until the principal amount of the outstanding Class
                 B Notes is reduced to zero; and

                          (x)  tenth, to the Issuer for amounts required to be
                 distributed to the Certificateholders pursuant to the Trust
                 Agreement and the Sale and Servicing Agreement.

The Indenture Trustee may fix a record date and payment date for any payment to
Noteholders pursuant to this Section 5.4.  At least fifteen (15) days before
such record date, the Issuer shall mail to each Noteholder and the Indenture
Trustee a notice that states the record date, the payment date and the amount
to be paid.

                 SECTION 5.5.  Optional Preservation of the Receivables.  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 Indenture Trustee may, but need not, elect to
maintain possession of the Indenture Trust Estate and apply proceeds as if
there had been no declaration of acceleration; provided, however, that funds on
deposit in the Collection Account (including funds, if any, deposited therein
from the Reserve Account and the Payahead Account) shall be applied in
accordance with such declaration of acceleration in the manner specified in
Section 4.6(c) of the Sale and Servicing Agreement.  It is the desire of the
parties hereto and the Noteholders that there be at all





                                       46
<PAGE>   54
times sufficient funds for the payment of principal of and interest on the
Notes, and the Indenture Trustee shall take such desire into account when
determining whether or not to maintain possession of the Indenture Trust
Estate.  In determining whether to maintain possession of the Indenture Trust
Estate, the Indenture 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 Indenture Trust Estate for such purpose.

                 SECTION 5.6.  Limitation of Suits.  No Noteholder 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:

                          (a)  such Noteholder has previously given written
                 notice to the Indenture Trustee of a continuing Event of
                 Default;

                          (b)  the Noteholders of Notes evidencing not less
                 than 25% of the principal amount of the Notes Outstanding have
                 made written request to the Indenture Trustee to institute
                 such Proceeding in respect of such Event of Default in its own
                 name as Indenture Trustee hereunder;

                          (c)  such Noteholder or Noteholders have offered to
                 the Indenture Trustee reasonable indemnity against the costs,
                 expenses and liabilities to be incurred in complying with such
                 request;

                          (d)  the Indenture Trustee for sixty (60) days after
                 its receipt of such notice, request and offer of indemnity has
                 failed to institute such Proceedings; and

                          (e)  no direction inconsistent with such written
                 request has been given to the Indenture Trustee during such
                 sixty-day period by the Noteholders of Notes evidencing not
                 less than a majority of the principal amount of the Notes
                 Outstanding.





                                       47
<PAGE>   55
It is understood and intended that no one or more Noteholders 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
Noteholders or to obtain or to seek to obtain priority or preference over any
other Noteholders or to enforce any right under this Indenture, except in the
manner herein provided.

                 In the event the Indenture Trustee shall receive conflicting
or inconsistent requests and indemnity from two or more groups of Noteholders,
each evidencing less than a majority of the principal amount of the Notes
Outstanding, the Indenture Trustee in its sole discretion may determine what
action, if any, shall be taken, notwithstanding any other provisions of this
Indenture.

                 SECTION 5.7.  Unconditional Rights of Noteholders To Receive
Principal and Interest.  Notwithstanding any other provisions in this
Indenture, any Noteholder shall have the right, which is absolute and
unconditional, to receive payment of the principal of and interest, if any, on
its 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 Noteholder.

                 SECTION 5.8.  Restoration of Rights and Remedies.  If the
Indenture Trustee 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 Indenture Trustee or to such Noteholder, then and in every such case the
Issuer, the Indenture 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
Indenture Trustee and the Noteholders shall continue as though no such
Proceeding had been instituted.

                 SECTION 5.9.  Rights and Remedies Cumulative.  No right or
remedy herein conferred upon or reserved to the Indenture Trustee or to the
Noteholders is intended





                                       48
<PAGE>   56
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 5.10.  Delay or Omission Not a Waiver.  No delay or
omission of the Indenture Trustee or any Noteholder 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 any acquiescence therein.  Every right and remedy given by this Article V or
by law to the Indenture Trustee or to the Noteholders may be exercised from
time to time, and as often as may be deemed expedient, by the Indenture Trustee
or by the Noteholders, as the case may be.

                 SECTION 5.11.  Control by Noteholders.  The Noteholders of
Notes evidencing not less than a majority of the principal amount of the Notes
Outstanding shall have the right to direct the time, method and place of
conducting any Proceeding for any remedy available to the Indenture Trustee
with respect to the Notes or exercising any trust or power conferred on the
Indenture Trustee; provided that:

                          (a)  such direction shall not be in conflict with any
                 rule of law or with this Indenture;

                          (b)  subject to the express terms of Section 5.4, any
                 direction to the Indenture Trustee to sell or liquidate the
                 Indenture Trust Estate shall be by Noteholders of Notes
                 evidencing not less than 100% of the principal amount of the
                 Notes Outstanding;

                          (c)  if the conditions set forth in Section 5.5 have
                 been satisfied and the Indenture Trustee elects to retain the
                 Indenture Trust Estate pursuant to such Section 5.5, then any
                 direction to the Indenture Trustee by Noteholders of Notes
                 evidencing less than 100%





                                       49
<PAGE>   57
                 of the principal amount of the Notes Outstanding to sell or
                 liquidate the Indenture Trust Estate shall be of no force and
                 effect; and

                          (d)  the Indenture Trustee may take any other action
                 deemed proper by the Indenture Trustee that is not
                 inconsistent with such direction.

Notwithstanding the rights of Noteholders set forth in this Section 5.11,
subject to Section 6.1, the Indenture Trustee need not take any action that it
determines might involve it in costs or expenses for which it would not be
adequately indemnified or expose it to personal liability or might materially
adversely affect or unduly prejudice the rights of any Noteholders not
consenting to such action.

                 SECTION 5.12.  Waiver of Past Defaults.  Prior to the
declaration of the acceleration of the maturity of the Notes as provided in
Section 5.2, the Noteholders of Notes evidencing not less than a majority of
the principal amount of the Notes Outstanding may waive any past Default or
Event of Default and its consequences except a Default (a) in the payment of
principal of or interest on any of the Notes or (b) in respect of a covenant or
provision hereof that cannot be amended, supplemented or modified without the
consent of each Noteholder.  In the case of any such waiver, the Issuer, the
Indenture Trustee and the Noteholders 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 5.13.  Undertaking for Costs.  All parties to this
Indenture agree, and each Noteholder by such Noteholder's acceptance thereof
shall be deemed to





                                       50
<PAGE>   58
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 Indenture Trustee for any action taken, suffered or omitted by it as
Indenture 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 5.13 shall not apply to (a) any suit instituted by
the Indenture Trustee, (b) any suit instituted by any Noteholder or group of
Noteholders, in each case holding in the aggregate more than 10% of the
principal amount of the Notes Outstanding 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 5.14.  Waiver of Stay or Extension Laws.  The Issuer
covenants (to the extent that it may lawfully do so) that it shall 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 shall not hinder, delay or impede the execution of any power herein
granted to the Indenture Trustee, but will suffer and permit the execution of
every such power as though no such law had been enacted.

                 SECTION 5.15.  Action on Notes.  The Indenture 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 Indenture Trustee or the Noteholders shall be
impaired by the recovery of any judgment by the Indenture Trustee against the
Issuer or by the levy of any execution under such judgment upon any portion of
the





                                       51
<PAGE>   59
Indenture Trust Estate or upon any of the assets of the Issuer.  Any money or
property collected by the Indenture Trustee shall be applied in accordance with
Section 5.4(b).

                 SECTION 5.16.  Performance and Enforcement of Certain
Obligations.  (a) Promptly following a request from the Indenture Trustee to do
so, and at the Administrator's expense, the Issuer shall take all such lawful
action as the Indenture Trustee may request to compel or secure the performance
and observance by 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, or by the Seller and Ford Credit, as applicable, of each of their
obligations under or in connection with the Purchase Agreement, 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 and the
Purchase Agreement, as the case may be, to the extent and in the manner
directed by the Indenture Trustee, including the transmission of notices of
default on the part of the Seller, the Servicer or Ford Credit 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 or by the Seller or Ford Credit of each
of their obligations under the Purchase Agreement.

                 (b)  If an Event of Default has occurred and is continuing,
the Indenture Trustee may, and at the direction (which direction shall be in
writing or by telephone, confirmed in writing promptly thereafter) of the
Noteholders of Notes evidencing not less than 66 2/3% of the principal amount
of the Notes Outstanding 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, or against the Seller or
Ford Credit under or in connection with the Purchase Agreement, including the
right or power to take any action to compel or secure performance or observance
by the Seller, the Servicer or Ford Credit, as the case may be, 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 or the Purchase





                                       52
<PAGE>   60
Agreement, as the case may be, and any right of the Issuer to take such action
shall be suspended.





                                       53
<PAGE>   61
                                   ARTICLE VI

                             THE INDENTURE TRUSTEE

                 SECTION 6.1.  Duties of Indenture Trustee.  (a)  If an Event
of Default has occurred and is continuing, the Indenture 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 Indenture 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 Indenture Trustee; and

                          (ii)  in the absence of bad faith on its part, the
                 Indenture 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
                 Indenture Trustee and, if required by the terms of this
                 Indenture, conforming to the requirements of this Indenture;
                 provided, however, that the Indenture Trustee shall examine
                 the certificates and opinions to determine whether or not they
                 conform to the requirements of this Indenture.

                 (c)  The Indenture 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 6.1;

                          (ii)  the Indenture Trustee shall not be liable for
                 any error of judgment made in good faith by a Trustee Officer
                 unless it is proved





                                       54
<PAGE>   62
                 that the Indenture Trustee was negligent in ascertaining the
                 pertinent facts; and

                          (iii)  the Indenture 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 5.11.

                 (d)  The Indenture Trustee shall not be liable for interest on
any money received by it except as the Indenture Trustee may agree in writing
with the Issuer.

                 (e)  Money held in trust by the Indenture 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
Indenture 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 Indenture Trustee
shall be subject to the provisions of this Section 6.1 and to the provisions of
the TIA.

                 (h)  The Indenture Trustee shall not be charged with knowledge
of any Event of Default unless either (1) a Trustee Officer shall have actual
knowledge of such Event of Default or (2) written notice of such Event of
Default shall have been given to the Indenture Trustee in accordance with the
provisions of this Indenture.

                 SECTION 6.2.  Rights of Indenture Trustee.  (a)  The Indenture
Trustee may rely and shall be protected in acting or refraining from acting
upon any resolution, certificate, statement, instrument, opinion, report,
notice, request, direction, consent, order, bond, debenture or other paper or
document believed by





                                       55
<PAGE>   63
it to be genuine and to have been signed or presented by the proper Person.
The Indenture Trustee need not investigate any fact or matters stated in any
such document.

                 (b)  Before the Indenture Trustee acts or refrains from
acting, it may require an Officer's Certificate or an Opinion of Counsel.  The
Indenture Trustee shall not be liable for any action it takes or omits to take
in good faith in reliance on an Officer's Certificate or Opinion of Counsel.

                 (c)  The Indenture 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 Indenture
Trustee shall not be responsible for any misconduct or negligence on the part
of, or for the supervision of, any such agent, attorney, custodian or nominee
appointed with due care by it hereunder.

                 (d)  The Indenture 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 such action or omission by
the Indenture Trustee does not constitute willful misconduct, negligence or bad
faith.

                 (e)  The Indenture 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 Indenture Trustee shall be under no obligation to
exercise any of the rights or powers vested in it by this Indenture or to honor
the request or direction of any of the Noteholders pursuant to this Indenture
unless such Noteholders shall have offered to the Indenture Trustee reasonable
security or indemnity against the reasonable costs, expenses, disbursements,
advances and liabilities which might be incurred by it, its agents and its
counsel in compliance with such request or direction.





                                       56
<PAGE>   64
                 (g)  Any request or direction of the Issuer mentioned herein
shall be sufficiently evidenced by an Issuer Request.

                 SECTION 6.3.  Individual Rights of Indenture Trustee.  The
Indenture 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 Indenture Trustee.
Any Note Paying Agent, Note Registrar, co-registrar or co-paying agent
hereunder may do the same with like rights.

                 SECTION 6.4.  Indenture Trustee's Disclaimer.  The Indenture
Trustee (i) shall not be responsible for, and makes no representation as to,
the validity or adequacy of this Indenture or the Notes and (ii) shall not be
accountable for the Issuer's use of the proceeds from the Notes, or responsible
for any statement of the Issuer in this Indenture or in any document issued in
connection with the sale of the Notes or in the Notes (all of which shall be
taken as statements of the Issuer) other than the Indenture Trustee's
certificate of authentication.

                 SECTION 6.5.  Notice of Defaults; Insolvency or Dissolution of
Depositor or General Partner.  (a)  If a Default occurs and is continuing and
if it is known to a Trustee Officer of the Indenture Trustee, the Indenture
Trustee shall mail to each Noteholder notice of such Default within ninety (90)
days after it 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 Indenture Trustee may withhold the
notice if and so long as a committee of its Trustee Officers in good faith
determines that withholding the notice is in the interests of Noteholders.

                 (b)  If the Indenture Trustee receives notice from the Owner
Trustee of the occurrence of an Insolvency Event or a dissolution with respect
to the Depositor or the General Partner pursuant to Section 9.2 of the Trust
Agreement, the Indenture Trustee shall give prompt written notice to the
Noteholders of the occurrence of such event.  If the Indenture Trustee receives
notice from the Owner Trustee pursuant to such Section





                                       57
<PAGE>   65
9.2 that the requisite percentages of Noteholders, Certificateholders and
holders of interests, if any, in the Reserve Account disapprove of the
liquidation of the Receivables and termination of the Trust pursuant to such
Section 9.2, the Indenture Trustee, at the expense of the Issuer, shall (i)
appoint an entity acceptable to Ford Credit to acquire an interest in the Trust
and to act as substitute "general partner" of the Trust for federal income tax
purposes and (ii) obtain an Opinion of Counsel that the Trust will not
thereafter be classified as an association (or publicly traded partnership)
taxable as a corporation for federal income tax and Applicable Tax State
purposes.  If the Indenture Trustee is unable to locate such an entity or
obtain such Opinion of Counsel within ninety (90) days after the date of the
applicable Insolvency Event or dissolution, the Indenture Trustee shall so
notify the Owner Trustee promptly in writing.  Upon termination of the Trust
pursuant to such Section 9.2, the Indenture Trustee shall, if so directed by
the Owner Trustee, sell the assets of the Trust (other than the Trust Accounts
and each Certificate Distribution Account) 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 of Receivables under the
Sale and Servicing Agreement and deposited in the Collection Account and the
Notes and Certificates shall be paid in accordance with Section 4.6 of the Sale
and Servicing Agreement.

                 SECTION 6.6.  Reports by Indenture Trustee to Noteholders.
Upon delivery to the Indenture Trustee by the Servicer of such information
prepared by the Servicer pursuant to Section 3.9 of the Sale and Servicing
Agreement as may be required to enable each Noteholder to prepare its federal
and State income tax returns, the Indenture Trustee shall deliver such
information to the Noteholders.

                 SECTION 6.7.  Compensation and Indemnity.  (a)  The Issuer
shall, or shall cause the Administrator to, pay to the Indenture Trustee from
time to time reasonable compensation for its services.  The Indenture 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 Administrator to,
reimburse the Indenture Trustee for all reasonable out-of-





                                       58
<PAGE>   66
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
Indenture Trustee's agents, counsel, accountants and experts.  The Issuer
shall, or shall cause the Administrator to, indemnify the Indenture Trustee
for, and to hold it harmless against, any and all loss, liability or expense
(including attorneys' fees) incurred by it in connection with the
administration of this trust and the performance of its duties hereunder,
including the costs and expenses of defending itself against any claim or
liability in connection with the exercise or performance of any of its powers
or duties hereunder.  The Indenture Trustee shall notify the Issuer and the
Administrator promptly of any claim for which it may seek indemnity.  Failure
by the Indenture Trustee to so notify the Issuer and the Administrator shall
not relieve the Issuer or the Administrator of its obligations hereunder.  The
Issuer shall, or shall cause the Administrator to, defend any such claim, and
the Indenture Trustee may have separate counsel and the Issuer shall, or shall
cause the Administrator to, pay the fees and expenses of such counsel.  Neither
the Issuer nor the Administrator need reimburse any expense or indemnity
against any loss, liability or expense incurred by the Indenture Trustee
through the Indenture Trustee's own willful misconduct, negligence or bad
faith.

                 (b)  The Issuer's payment obligations to the Indenture Trustee
pursuant to this Section 6.7 shall survive the resignation or removal of the
Indenture Trustee and the discharge of this Indenture.  When the Indenture
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.

                 SECTION 6.8.  Replacement of Indenture Trustee.  (a)  No
resignation or removal of the Indenture Trustee, and no appointment of a
successor Indenture Trustee, shall become effective until the acceptance of
appointment by the successor Indenture Trustee pursuant to this Section 6.8 and
payment in full of all sums due to the Indenture Trustee pursuant to Section





                                       59
<PAGE>   67
6.7.  The Indenture Trustee may resign at any time by so notifying the Issuer.
The Noteholders of Notes evidencing not less than a majority in principal
amount of the Notes Outstanding may remove the Indenture Trustee without cause
by so notifying the Indenture Trustee and the Issuer and may appoint a
successor Indenture Trustee.  The Issuer shall remove the Indenture Trustee if:

                          (i)  the Indenture Trustee fails to comply with
                 Section 6.11;

                          (ii) an Insolvency Event occurs with respect to the
                 Indenture Trustee;

                          (iii)  a receiver or other public officer takes
                 charge of the Indenture Trustee or its property; or

                          (iv)  the Indenture Trustee otherwise becomes
                 incapable of acting.

If the Indenture Trustee resigns or is removed or if a vacancy exists in the
office of Indenture Trustee for any reason (the Indenture Trustee in such event
being referred to herein as the retiring Indenture Trustee), the Issuer shall
promptly appoint a successor Indenture Trustee.

                 (b)  Any successor Indenture Trustee shall deliver a written
acceptance of its appointment to the retiring Indenture Trustee and to the
Issuer.  Thereupon, if all sums due the retiring Indenture Trustee pursuant to
Section 6.7 have been paid in full, the resignation or removal of the retiring
Indenture Trustee shall become effective, and the successor Indenture Trustee
shall have all the rights, powers and duties of the Indenture Trustee under
this Indenture.  The successor Indenture Trustee shall mail a notice of its
succession to Noteholders.  If all sums due the retiring Indenture Trustee
pursuant to Section 6.7 have been paid in full, the retiring Indenture Trustee
shall promptly transfer all property held by it as Indenture Trustee to the
successor Indenture Trustee.

                 (c)  If a successor Indenture Trustee does not take office
within sixty (60) days after the retiring Indenture Trustee resigns or is
removed, the retiring





                                       60
<PAGE>   68
Indenture Trustee, the Issuer or the Noteholders of Notes evidencing not less
than a majority in principal amount of the Notes Outstanding may petition any
court of competent jurisdiction for the appointment of a successor Indenture
Trustee.  If the Indenture Trustee fails to comply with Section 6.11, any
Noteholder who has been a bona fide Noteholder for at least six (6) months may
petition any court of competent jurisdiction for the removal of the Indenture
Trustee and the appointment of a successor Indenture Trustee.

                 (d)  Notwithstanding the replacement of the Indenture Trustee
pursuant to this Section 6.8, the obligations of the Issuer and the
Administrator under Section 6.7 shall continue for the benefit of the retiring
Indenture Trustee.

                 SECTION 6.9.  Successor Indenture Trustee by Merger.  (a)  If
the Indenture 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 or banking association without any further act shall be the
successor Indenture Trustee; provided that such corporation or banking
association shall be otherwise qualified and eligible under Section 6.11.  The
Indenture Trustee shall provide the Rating Agencies with prior written notice
of any such transaction.

                 (b)  In case at the time such successor or successors by
merger, conversion or consolidation to the Indenture 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 Indenture 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 Indenture Trustee may
authenticate such Notes either in the name of any predecessor hereunder or in
the name of the successor to the Indenture Trustee.  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 Indenture Trustee shall
have.





                                       61
<PAGE>   69
                 SECTION 6.10.  Appointment of Co-Indenture Trustee or Separate
Indenture 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 Indenture Trust Estate may at the time be
located, the Indenture Trustee shall have the power and may execute and deliver
an instrument to appoint one or more Persons to act as a co-trustee or co-
trustees, or 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 Indenture Trust Estate, or any
part hereof, and, subject to the other provisions of this Section 6.10, such
powers, duties, obligations, rights and trusts as the Indenture 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.

                 (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 Indenture Trustee shall be
                 conferred or imposed upon and exercised or performed by the
                 Indenture Trustee and such separate trustee or co-trustee
                 jointly (it being understood that such separate trustee or
                 co-trustee shall not be authorized to act separately without
                 the Indenture 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 Indenture
                 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 Indenture
                 Trust Estate 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
                 Indenture Trustee;





                                       62
<PAGE>   70
                          (ii)  no trustee hereunder shall be personally liable
                 by reason of any act or omission of any other trustee
                 hereunder; and

                          (iii)  the Indenture 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
Indenture 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 Indenture 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 Indenture 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 Indenture Trustee.  Every such instrument
shall be filed with the Indenture Trustee.

                 (d)  Any separate trustee or co-trustee may at any time
constitute the Indenture 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 Indenture Trustee, to the extent permitted by law,
without the appointment of a new or successor trustee.

                 SECTION 6.11.  Eligibility; Disqualification.  The Indenture
Trustee shall at all times satisfy the requirements of TIA Section 310(a).  The
Indenture Trustee or its parent 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 shall have a long-term debt rating of investment grade by each of
the Rating Agencies or shall otherwise be acceptable





                                       63
<PAGE>   71
to each of the Rating Agencies.  The Indenture Trustee shall comply with TIA
Section 310(b).

         Within ninety (90) days after ascertaining the occurrence of an Event
of Default which shall not have been cured or waived, unless authorized by the
Commission, the Indenture Trustee shall resign with respect to the Class A
Notes and/or the Class B Notes in accordance with Section 6.8 of this
Indenture, and the Issuer shall appoint a successor Indenture Trustee for one
or both of such Classes, as applicable, so that there will be separate
Indenture Trustees for the Class A Notes and the Class B Notes.  In the event
the Indenture Trustee fails to comply with the terms of the preceding sentence,
the Indenture Trustee shall comply with clauses (ii) and (iii) of TIA Section
310(b).

         In the case of the appointment hereunder of a successor Indenture
Trustee with respect to any Class of Notes pursuant to this Section 6.11, the
Issuer, the retiring Indenture Trustee and the successor Indenture Trustee with
respect to such Class of Notes shall execute and deliver an indenture
supplemental hereto wherein each successor Indenture Trustee shall accept such
appointment and which (i) shall contain such provisions as shall be necessary
or desirable to transfer and confirm to, and to vest in, the successor
Indenture Trustee all the rights, powers, trusts and duties of the retiring
Indenture Trustee with respect to the Notes of the Class to which the
appointment of such successor Indenture Trustee relates, (ii) if the retiring
Indenture Trustee is not retiring with respect to all Classes of Notes, shall
contain such provisions as shall be deemed necessary or desirable to confirm
that all the rights, powers, trusts and duties of the retiring Indenture
Trustee with respect to the Notes of each Class as to which the retiring
Indenture Trustee is not retiring shall continue to be vested in the Indenture
Trustee and (iii) shall add to or change any of the provisions of this
Indenture as shall be necessary to provide for or facilitate the administration
of the trusts hereunder by more than one Indenture Trustee, it being understood
that nothing herein or in such supplemental indenture shall constitute such
Indenture Trustees co-trustees of the same trust and that each such Indenture
Trustee shall be a trustee of a trust or trusts hereunder separate and apart
from any trust or trusts hereunder administered





                                       64
<PAGE>   72
by any other such Indenture Trustee; and upon the removal of the retiring
Indenture Trustee shall become effective to the extent provided herein.

                 SECTION 6.12.  Preferential Collection of Claims Against
Issuer.  The Indenture Trustee shall comply with TIA Section 311(a), excluding
any creditor relationship listed in TIA Section 311(b).  An Indenture Trustee
who has resigned or been removed shall be subject to TIA Section 311(a) to the
extent indicated.





                                       65
<PAGE>   73
                                  ARTICLE VII

                         NOTEHOLDERS' LISTS AND REPORTS

                 SECTION 7.1.  Issuer To Furnish Indenture Trustee Names and
Addresses of Noteholders.  The Issuer shall furnish or cause to be furnished to
the Indenture Trustee (a) not more than five (5) days after each Record Date, a
list, in such form as the Indenture Trustee may reasonably require, of the
names and addresses of the Noteholders as of such Record Date and (b) at such
other times as the Indenture Trustee may request in writing, within thirty (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 ten (10) days prior to the time such
list is furnished; provided, however, that (i) so long as the Indenture Trustee
is the Note Registrar, no such list shall be required to be furnished and (ii)
no such list shall be required to be furnished with respect to Noteholders of
Book-Entry Notes.

                 SECTION 7.2.  Preservation of Information; Communications to
Noteholders.  (a)  The Indenture Trustee shall preserve, in as current a form
as is reasonably practicable, the names and addresses of the Noteholders
contained in the most recent list furnished to the Indenture Trustee as
provided in Section 7.1 and the names and addresses of Noteholders received by
the Indenture Trustee in its capacity as Note Registrar.  The Indenture 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.  Upon receipt by the Indenture Trustee of any request by
three or more Noteholders or by one or more Noteholders of Notes evidencing not
less than 25% of the Notes Outstanding to receive a copy of the current list of
Noteholders (whether or not made pursuant to TIA Section 312(b)), the Indenture
Trustee shall promptly notify the Administrator thereof by providing to the
Administrator a copy of such request and a copy of the list of Noteholders
produced in response thereto.





                                       66
<PAGE>   74
                 (c)  The Issuer, the Indenture 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 Indenture Trustee, within fifteen
                 (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) that 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 Indenture Trustee and the
                 Commission in accordance with the 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 Indenture Trustee (and the
                 Indenture 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)
                 and 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 correspond to the calendar year.

                 SECTION 7.4.  Reports by Indenture Trustee.  (a)  If required
by TIA Section 313(a), within sixty (60) days after each May 15, beginning with
May 15, 1999, the Indenture Trustee shall mail to each





                                       67
<PAGE>   75
Noteholder as required by TIA Section 313(c) a brief report dated as of such
date that complies with TIA Section 313(a).  The Indenture Trustee also shall
comply with TIA Section 313(b).

                 (b)      A copy of each report at the time of its mailing to
Noteholders shall be filed by the Indenture Trustee with the Commission and
each stock exchange, if any, on which the Notes are listed.  The Issuer shall
notify the Indenture Trustee if and when the Notes are listed on any stock
exchange.





                                       68
<PAGE>   76
                                  ARTICLE VIII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

                 SECTION 8.1.  Collection of Money.  Except as otherwise
expressly provided herein, the Indenture 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 Indenture Trustee pursuant to this
Indenture and the Sale and Servicing Agreement.  The Indenture Trustee shall
apply all such money received by it as provided in this Indenture and the Sale
and Servicing Agreement.  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 Indenture Trust Estate,
the Indenture 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 and Payahead Account.  (a) On or
prior to the Closing Date, the Issuer shall cause the Servicer to establish and
maintain the Trust Accounts and the Payahead Account as provided in Sections
4.1 and 4.7 of the Sale and Servicing Agreement.

                 (b)  On or before each Distribution Date, the Servicer shall
deposit all Available Collections with respect to the Collection Period
preceding such Distribution Date in the Collection Account as provided in
Sections 4.2, 4.3, 4.4 and 4.5 of the Sale and Servicing Agreement.  On or
before each Distribution Date, all amounts required to be withdrawn from the
Reserve Account and deposited in the Collection Account pursuant to Section 4.5
of the Sale and Servicing Agreement shall be withdrawn by the Indenture Trustee
from the Reserve Account and deposited to the Collection Account.





                                       69
<PAGE>   77
                 (c)  On each Distribution Date, the Indenture Trustee (based
on the information contained in the Servicer's Certificate delivered on or
before the related Determination Date pursuant to Section 3.9 of the Sale and
Servicing Agreement) shall make the following withdrawals from the Collection
Account and make deposits, distributions and payments, to the extent of funds
on deposit in the Collection Account with respect to the Collection Period
preceding such Distribution Date (including funds, if any, deposited therein
from the Reserve Account and the Payahead Account), in the following order of
priority:

                          (i)  first, to the Servicer, the Servicing Fee and
         all unpaid Servicing Fees from prior Collection Periods;

                          (ii)  second, to the Noteholders of Class A Notes,
         the Accrued Class A Note Interest; provided that if there are not
         sufficient funds available to pay the entire amount of the Accrued
         Class A Note Interest, the amounts available shall be applied to the
         payment of such interest on the Class A Notes on a pro rata basis;

                          (iii) third, to the Principal Distribution Account,
         the First Priority Principal Distribution Amount, if any;

                          (iv)  fourth, to the Noteholders of Class B Notes,
         the Accrued Class B Note Interest; provided that if there are not
         sufficient funds available to pay the entire amount of the Accrued
         Class B Note Interest, the amounts available shall be applied to the
         payment of such interest on the Class B Notes on a pro rata basis;

                          (v)  fifth, to the Principal Distribution Account,
         the Second Priority Principal Distribution Amount, if any;

                          (vi)  sixth, to the Certificate Interest Distribution
         Account, the Accrued Class C Certificate Interest;

                          (vii)  seventh, to the Certificate Interest
         Distribution Account, the Accrued Class D Certificate Interest;





                                       70
<PAGE>   78
                          (viii)  eighth, to the Reserve Account, the amount,
         if any, required to reinstate the amount in the Reserve Account up to
         the Specified Reserve Balance;

                          (ix)  ninth, to the Principal Distribution Account,
         the Regular Principal Distribution Amount, if any; and

                          (x)  tenth, to the Seller, any funds remaining on
         deposit in the Collection Account with respect to the Collection
         Period preceding such Distribution Date.

Notwithstanding the foregoing, (A) following the occurrence and during the
continuation of an Event of Default specified in Section 5.1(i) or (ii) of the
Indenture or an Insolvency Event with respect to the Issuer, in each case which
has resulted in an acceleration of the Notes, or following an Insolvency Event
or a dissolution with respect to the Seller or the General Partner, the
Servicer shall instruct the Indenture Trustee to transfer the funds on deposit
in the Collection Account remaining after the application of clauses (i) and
(ii) above to the Principal Distribution Account to the extent necessary to
reduce the principal amount of all the Notes to zero, (B) following the
occurrence and during the continuation of any other Event of Default, which has
resulted in an acceleration of the Notes, the Servicer shall instruct the
Indenture Trustee to transfer the funds on deposit in the Collection Account
remaining after the application of clauses (i), (ii), (iii) and (iv) above to
the Principal Distribution Account to the extent necessary to reduce the
principal amount of all the Notes to zero, and (C) in the case of an event
described in clause (A) or (B), the Certificateholders will not receive any
distributions of principal or interest until the principal amount and accrued
interest on all the Notes has been paid in full.

                 (d)  On each Distribution Date, the Indenture Trustee (based
on the information contained in the Servicer's Certificate delivered on or
before the related Determination Date pursuant to Section 3.9 of the Sale and
Servicing Agreement) shall withdraw the funds on deposit in the Principal
Distribution Account with respect to the Collection Period preceding such
Distribution





                                       71
<PAGE>   79
Date and make distributions and payments in the following order of priority:

                          (i) first, to the Noteholders of the Class A-1 Notes
         in reduction of principal until the principal amount of the
         outstanding Class A-1 Notes has been paid in full; provided that if
         there are not sufficient funds available to pay the principal amount
         of the outstanding Class A-1 Notes in full, the amounts available
         shall be applied to the payment of principal on the Class A-1 Notes on
         a pro rata basis;

                          (ii) second, to the Noteholders of the Class A-2
         Notes in reduction of principal until the principal amount of the
         outstanding Class A-2 Notes has been paid in full; provided that if
         there are not sufficient funds available to pay the principal amount
         of the outstanding Class A-2 Notes in full, the amounts available
         shall be applied to the payment of principal on the Class A-2 Notes on
         a pro rata basis;

                          (iii) third, to the Noteholders of the Class A-3
         Notes in reduction of principal until the principal amount of the
         outstanding Class A-3 Notes has been paid in full; provided that if
         there are not sufficient funds available to pay the principal amount
         of the outstanding Class A-3 Notes in full, the amounts available
         shall be applied to the payment of principal on the Class A-3 Notes on
         a pro rata basis;

                          (iv) fourth, to the Noteholders of the Class A-4
         Notes in reduction of principal until the principal amount of the
         outstanding Class A-4 Notes has been paid in full; provided that if
         there are not sufficient funds available to pay the principal amount
         of the outstanding Class A-4 Notes in full, the amounts available
         shall be applied to the payment of principal on the Class A-4 Notes on
         a pro rata basis;

                          (v) fifth, to the Noteholders of the Class B Notes in
         reduction of principal until the principal amount of the outstanding
         Class B Notes has been paid in full; provided that if there are





                                       72
<PAGE>   80
         not sufficient funds available to pay the principal amount of the
         outstanding Class B Notes in full, the amounts available shall be
         applied to the payment of principal on the Class B Notes on a pro rata
         basis;

                          (vi) sixth, to the Certificate Principal Distribution
         Account, in reduction of the Certificate Balance of the Class C
         Certificates, until the Certificate Balance of the Class C
         Certificates has been reduced to zero;

                          (vii) seventh, to the Certificate Principal
         Distribution Account, in reduction of the Certificate Balance of the
         Class D Certificates, until the Certificate Balance of the Class D
         Certificates has been reduced to zero; and

                          (viii) eighth, to the Seller, any funds remaining on
         deposit in the Principal Distribution Account.

                 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 Collection Account, the Payahead Account
and the Reserve Account shall be invested by the Indenture Trustee at the
direction of the Servicer in Permitted Investments as provided in Sections 4.1
and 4.7 of the Sale and Servicing Agreement.  All income or other gain (net of
losses and investment expenses) from investments of monies deposited in the
Collection Account, the Payahead Account and the Reserve Account shall be
withdrawn by the Indenture Trustee from such accounts (but only under the
circumstances set forth in the Sale and Servicing Agreement in the case of the
Reserve Account) and distributed as provided in Sections 4.1 and 4.7 of the
Sale and Servicing Agreement.  The Servicer shall not direct the Indenture
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 Indenture Trustee to make any such
investment or sale, if requested by the Indenture





                                       73
<PAGE>   81
Trustee, the Issuer shall deliver to the Indenture Trustee an Opinion of
Counsel, acceptable to the Indenture Trustee, to such effect.

                 (b)  Subject to Section 6.1(c), the Indenture Trustee shall
not in any way be held liable by reason of any insufficiency in any of the
Trust Accounts or in the Payahead Account resulting from any loss on any
Permitted Investment included therein, except for losses attributable to the
Indenture Trustee's failure to make payments on such Permitted Investments
issued by the Indenture Trustee, in its commercial capacity as principal
obligor and not as trustee, in accordance with their terms.

                 (c)  If (i) the Servicer shall have failed to give investment
directions for any funds on deposit in the Collection Account, the Payahead
Account or the Reserve Account to the Indenture Trustee by 11:00 a.m. New York
Time (or such other time as may be agreed by the Issuer and Indenture Trustee)
on the Business Day preceding each Distribution Date or (ii) to the knowledge
of a Trustee Officer of the Indenture Trustee, 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 (iii)
if such Notes shall have been declared due and payable following an Event of
Default, amounts collected or receivable from the Indenture Trust Estate are
being applied in accordance with Section 5.4 as if there had not been such a
declaration, then the Indenture Trustee shall, to the fullest extent
practicable, invest and reinvest funds in the Collection Account, the Payahead
Account or the Reserve Account, as the case may be, in one or more Permitted
Investments described in clause (b) of the definition thereof.

                 SECTION 8.4.  Release of Indenture Trust Estate.  (a)  Subject
to the payment of its fees and expenses pursuant to Section 6.7, the Indenture
Trustee 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 Trustee'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 Trustee as
provided





                                       74
<PAGE>   82
in this Article VIII shall be bound to ascertain the Indenture Trustee's
authority, inquire into the satisfaction of any conditions precedent or see to
the application of any monies.

                 (b)  The Indenture Trustee shall, at such time as there are no
Notes Outstanding and all sums due the Indenture Trustee pursuant to Section
6.7 have been paid in full, release any remaining portion of the Indenture
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 Indenture 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.

                 (c)  Each Noteholder or Note Owner, by its acceptance of a
Note or, in the case of a Note Owner, a beneficial interest in a Note,
acknowledges that from time to time the Indenture Trustee shall release the
lien of this Indenture on any Receivable to be sold to (i) the Seller in
accordance with Section 2.3 of the Sale and Servicing Agreement and (ii) to the
Servicer in accordance with Section 3.7 of the Sale and Servicing Agreement.

                 SECTION 8.5.  Opinion of Counsel.  The Indenture Trustee shall
receive at least seven (7) 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 Indenture Trustee shall also require, except in connection
with any action contemplated by Section 8.4(c), as a condition to such action,
an Opinion of Counsel, in form and substance satisfactory to the Indenture
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





                                       75
<PAGE>   83
Counsel shall not be required to express an opinion as to the fair value of the
Indenture 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 Indenture Trustee in connection with any such
action.





                                       76
<PAGE>   84
                                   ARTICLE IX

                            SUPPLEMENTAL INDENTURES

                 SECTION 9.1.  Supplemental Indentures Without Consent of
Noteholders.  (a)  Without the consent of the Noteholders but with prior notice
to the Rating Agencies, the Issuer and the Indenture 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 Indenture 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
                 Trustee 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 Noteholders, 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 Trustee;

                          (v)  to cure any ambiguity, to correct or supplement
                 any provision herein or in any supplemental indenture that 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 under any





                                       77
<PAGE>   85
                 supplemental indenture which shall not be inconsistent with
                 the provisions of the Indenture; provided that such action
                 shall not materially adversely affect the interests of the
                 Noteholders;

                          (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
                 affect 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 Indenture 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 Indenture Trustee, when authorized by
an Issuer Order, may, also without the consent of any of the Noteholders but
with prior notice to the Rating Agencies, 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 (other than the modifications set forth in Section 9.2)
the rights of the Noteholders under this Indenture; provided, however, that (i)
such action shall not, as evidenced by an Opinion of Counsel, adversely affect
in any material respect the interests of any Noteholder, (ii) the Rating Agency
Condition shall have been satisfied with respect to such action and (iii) such
action shall not, as evidenced by an Opinion of Counsel, cause the Issuer to be
characterized for federal or any then Applicable Tax State income tax purposes
as an association taxable as a corporation or otherwise have any material
adverse impact on the federal





                                       78
<PAGE>   86
or any then Applicable Tax State income taxation of any Notes Outstanding or
outstanding Certificates or any Noteholder or Certificateholder.

                 SECTION 9.2.   Supplemental Indentures with Consent of
Noteholders.  The Issuer and the Indenture Trustee, when authorized by an
Issuer Order, also may, with prior notice to the Rating Agencies and with the
consent of the Noteholders of Notes evidencing not less than a majority of the
principal amount of the Notes Outstanding, by Act of such Noteholders delivered
to the Issuer and the Indenture 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 modifying
in any manner the rights of the Noteholders under this Indenture; provided,
however, that (i) the Rating Agency Condition shall have been satisfied with
respect to such action and (ii) such action shall not, as evidenced by an
Opinion of Counsel, cause the Issuer to be characterized for federal or any
then Applicable Tax State income tax purposes as an association taxable as a
corporation or otherwise have any material adverse impact on the federal or any
then Applicable Tax State income taxation of any Notes Outstanding or
outstanding Certificates or any Noteholder or Certificateholder; and provided,
further, that no such supplemental indenture shall, without the consent of the
Noteholder of each Outstanding Note affected thereby:

                          (i)  modify or alter provisions of this Section 9.2;

                          (ii)  change the Final Scheduled Distribution Date or
                 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 provisions of this Indenture relating to
                 the application of collections on, or the proceeds of the sale
                 of, the Indenture 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, or impair the right to institute suit for
                 the enforcement of





                                       79
<PAGE>   87
                 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 principal amount
                 of the Notes Outstanding, the consent of the Noteholders of
                 which is required for any such supplemental indenture, or the
                 consent of the Noteholders of which is required for any waiver
                 of compliance with certain provisions of this Indenture or
                 certain Defaults or Events of Default 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 principal amount of
                 the Notes Outstanding required to direct the Indenture Trustee
                 to sell or liquidate the Indenture Trust Estate pursuant to
                 Section 5.4 if the proceeds of such sale or liquidation would
                 be insufficient to pay the principal amount and accrued but
                 unpaid interest on the Notes and the Certificates;

                          (vi)  modify any provision of this Indenture
                 specifying a percentage of the aggregate principal amount of
                 the Notes necessary to amend this Indenture or the other Basic
                 Documents except to increase any percentage specified herein
                 or to provide that certain additional provisions of this
                 Indenture or the other Basic Documents cannot be modified or
                 waived without the consent of the Noteholder 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





                                       80
<PAGE>   88
                 Distribution Date (including the calculation of any of the
                 individual components of such calculation) or to affect the
                 rights of the Noteholders 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 Indenture Trust Estate or, except as
                 otherwise permitted or contemplated herein, terminate the lien
                 of this Indenture on any such collateral at any time subject
                 hereto or deprive any Noteholder of the security provided by
                 the lien of this Indenture.

The Indenture Trustee may in its discretion or upon receipt of an Opinion of
Counsel determine whether or not any Notes would be affected by any
supplemental indenture and any such determination shall be conclusive upon the
Noteholders of all Notes, whether theretofore or thereafter authenticated and
delivered hereunder.  The Indenture 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 9.2 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 Indenture
Trustee of any supplemental indenture pursuant to this Section 9.2, the
Indenture Trustee shall mail to the Noteholders 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
Indenture 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 modification thereby of the





                                       81
<PAGE>   89
trusts created by this Indenture, the Indenture 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 and that
all conditions precedent to the execution and delivery of such supplemental
indenture have been satisfied.  The Indenture Trustee may, but shall not be
obligated to, enter into any such supplemental indenture that affects the
Indenture 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 shall 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 Indenture Trustee, the Issuer and the Noteholders
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 Indenture
Trustee shall, bear a notation in form approved by the Indenture Trustee as to
any matter provided for in such supplemental indenture.  If the Issuer or the
Indenture Trustee shall so determine, new Notes so modified as to conform, in
the opinion of the Indenture Trustee and the





                                       82
<PAGE>   90
Issuer, to any such supplemental indenture may be prepared and executed by the
Issuer and authenticated and delivered by the Indenture Trustee in exchange for
outstanding Notes.





                                       83
<PAGE>   91
                                   ARTICLE X

                              REDEMPTION OF NOTES

                 SECTION 10.1.  Redemption.  (a)  The Class A-4 Notes and the
Class B Notes are subject to redemption in whole, but not in part, at the
direction of the Servicer pursuant to Section 9.1 of the Sale and Servicing
Agreement, on any Distribution Date on which the Servicer exercises its option
to purchase the assets of the Issuer pursuant to such Section 9.1, and the
amount paid by the Servicer shall be treated as collections of Receivables and
applied to pay the unpaid principal amount of the Notes and the Aggregate
Certificate Balance of the Certificates plus accrued and unpaid interest
thereon.  The Servicer or the Issuer shall furnish the Rating Agencies and the
Noteholders notice of such redemption.  If the Class A-4 Notes and the Class B
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 Indenture Trustee not later
than forty (40) days prior to the Redemption Date and the Issuer shall deposit
by 10:00 a.m. (New York City time) on the Redemption Date with the Indenture
Trustee in the Collection Account the Redemption Price of the Class A-4 Notes
and the Class B Notes to be redeemed, whereupon all such Class A-4 Notes and
Class B Notes shall be due and payable on the Redemption Date.

                 (b)  In the event that the assets of the Issuer are sold
pursuant to Section 9.2 of the Trust Agreement, all amounts on deposit in the
Collection Account and the Principal Distribution Account shall be paid to the
Noteholders up to an amount equal to the unpaid principal amount of the Notes
and all accrued and unpaid interest thereon.  If the amounts in the Collection
Account and the Principal Distribution Account are to be paid to Noteholders
pursuant to this Section 10.1(b), the Servicer or the Issuer shall, to the
extent practicable, furnish notice of such event to the Indenture Trustee not
later than forty (40) days prior to the Redemption Date, whereupon all such
amounts shall be payable on the Redemption Date.

                 SECTION 10.2.  Form of Redemption Notice.  Notice of
redemption under Section 10.1(a) shall be given by the Indenture Trustee by
first-class mail,





                                       84
<PAGE>   92
postage prepaid, or by facsimile mailed or transmitted promptly following
receipt of notice from the Issuer or Servicer pursuant to Section 10.1(a), but
not later than thirty (30) days prior to the applicable Redemption Date, to
each Noteholder as of the close of business on the Record Date preceding the
applicable Redemption Date, at such Noteholder's address or facsimile number
appearing in the Note Register.

                 All notices of redemption shall state:

                          (i)     the Redemption Date;

                          (ii)    the Redemption Price;

                          (iii)  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 on the Redemption Date, the Redemption
                    Price will become due and payable upon each such Note and
                    that interest thereon shall cease to accrue for and after
                    said date.

Notice of redemption of the Notes shall be given by the Indenture Trustee in
the name and at the expense of the Issuer.  Failure to give notice of
redemption, or any defect therein, to any Noteholder shall not impair or affect
the validity of the redemption of any other Note.

                 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)), shall 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.





                                       85
<PAGE>   93
                                   ARTICLE XI

                                 MISCELLANEOUS

                 SECTION 11.1.  Compliance Certificates and Opinions, etc.  (a)
Upon any application or request by the Issuer to the Indenture Trustee to take
any action under any provision of this Indenture, the Issuer shall furnish to
the Indenture Trustee (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 11.1, 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:

                 (A)  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;

                 (B)  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;

                 (C)      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

                 (D)  a statement as to whether, in the opinion of each such
         signatory, such condition or covenant has been complied with.





                                       86
<PAGE>   94
                 (b)      (i)  Prior to the deposit of any Collateral or other
                 property or securities with the Indenture Trustee 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 Trustee an Officer's Certificate certifying or
                 stating the opinion of each person signing such certificate as
                 to the fair value (within ninety (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 Trustee 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 Trustee 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 ten  percent (10%) or more of
                 the principal amount of the Notes Outstanding, 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 one percent (1%) of the
                 principal amount of the Notes Outstanding.

                          (iii)  Whenever any property or securities are to be
                 released from the lien of this Indenture, the Issuer shall
                 also furnish to the Indenture Trustee an Officer's Certificate
                 certifying or stating the opinion of each person signing such
                 certificate as to the fair value (within ninety (90) days of
                 such release) of the property or securities proposed to be
                 released and stating that in the opinion





                                       87
<PAGE>   95
                 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 Indenture Trustee 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 Trustee an Independent Certificate as to the
                 same matters if the fair value of the property or securities
                 and of all other property, other than property as contemplated
                 by clause (v) below 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 ten percent
                 (10%) or more of the principal amount of the Notes
                 Outstanding, 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 one percent (1%)
                 of the principal amount of the Notes Outstanding.

                          (v)  Notwithstanding Section 2.10 or any other
                 provisions of this Section 11.1, the Issuer may, without
                 compliance with the requirements of the other provisions of
                 this Section 11.1, (A) collect, liquidate, sell or otherwise
                 dispose of Receivables and Financed Vehicles as and to the
                 extent permitted or required by the Basic Documents and (B)
                 make cash payments out of the Trust Accounts and the Payahead
                 Account as and to the extent permitted or required by the
                 Basic Documents.

                 SECTION 11.2.  Form of Documents Delivered to Indenture
Trustee.  (a)  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





                                       88
<PAGE>   96
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.

                 (b)  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 such
officer's 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, the
Administrator or the Issuer, stating that the information with respect to such
factual matters is in the possession of the Servicer, the Seller, the
Administrator or the Issuer, or in the exercise of reasonable care should know,
that the certificate or opinion or representations with respect to such matters
are erroneous.

                 (c)  Where any Person is required to make, give or execute two
or more applications, requests, comments, certificates, statements, opinions or
other instruments under this Indenture, they may, but need not, be consolidated
and form one instrument.

                 (d)  Whenever in this Indenture, in connection with any
application or certificate or report to the Indenture 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 Indenture 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.





                                       89
<PAGE>   97
                 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 Indenture Trustee, and,
where it is hereby expressly required, to the Issuer.  Such instrument or
instruments (and the action embodied herein 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 Indenture Trustee and
the Issuer, if made in the manner provided in this Section 11.3.

                 (b)  The fact and date of the execution by any Person of any
such instrument or writing may be proved in any manner that the Indenture
Trustee deems sufficient.

                 (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 Noteholder of any Notes shall bind the
Noteholder 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 Indenture 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 Indenture 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 shall be in writing and if such request, demand,
authorization, direction, notice,





                                       90
<PAGE>   98
consent, waiver or Act of Noteholders is to be made upon, given or furnished to
or filed with:

                          (i)  the Indenture Trustee by any Noteholder, the
                 Servicer, the Administrator or the Issuer shall be sufficient
                 for every purpose hereunder if made, given, furnished or filed
                 in writing to or with the Indenture Trustee at its Corporate
                 Trust office; or

                          (ii)  the Issuer by the Indenture Trustee or by any
                 Noteholder shall be sufficient for every purpose hereunder if
                 in writing and mailed first-class, postage prepaid to the
                 Issuer addressed to: Ford Credit Auto Owner Trust 1998-B, in
                 care of PNC Bank, Delaware, 222 Delaware Avenue, Wilmington,
                 Delaware 19801, Attention:  Michael B. McCarthy, with a copy
                 to the Administrator at The American Road, Dearborn, Michigan
                 48121, Attention: Secretary, or at any other address
                 previously furnished in writing to the Indenture Trustee by
                 the Issuer or the Administrator.  The Issuer shall promptly
                 transmit any notice received by it from the Noteholders to the
                 Indenture Trustee.

                 Notices required to be given to the Rating Agencies by the
Issuer, the Indenture Trustee or the Owner Trustee shall be in writing,
personally delivered, telecopied or mailed by certified mail, return receipt
requested, to (i) in the case of Moody's, at the following address:  Moody's
Investors Service, Inc., ABS Monitoring Department, 99 Church Street, New York,
New York 10007, (ii) in case of Standard & Poor's, at the following address:
Standard & Poor's Ratings Services, 26 Broadway (15th Floor), New York, New
York 10004, Attention:  Asset Backed Surveillance Department and (iii) in the
case of Fitch, at the following address:  Fitch IBCA, Inc., 1201 East 7th
Street, Powell, Wyoming 82435, Attention:  Asset Backed Surveillance.

                 SECTION 11.5.  Notices to Noteholders; Waiver.  (a) 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





                                       91
<PAGE>   99
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 herein provided shall conclusively be
presumed to have been duly given.

                 (b)  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 Indenture Trustee but such filing shall not be a condition precedent
to the validity of any action taken in reliance upon such a waiver.

                 (c)  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 Indenture Trustee
shall be deemed to be a sufficient giving of such notice.

                 (d)  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 Noteholder providing
for a method of payment, or notice by the Indenture Trustee or any Note Paying
Agent to such Noteholder, that is different from the methods provided for in
this Indenture for such payments or notices.  The Issuer shall furnish to the
Indenture Trustee a copy of each such agreement and the Indenture Trustee shall
cause





                                       92
<PAGE>   100
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 or deemed to be included in this Indenture by any of the
provisions of the Trust Indenture Act, such required or deemed 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
Indenture Trustee in this Indenture shall bind its successors, co-trustees and
agents.

                 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.  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 Indenture Trust Estate, any benefit or any legal or
equitable right, remedy or claim under this Indenture.





                                       93
<PAGE>   101
                 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 on 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.

                 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 Indenture Trustee or any other
counsel reasonably acceptable to the Indenture Trustee) 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 Indenture Trustee 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
Owner Trustee or the Indenture Trustee on the Notes or under this Indenture or
any certificate or other writing delivered in connection herewith or therewith,
against (i) the Indenture Trustee or the Owner Trustee in their individual
capacities, (ii) any owner of a beneficial interest in the Issuer or (iii) any
partner, owner, beneficiary, agent, officer, director, employee or agent of the
Indenture Trustee or the





                                       94
<PAGE>   102
Owner Trustee in their individual capacities, any holder of a beneficial
interest in the Issuer, the Owner Trustee or the Indenture Trustee or of any
successor or assign of the Indenture Trustee or the Owner Trustee in their
individual capacities, except as any such Person may have expressly agreed (it
being understood that the Indenture Trustee and the Owner Trustee have no such
obligations in their individual capacities), 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 Indenture Trustee, by
entering into this Indenture, and each Noteholder or Note Owner, by accepting a
Note or, in the case of a Note Owner, a beneficial interest in a Note, hereby
covenant and agree that they will not at any time institute against the Seller,
the General Partner or the Issuer, or join in any institution against the
Seller, the General Partner 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 other Basic
Documents.

                 SECTION 11.18.  Inspection.  The Issuer agrees that, with
reasonable prior notice, it will permit any representative of the Indenture
Trustee, 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 Indenture 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 Indenture Trustee may reasonably
determine that such disclosure is consistent with its obligations hereunder.




                                       95
<PAGE>   103
                 IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have
caused this Indenture to be duly executed by their respective officers,
thereunto duly authorized and duly attested, all as of the day and year first
above written.


                                   FORD CREDIT AUTO OWNER TRUST 1998-B

                                   By:  PNC BANK, DELAWARE,
                                        not in its individual
                                        capacity but solely as Owner 
                                        Trustee of Ford Credit Auto 
                                        Owner Trust 1998-B



                                        By: /s/ Michael B. McCarthy   
                                           ---------------------------
                                           Name:  Michael B. McCarthy
                                           Title:  Vice President


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



                                   By:  /s/ Michael A. Smith     
                                       --------------------------
                                       Name:  Michael A. Smith
                                       Title: Vice President
<PAGE>   104
                                                                     EXHIBIT A-1


                            [FORM OF CLASS A-1 NOTE]

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.


REGISTERED                                                          $750,000,000

No. R-1                                                      CUSIP NO. 34527RAY9


                      FORD CREDIT AUTO OWNER TRUST 1998-B

                      CLASS A-1 5.615% ASSET BACKED NOTES

                 Ford Credit Auto Owner Trust 1998-B, 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 SEVEN HUNDRED FIFTY MILLION DOLLARS
payable on each Distribution Date in an amount equal to the result obtained by
multiplying (i) a fraction the numerator of which is $750,000,000 (the original
face amount of this Note) and the denominator of which is $750,000,000 by (ii)
the aggregate amount, if any, payable to Noteholders of Class A-1 Notes on such
Distribution Date from the Principal Distribution Account in respect of
principal on the Class A-1 Notes pursuant to Section 3.1 of the Indenture dated
as of May





                                     A-1-1
<PAGE>   105
1, 1998 (as from time to time amended, supplemented or otherwise modified and
in effect, the "Indenture"), between the Issuer and The Chase Manhattan Bank, a
New York corporation, as Indenture Trustee (in such capacity the "Indenture
Trustee"); provided, however, that the entire unpaid principal amount of this
Note shall be due and payable on the May 1999 Distribution Date (the "Class A-1
Final Scheduled Distribution Date").  Capitalized terms used but not defined
herein are defined in Article I of the Indenture, which also contains rules as
to construction that shall be applicable herein.

                 The Issuer shall pay interest on this Note at the rate per
annum shown above on each Distribution 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 Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on
this Note will accrue for each Distribution Date from and including the
previous Distribution Date on which interest has been paid (or, in the case of
the initial Distribution Date, from the Closing Date) to but excluding such
Distribution Date.  Interest will be computed on the basis of actual days
elapsed and 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.

                 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.





                                     A-1-2
<PAGE>   106
                 Unless the certificate of authentication hereon has been
executed by the Indenture 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.


               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]





                                     A-1-3
<PAGE>   107
                 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.

Date: May 28, 1998

                                   FORD CREDIT AUTO OWNER TRUST 1998-B

                                   By:     PNC BANK, DELAWARE,
                                           not in its individual capacity 
                                           but solely as Owner Trustee under 
                                           the Trust Agreement


                                           By:                                
                                                    --------------------------
                                                    Authorized Officer


                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Class A-1 Notes designated above and referred to in the
within-mentioned Indenture.

Date: May 28, 1998

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


                                   By:     
                                           ---------------------------------
                                           Authorized Officer
<PAGE>   108
                               [REVERSE OF NOTE]

                 This Note is one of a duly authorized issue of Notes of the
Issuer, designated as its Class A-1 5.615% Asset Backed Notes (the "Class A-1
Notes") which, together with the Issuer's Class A-2 5.80% Asset Backed Notes
(the "Class A-2 Notes"), Class A-3 5.85% Asset Backed Notes (the "Class A-3
Notes"), Class A-4 5.90% Asset Backed Notes (the "Class A-4 Notes" and,
together with the Class A-1 Notes , the Class A-2 Notes and the Class A-3
Notes, the "Class A Notes") and Class B 6.15% Asset Backed Notes (the "Class B
Notes" and, together with the Class A Notes, the "Notes"), are issued 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 Indenture Trustee and the Noteholders.  The Notes
are subject to all terms of the Indenture.

                 The Class A-1 Notes are and will be equally and ratably
secured by the collateral pledged as security therefor as provided in the
Indenture.  The Class A-1 Notes are senior in right of payment to the Class A-2
Notes, the Class A-3 Notes, the Class A-4 Notes and the Class B Notes, each as
and to the extent provided in the Indenture.

                 Principal of the Class A-1 Notes will be payable on each
Distribution Date in an amount described on the face hereof.  "Distribution
Date" means the fifteenth day of each month, or, if any such day is not a
Business Day, the next succeeding Business Day, commencing June 15, 1998.

                 As described on the face hereof, the entire unpaid principal
amount of this Note shall be due and payable on the Class A-1 Final Scheduled
Distribution Date.  Notwithstanding the foregoing, the entire unpaid principal
amount of the Notes shall be due and payable on the date on which an Event of
Default shall have occurred and be continuing and the Indenture Trustee or the
Noteholders of Notes evidencing not less than a majority of the principal
amount of the Notes Outstanding have declared the Notes to be immediately due
and payable in the manner provided in Section 5.2 of the Indenture.  All





                                     A-1-5
<PAGE>   109
principal payments on the Class A-1 Notes shall be made pro rata to the
Noteholders entitled thereto.

                 Payments of interest on this Note on each Distribution Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made to the Person whose name appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the
Note Register as of the close of business on each Record Date either by wire
transfer in immediately available funds, to the account of such Noteholder at a
bank or other entity having appropriate facilities therefor, if such Noteholder
shall have provided to the Note Registrar appropriate written instructions at
least five (5) Business Days prior to such Distribution Date and such
Noteholder's Notes in the aggregate evidence a denomination of not less than
$1,000,000, or, if not, by check mailed first-class postage prepaid to such
Person's address as it appears on the Note Register on such Record Date;
provided that, unless Definitive Notes have been issued to Note Owners, 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 payments will be made 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 Distribution Date shall be binding upon all future
Noteholders 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 Distribution Date, then the Indenture Trustee, in the name of and on
behalf of the Issuer, will notify the Person who was the Registered Noteholder
hereof as of the Record Date preceding such Distribution Date by notice mailed
or transmitted by facsimile prior to such Distribution Date, and the amount
then due and payable shall be payable only upon presentation and surrender of
this Note at the Indenture Trustee's principal Corporate Trust Office or at the
office of the Indenture Trustee's agent appointed for such purposes located in
The City of New York.





                                     A-1-6
<PAGE>   110
                 The Issuer shall pay interest on overdue installments of
interest at the Class A-1 Rate to the extent lawful.

                 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, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Indenture Trustee duly executed by, the Noteholder hereof
or such Noteholder's attorney duly authorized in writing, with such signature
guaranteed by an "eligible guarantor institution" meeting the requirements of
the Note Registrar, and thereupon one or more new Notes of the same Class in
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 its 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 or the Indenture Trustee on
the Notes or under the Indenture or any certificate or other writing delivered
in connection therewith, against (i) the Indenture Trustee or the Owner
Trustee, each 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 Indenture Trustee or the Owner Trustee,
each in its individual capacity, any holder of a beneficial interest in the
Issuer, the Owner Trustee or the Indenture Trustee or of any successor or
assign of the Indenture Trustee or the Owner Trustee, each in its individual
capacity, except as any such Person may have expressly agreed 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 for





                                     A-1-7
<PAGE>   111
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
by accepting the benefits of the Indenture that such Noteholder or Note Owner
will not at any time institute against the Seller, the General Partner or the
Issuer, or join in any institution against the Seller, the General Partner or
the Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation 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 other Basic Documents.

                 The Issuer has entered into the Indenture and this Note is
issued with the intention that, for federal, State and local income, and
franchise tax purposes, the Notes will qualify as indebtedness of the Issuer
secured by the Indenture Trust Estate.  Each Noteholder, by its acceptance of a
Note (and each Note Owner by its acceptance of a beneficial interest in a
Note), will be deemed to agree to treat the Notes for federal, State and local
income, single business and franchise tax purposes as indebtedness of the
Issuer.

                 Prior to the due presentment for registration of transfer of
this Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee 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 none of the Issuer, the Indenture Trustee or 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 Noteholders under the Indenture
at any time by the Issuer with the consent of the Noteholders of Notes
evidencing not less than a majority of the principal amount of the Notes
Outstanding.  The Indenture also contains provisions permitting the Noteholders
of Notes evidencing specified percentages of the principal amount





                                     A-1-8
<PAGE>   112
of the Notes Outstanding, on behalf of all Noteholders, 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
Noteholder of this Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Noteholder and upon all future Noteholders 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 Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of the Noteholders.

                 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 Indenture
Trustee and the Noteholders 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 governed by, and
construed in accordance with the laws of the State of New York, without
reference to its conflicts of law provisions.

                 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 Basic Documents, none of The Chase Manhattan Bank, in
its individual capacity, PNC Bank, Delaware, in its individual capacity, any
owner of a beneficial interest in the Issuer, or any of their respective
partners, beneficiaries, agents, officers, directors, employees or successors
or assigns shall be personally liable for, nor shall recourse be had





                                     A-1-9
<PAGE>   113
to any of them for, the payment of principal or of interest on this Note or
performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in the Indenture.  The Noteholder of this Note, by
his acceptance hereof, agrees that, except as expressly provided in the Basic
Documents, in the case of an Event of Default under the Indenture, the
Noteholder 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.





                                     A-1-10
<PAGE>   114
                                   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:                                                                     */
      ----------------------------             ---------------------------- 
                                               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
         Note 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 Note Registrar.





                                     A-1-11
<PAGE>   115
                                                                     EXHIBIT A-2


                            [FORM OF CLASS A-2 NOTE]

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.


REGISTERED                                                        $1,000,000,000

No. R-1                                                      CUSIP NO. 34527RAZ6


                      FORD CREDIT AUTO OWNER TRUST 1998-B

                       CLASS A-2 5.80% ASSET BACKED NOTES

                 Ford Credit Auto Owner Trust 1998-B, 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 ONE BILLION DOLLARS payable on each
Distribution Date in an amount equal to the result obtained by multiplying (i)
a fraction the numerator of which is $1,000,000,000 (the original face amount
of this Note) and the denominator of which is $1,000,000,000 by (ii) the
aggregate amount, if any, payable to Noteholders of Class A-2 Notes on such
Distribution Date from the Principal Distribution Account in respect of
principal on the Class A-2 Notes pursuant to Section 3.1 of the Indenture dated
as of May 1, 1998





                                     A-2-1
<PAGE>   116
(as from time to time amended, supplemented or otherwise modified and in
effect, the "Indenture"), between the Issuer and The Chase Manhattan Bank, a
New York corporation, as Indenture Trustee (in such capacity the "Indenture
Trustee"); provided, however, that the entire unpaid principal amount of this
Note shall be due and payable on the October 2000 Distribution Date (the "Class
A-2 Final Scheduled Distribution Date").  Capitalized terms used but not
defined herein are defined in Article I of the Indenture, which also contains
rules as to construction that shall be applicable herein.

                 The Issuer shall pay interest on this Note at the rate per
annum shown above on each Distribution 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 Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on
this Note will accrue for each Distribution Date from and including the
fifteenth day of the calendar month immediately preceding such Distribution
Date (or, in the case of the initial Distribution Date, from the Closing Date)
to but excluding the fifteenth day of the following calendar month.  Interest
will be computed on the basis of a 360-day year 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.

                 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.





                                     A-2-2
<PAGE>   117
                 Unless the certificate of authentication hereon has been
executed by the Indenture 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.


               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]





                                     A-2-3
<PAGE>   118
                 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.

Date: May 28, 1998

                                    FORD CREDIT AUTO OWNER TRUST 1998-B

                                    By:     PNC BANK, DELAWARE,
                                            not in its individual capacity 
                                            but solely as Owner Trustee under 
                                            the Trust Agreement


                                            By:                               
                                                     -------------------------
                                                     Authorized Officer


                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Class A-2 Notes designated above and referred to in the
within-mentioned Indenture.

Date: May 28, 1998

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


                                    By:                                 
                                           ----------------------------
                                           Authorized Officer
<PAGE>   119
                               [REVERSE OF NOTE]

                 This Note is one of a duly authorized issue of Notes of the
Issuer, designated as its Class A-2 5.80% Asset Backed Notes (the "Class A-2
Notes") which, together with the Issuer's Class A-1 5.615% Asset Backed Notes
(the "Class A-1 Notes"), Class A-3 5.85% Asset Backed Notes (the "Class A-3
Notes"), Class A-4 5.90% Asset Backed Notes (the "Class A-4 Notes" and,
together with the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes,
the "Class A Notes") and Class B 6.15% Asset Backed Notes (the "Class B Notes"
and, together with the Class A Notes, the "Notes"), are issued 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 Indenture Trustee and the Noteholders.  The Notes
are subject to all terms of the Indenture.

                 The Class A-2 Notes are and will be equally and ratably
secured by the collateral pledged as security therefor as provided in the
Indenture.  The Class A-2 Notes are subordinated in right of payment to the
Class A-1 Notes and senior in right of payment to the Class A-3 Notes, the
Class A-4 Notes and the Class B Notes, each as and to the extent provided in
the Indenture.

                 Principal of the Class A-2 Notes will be payable on each
Distribution Date in an amount described on the face hereof.  "Distribution
Date" means the fifteenth day of each month, or, if any such day is not a
Business Day, the next succeeding Business Day, commencing June 15, 1998.

                 As described on the face hereof, the entire unpaid principal
amount of this Note shall be due and payable on the Class A-2 Final Scheduled
Distribution Date.  Notwithstanding the foregoing, the entire unpaid principal
amount of the Notes shall be due and payable on the date on which an Event of
Default shall have occurred and be continuing and the Indenture Trustee or the
Noteholders of Notes evidencing not less than a majority of the principal
amount of the Notes Outstanding have declared the Notes to be immediately due
and payable in the manner provided in Section 5.2 of the Indenture.  All





                                     A-2-5
<PAGE>   120
principal payments on the Class A-2 Notes shall be made pro rata to the
Noteholders entitled thereto.

                 Payments of interest on this Note on each Distribution Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made to the Person whose name appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the
Note Register as of the close of business on each Record Date either by wire
transfer in immediately available funds, to the account of such Noteholder at a
bank or other entity having appropriate facilities therefor, if such Noteholder
shall have provided to the Note Registrar appropriate written instructions at
least five (5) Business Days prior to such Distribution Date and such
Noteholder's Notes in the aggregate evidence a denomination of not less than
$1,000,000, or, if not, by check mailed first-class postage prepaid to such
Person's address as it appears on the Note Register on such Record Date;
provided that, unless Definitive Notes have been issued to Note Owners, 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 payment will be made 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 Distribution Date shall be binding upon all future
Noteholders 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 Distribution Date, then the Indenture Trustee, in the name of and on
behalf of the Issuer, will notify the Person who was the Registered Noteholder
hereof as of the Record Date preceding such Distribution Date by notice mailed
or transmitted by facsimile prior to such Distribution Date, and the amount
then due and payable shall be payable only upon presentation and surrender of
this Note at the Indenture Trustee's principal Corporate Trust Office or at the
office of the Indenture Trustee's agent appointed for such purposes located in
The City of New York.





                                     A-2-6
<PAGE>   121
                 The Issuer shall pay interest on overdue installments of
interest at the Class A-2 Rate to the extent lawful.

                 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, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Indenture Trustee duly executed by, the Noteholder hereof
or such Noteholder's attorney duly authorized in writing, with such signature
guaranteed by an "eligible guarantor institution" meeting the requirements of
the Note Registrar, and thereupon one or more new Notes of the same Class in
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 its 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 or the Indenture Trustee on
the Notes or under the Indenture or any certificate or other writing delivered
in connection therewith, against (i) the Indenture Trustee or the Owner
Trustee, each 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 Indenture Trustee or the Owner Trustee,
each in its individual capacity, any holder of a beneficial interest in the
Issuer, the Owner Trustee or the Indenture Trustee or of any successor or
assign of the Indenture Trustee or the Owner Trustee, each in its individual
capacity, except as any such Person may have expressly agreed 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 for





                                     A-2-7
<PAGE>   122
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
by accepting the benefits of the Indenture that such Noteholder or Note Owner
will not at any time institute against the Seller, the General Partner or the
Issuer, or join in any institution against the Seller, the General Partner or
the Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation 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 other Basic Documents.

                 The Issuer has entered into the Indenture and this Note is
issued with the intention that, for federal, State and local income, and
franchise tax purposes, the Notes will qualify as indebtedness of the Issuer
secured by the Indenture Trust Estate.  Each Noteholder, by its acceptance of a
Note (and each Note Owner by its acceptance of a beneficial interest in a
Note), will be deemed to agree to treat the Notes for federal, State and local
income, single business and franchise tax purposes as indebtedness of the
Issuer.

                 Prior to the due presentment for registration of transfer of
this Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee 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 none of the Issuer, the Indenture Trustee or 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 Noteholders under the Indenture
at any time by the Issuer with the consent of the Noteholders of Notes
evidencing not less than a majority of the principal amount of the Notes
Outstanding.  The Indenture also contains provisions permitting the Noteholders
of Notes evidencing specified percentages of the principal amount





                                     A-2-8
<PAGE>   123
of the Notes Outstanding, on behalf of all Noteholders, 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
Noteholder of this Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Noteholder and upon all future Noteholders 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 Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of the Noteholders.

                 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 Indenture
Trustee and the Noteholders 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 governed by, and
construed in accordance with the laws of the State of New York, without
reference to its conflicts of law provisions.

                 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 Basic Documents, none of The Chase Manhattan Bank, in
its individual capacity, PNC Bank, Delaware, in its individual capacity, any
owner of a beneficial interest in the Issuer, or any of their respective
partners, beneficiaries, agents, officers, directors, employees or successors
or assigns shall be personally liable for, nor shall recourse be had





                                     A-2-9
<PAGE>   124
to any of them for, the payment of principal or of interest on this Note or
performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in the Indenture.  The Noteholder of this Note, by
his acceptance hereof, agrees that, except as expressly provided in the Basic
Documents, in the case of an Event of Default under the Indenture, the
Noteholder 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.





                                     A-2-10
<PAGE>   125
                                   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:                                                                    */ 
      --------------------------------          --------------------------
                                                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
         Note 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 Note Registrar.





                                     A-2-11
<PAGE>   126
                                                                     EXHIBIT A-3


                            [FORM OF CLASS A-3 NOTE]

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.


REGISTERED                                                          $785,000,000

No. R-1                                                      CUSIP NO. 34527RBA0


                      FORD CREDIT AUTO OWNER TRUST 1998-B

                       CLASS A-3 5.85% ASSET BACKED NOTES

                 Ford Credit Auto Owner Trust 1998-B, 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 SEVEN HUNDRED AND EIGHTY FIVE
MILLION DOLLARS payable on each Distribution Date in an amount equal to the
result obtained by multiplying (i) a fraction the numerator of which is
$785,000,000 (the original face amount of this Note) and the denominator of
which is $785,000,000 by (ii) the aggregate amount, if any, payable to
Noteholders of Class A-3 Notes on such Distribution Date from the Principal
Distribution Account in respect of principal on the Class A-3 Notes pursuant to
Section 3.1 of the Indenture dated





                                     A-3-1
<PAGE>   127
as of May 1, 1998 (as from time to time amended, supplemented or otherwise
modified and in effect, the "Indenture"), between the Issuer and The Chase
Manhattan Bank, a New York corporation, as Indenture Trustee (in such capacity
the "Indenture Trustee"); provided, however, that the entire unpaid principal
amount of this Note shall be due and payable on the October 2001 Distribution
Date (the "Class A-3 Final Scheduled Distribution Date").  Capitalized terms
used but not defined herein are defined in Article I of the Indenture, which
also contains rules as to construction that shall be applicable herein.

                 The Issuer shall pay interest on this Note at the rate per
annum shown above on each Distribution 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 Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on
this Note will accrue for each Distribution Date from and including the
fifteenth day of the calendar month immediately preceding such Distribution
Date (or, in the case of the initial Distribution Date, from the Closing Date)
to but excluding the fifteenth day of the following calendar month.  Interest
will be computed on the basis of a 360-day year 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.

                 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.





                                     A-3-2
<PAGE>   128
                 Unless the certificate of authentication hereon has been
executed by the Indenture 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.


               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]





                                     A-3-3
<PAGE>   129
                 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.

Date: May 28, 1998

                                      FORD CREDIT AUTO OWNER TRUST 1998-B

                                      By:     PNC BANK, DELAWARE,
                                              not in its individual 
                                              capacity but solely as Owner 
                                              Trustee under the Trust Agreement


                                              By:                             
                                                       -----------------------
                                                       Authorized Officer


                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Class A-3 Notes designated above and referred to in the
within-mentioned Indenture.

Date: May 28, 1998

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


                                      By:                                 
                                            ----------------------------
                                            Authorized Officer
<PAGE>   130
                               [REVERSE OF NOTE]

                 This Note is one of a duly authorized issue of Notes of the
Issuer, designated as its Class A-3 5.85% Asset Backed Notes (the "Class A-3
Notes") which, together with the Issuer's Class A-1 5.615% Asset Backed Notes
(the "Class A-1 Notes"), Class A-2 5.80% Asset Backed Notes (the "Class A-2
Notes"), Class A-4 5.90% Asset Backed Notes (the "Class A-4 Notes" and,
together with the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes,
the "Class A Notes") and Class B 6.15% Asset Backed Notes (the "Class B Notes"
and, together with the Class A Notes, the "Notes"), are issued 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 Indenture Trustee and the Noteholders.  The Notes
are subject to all terms of the Indenture.

                 The Class A-3 Notes are and will be equally and ratably
secured by the collateral pledged as security therefor as provided in the
Indenture.  The Class A-3 Notes are subordinated in right of payment to the
Class A-1 Notes and the Class A-2 Notes and are senior in right of payment to
the Class A-4 Notes and the Class B Notes, each as and to the extent provided
in the Indenture.

                 Principal of the Class A-3 Notes will be payable on each
Distribution Date in an amount described on the face hereof.  "Distribution
Date" means the fifteenth  day of each month, or, if any such day is not a
Business Day, the next succeeding Business Day, commencing June 15, 1998.

                 As described on the face hereof, the entire unpaid principal
amount of this Note shall be due and payable on the Class A-3 Final Scheduled
Distribution Date.  Notwithstanding the foregoing, the entire unpaid principal
amount of the Notes shall be due and payable on the date on which an Event of
Default shall have occurred and be continuing and the Indenture Trustee or the
Noteholders of Notes evidencing not less than a majority of the principal
amount of the Notes Outstanding have declared the Notes to be immediately due
and payable in the manner provided in Section 5.2 of the Indenture.  All





                                     A-3-5
<PAGE>   131
principal payments on the Class A-3 Notes shall be made pro rata to the
Noteholders entitled thereto.

                 Payments of interest on this Note on each Distribution Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made to the Person whose name appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the
Note Register as of the close of business on each Record Date either by wire
transfer in immediately available funds, to the account of such Noteholder at a
bank or other entity having appropriate facilities therefor, if such Noteholder
shall have provided to the Note Registrar appropriate written instructions at
least five (5) Business Days prior to such Distribution Date and such
Noteholder's Notes in the aggregate evidence a denomination of not less than
$1,000,000, or, if not, by check mailed first-class postage prepaid to such
Person's address as it appears on the Note Register on such Record Date;
provided that, unless Definitive Notes have been issued to Note Owners, 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 payments will be made 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 Distribution Date shall be binding upon all future
Noteholders 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 Distribution Date, then the Indenture Trustee, in the name of and on
behalf of the Issuer, will notify the Person who was the Registered Noteholder
hereof as of the Record Date preceding such Distribution Date by notice mailed
or transmitted by facsimile prior to such Distribution Date, and the amount
then due and payable shall be payable only upon presentation and surrender of
this Note at the Indenture Trustee's principal Corporate Trust Office or at the
office of the Indenture Trustee's agent appointed for such purposes located in
The City of New York.





                                     A-3-6
<PAGE>   132
                 The Issuer shall pay interest on overdue installments of
interest at the Class A-3 Rate to the extent lawful.

                 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, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Indenture Trustee duly executed by, the Noteholder hereof
or such Noteholder's attorney duly authorized in writing, with such signature
guaranteed by an "eligible guarantor institution" meeting the requirements of
the Note Registrar, and thereupon one or more new Notes of the same Class in
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 its 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 or the Indenture Trustee on
the Notes or under the Indenture or any certificate or other writing delivered
in connection therewith, against (i) the Indenture Trustee or the Owner
Trustee, each 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 Indenture Trustee or the Owner Trustee,
each in its individual capacity, any holder of a beneficial interest in the
Issuer, the Owner Trustee or the Indenture Trustee or of any successor or
assign of the Indenture Trustee or the Owner Trustee, each in its individual
capacity, except as any such Person may have expressly agreed 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 for





                                     A-3-7
<PAGE>   133
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
by accepting the benefits of the Indenture that such Noteholder or Note Owner
will not at any time institute against the Seller, the General Partner or the
Issuer, or join in any institution against the Seller, the General Partner or
the Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation 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 other Basic Documents.

                 The Issuer has entered into the Indenture and this Note is
issued with the intention that, for federal, State and local income, and
franchise tax purposes, the Notes will qualify as indebtedness of the Issuer
secured by the Indenture Trust Estate.  Each Noteholder, by its acceptance of a
Note (and each Note Owner by its acceptance of a beneficial interest in a
Note), will be deemed to agree to treat the Notes for federal, State and local
income, single business and franchise tax purposes as indebtedness of the
Issuer.

                 Prior to the due presentment for registration of transfer of
this Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee 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 none of the Issuer, the Indenture Trustee or 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 Noteholders under the Indenture
at any time by the Issuer with the consent of the Noteholders of Notes
evidencing not less than a majority of the principal amount of the Notes
Outstanding.  The Indenture also contains provisions permitting the Noteholders
of Notes evidencing specified percentages of the principal amount





                                     A-3-8
<PAGE>   134
of the Notes Outstanding, on behalf of all Noteholders, 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
Noteholder of this Note (or any one or more Predecessor Notes) shall be
conclusive and binding upon such Noteholder and upon all future Noteholders 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 Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of the Noteholders.

                 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 Indenture
Trustee and the Noteholders 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 governed by, and
construed in accordance with the laws of the State of New York, without
reference to its conflicts of law provisions.

                 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 Basic Documents, none of The Chase Manhattan Bank, in
its individual capacity, PNC Bank, Delaware, in its individual capacity, any
owner of a beneficial interest in the Issuer, or any of their respective
partners, beneficiaries, agents, officers, directors, employees or successors
or assigns shall be personally liable for, nor shall recourse be had





                                     A-3-9
<PAGE>   135
to any of them for, the payment of principal or of interest on this Note or
performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in the Indenture.  The Noteholder of this Note, by
his acceptance hereof, agrees that, except as expressly provided in the Basic
Documents, in the case of an Event of Default under the Indenture, the
Noteholder 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.





                                     A-3-10
<PAGE>   136
                                   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:                                                                    */ 
      --------------------------------          --------------------------
                                                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
         Note 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 Note Registrar.





                                     A-3-11
<PAGE>   137
                                                                     EXHIBIT A-4


                            [FORM OF CLASS A-4 NOTE]

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.


REGISTERED                                                          $300,000,000

No. R-1                                                      CUSIP NO. 34527RBB8


                      FORD CREDIT AUTO OWNER TRUST 1998-B

                       CLASS A-4 5.90% ASSET BACKED NOTES

                 Ford Credit Auto Owner Trust 1998-B, 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 THREE HUNDRED MILLION DOLLARS
payable on each Distribution Date in an amount equal to the result obtained by
multiplying (i) a fraction the numerator of which is $300,000,000 (the original
face amount of this Note) and the denominator of which is $300,000,000 by (ii)
the aggregate amount, if any, payable to Noteholders of Class A-4 Notes on such
Distribution Date from the Principal Distribution Account in respect of
principal on the Class A-4 Notes pursuant to Section 3.1 of the Indenture dated
as of February 1,





                                     A-4-1
<PAGE>   138
1998 (as from time to time amended, supplemented or otherwise modified and in
effect, the "Indenture"), between the Issuer and The Chase Manhattan Bank, a
New York corporation, as Indenture Trustee (in such capacity the "Indenture
Trustee"); provided, however, that the entire unpaid principal amount of this
Note shall be due and payable on the earlier of the June 2002 Distribution Date
(the "Class A-4 Final Scheduled Distribution Date") and the Redemption Date, if
any, pursuant to Section 10.1(a) of the Indenture.  Capitalized terms used but
not defined herein are defined in Article I of the Indenture, which also
contains rules as to construction that shall be applicable herein.

                 The Issuer shall pay interest on this Note at the rate per
annum shown above on each Distribution 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 Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on
this Note will accrue for each Distribution Date from and including the
fifteenth day of the calendar month immediately preceding such Distribution
Date (or, in the case of the initial Distribution Date, from the Closing Date)
to but excluding the fifteenth day of the following calendar month.  Interest
will be computed on the basis of a 360-day year 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.

                 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.





                                     A-4-2
<PAGE>   139
                 Unless the certificate of authentication hereon has been
executed by the Indenture 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.


               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]





                                     A-4-3
<PAGE>   140
                 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.

Date: May 28, 1998

                                      FORD CREDIT AUTO OWNER TRUST 1998-B

                                      By:     PNC BANK, DELAWARE,
                                              not in its individual 
                                              capacity but solely as 
                                              Owner Trustee under the
                                              Trust Agreement


                                              By:                             
                                                    --------------------------
                                                    Authorized Officer


                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Class A-4 Notes designated above and referred to in the
within-mentioned Indenture.

Date: May 28, 1998

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


                                      By:     
                                              --------------------------------
                                              Authorized Officer
<PAGE>   141
                               [REVERSE OF NOTE]

                 This Note is one of a duly authorized issue of Notes of the
Issuer, designated as its Class A-4 5.90% Asset Backed Notes (the "Class A-4
Notes") which, together with the Issuer's Class A-1 5.615% Asset Backed Notes
(the "Class A-1 Notes"), Class A-2 5.80% Asset Backed Notes (the "Class A-2
Notes"), Class A-3 5.85% Asset Backed Notes (the "Class A-3 Notes" and,
together with the Class A-1 Notes, the Class A-2 Notes and the Class A-4 Notes,
the "Class A Notes") and Class B 6.15% Asset Backed Notes (the "Class B Notes"
and, together with the Class A Notes, the "Notes"), are issued 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 Indenture Trustee and the Noteholders.  The Notes
are subject to all terms of the Indenture.

                 The Class A-4 Notes are and will be equally and ratably
secured by the collateral pledged as security therefor as provided in the
Indenture.  The Class A-4 Notes are subordinated in right of payment to the
Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes and are senior in
right of payment to the Class B Notes, each as and to the extent provided in
the Indenture.

                 Principal of the Class A-4 Notes will be payable on each
Distribution Date in an amount described on the face hereof.  "Distribution
Date" means the fifteenth  day of each month, or, if any such day is not a
Business Day, the next succeeding Business Day, commencing June 15, 1998.

                 As described on the face hereof, the entire unpaid principal
amount of this Note shall be due and payable on the earlier of the Class A-4
Final Scheduled Distribution Date and the Redemption Date, if any, pursuant to
Section 10.1(a) of the Indenture.  Notwithstanding the foregoing, the entire
unpaid principal amount of the Notes shall be due and payable on the date on
which an Event of Default shall have occurred and be continuing and the
Indenture Trustee or the Noteholders of Notes evidencing not less than a
majority of the principal amount of the Notes Outstanding have declared the
Notes to be immediately due and payable in the manner provided





                                     A-4-5
<PAGE>   142
in Section 5.2 of the Indenture.  All principal payments on the Class A-4 Notes
shall be made pro rata to the Noteholders entitled thereto.

                 Payments of interest on this Note on each Distribution Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made to the Person whose name appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the
Note Register as of the close of business on each Record Date either by wire
transfer in immediately available funds, to the account of such Noteholder at a
bank or other entity having appropriate facilities therefor, if such Noteholder
shall have provided to the Note Registrar appropriate written instructions at
least five (5) Business Days prior to such Distribution Date and such
Noteholder's Notes in the aggregate evidence a denomination of not less than
$1,000,000, or, if not, by check mailed first-class postage prepaid to such
Person's address as it appears on the Note Register on such Record Date;
provided that, unless Definitive Notes have been issued to Note Owners, 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 payments will be made 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 Distribution Date shall be binding upon all future
Noteholders 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 Distribution Date, then the Indenture Trustee, in the name of and on
behalf of the Issuer, will notify the Person who was the Registered Noteholder
hereof as of the Record Date preceding such Distribution Date by notice mailed
or transmitted by facsimile prior to such Distribution Date, and the amount
then due and payable shall be payable only upon presentation and surrender of
this Note at the Indenture Trustee's principal Corporate Trust Office or at the
office of the





                                     A-4-6
<PAGE>   143
Indenture 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-4 Rate to the extent lawful.

                 As provided in the Indenture, the Class A-4 Notes and the
Class B Notes may be redeemed, in whole but not in part, in the manner and to
the extent described in the Indenture and the Sale and Servicing Agreement.

                 The transfer of this Note is subject to the restrictions on
transfer specified on the face hereof and to the other limitations set forth in
the Indenture.  Subject to the satisfaction of such restrictions and
limitations, 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, duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Indenture Trustee duly executed by, the Noteholder hereof or such Noteholder's
attorney duly authorized in writing, with such signature guaranteed by an
"eligible guarantor institution" meeting the requirements of the Note
Registrar, and thereupon one or more new Notes of the same Class in 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 its 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 or the Indenture Trustee on
the Notes or under the Indenture or any certificate or other writing delivered
in connection therewith, against (i) the Indenture Trustee or the Owner
Trustee, each in its individual capacity, (ii) any owner of a beneficial
interest in the Issuer or (iii) any partner, owner, beneficiary, agent,





                                     A-4-7
<PAGE>   144
officer, director or employee of the Indenture Trustee or the Owner Trustee,
each in its individual capacity, any holder of a beneficial interest in the
Issuer, the Owner Trustee or the Indenture Trustee or of any successor or
assign of the Indenture Trustee or the Owner Trustee, each in its individual
capacity, except as any such Person may have expressly agreed 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 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
by accepting the benefits of the Indenture that such Noteholder or Note Owner
will not at any time institute against the Seller, the General Partner or the
Issuer, or join in any institution against the Seller, the General Partner or
the Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation 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 other Basic Documents.

                 The Issuer has entered into the Indenture and this Note is
issued with the intention that, for federal, State and local income, and
franchise tax purposes, the Notes will qualify as indebtedness of the Issuer
secured by the Indenture Trust Estate.  Each Noteholder, by its acceptance of a
Note (and each Note Owner by its acceptance of a beneficial interest in a
Note), will be deemed to agree to treat the Notes for federal, State and local
income, single business and franchise tax purposes as indebtedness of the
Issuer.

                 Prior to the due presentment for registration of transfer of
this Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee 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 none of the Issuer, the Indenture Trustee or any such agent shall
be affected by notice to the contrary.





                                     A-4-8
<PAGE>   145
                 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 Noteholders under the Indenture
at any time by the Issuer with the consent of the Noteholders of Notes
evidencing not less than a majority of the principal amount of the Notes
Outstanding.  The Indenture also contains provisions permitting the Noteholders
of Notes evidencing specified percentages of the principal amount of the Notes
Outstanding, on behalf of all Noteholders, 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 Noteholder
of this Note (or any one or more Predecessor Notes) shall be conclusive and
binding upon such Noteholder and upon all future Noteholders 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 Indenture Trustee to amend
or waive certain terms and conditions set forth in the Indenture without the
consent of the Noteholders.

                 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 Indenture
Trustee and the Noteholders 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 governed by, and
construed in accordance with the laws of the State of New York, without
reference to its conflicts of law provisions.

                 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.





                                     A-4-9
<PAGE>   146
                 Anything herein to the contrary notwithstanding, except as
expressly provided in the Basic Documents, none of The Chase Manhattan Bank, in
its individual capacity, PNC Bank, Delaware, in its individual capacity, any
owner of a beneficial interest in the Issuer, or 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 or of interest on this Note or performance
of, or omission to perform, any of the covenants, obligations or
indemnifications contained in the Indenture.  The Noteholder of this Note, by
his acceptance hereof, agrees that, except as expressly provided in the Basic
Documents, in the case of an Event of Default under the Indenture, the
Noteholder 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.





                                     A-4-10
<PAGE>   147
                                   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:                                                                    */ 
      --------------------------------          --------------------------
                                                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
         Note 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 Note Registrar.





                                     A-4-11
<PAGE>   148
                                                                     EXHIBIT A-5


                             [FORM OF CLASS B NOTE]

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.


REGISTERED                                                     $________________

No. R-_                                                      CUSIP NO. 34527RBC6


                      FORD CREDIT AUTO OWNER TRUST 1998-B

                        CLASS B 6.15% ASSET BACKED NOTES

                 Ford Credit Auto Owner Trust 1998-B, 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
____________, or registered assigns, the principal sum of ___________ DOLLARS
payable on each Distribution Date in an amount equal to the result obtained by
multiplying (i) a fraction the numerator of which is $__________ (the original
face amount of this Note) and the denominator of which is $105,000,000 by (ii)
the aggregate amount, if any, payable to Noteholders of Class B Notes on such
Distribution Date from the Principal Distribution Account in respect of
principal on the Class B Notes pursuant to Section 3.1 of the Indenture dated
as of May 1, 1998 (as from time to time amended, supplemented or otherwise
modified and in effect, the "Indenture"), between the Issuer and The Chase
Manhattan Bank, a New York corporation, as Indenture Trustee (in such capacity
the "Indenture Trustee"); provided, however, that the entire unpaid principal
amount of this Note shall be due and payable on the earlier of the September
2002 Distribution Date (the "Class B Final Scheduled Distribution Date") and
the Redemption Date, if any, pursuant to Section 10.1(a) of the Indenture.
Capitalized terms used but not defined herein are defined in Article I of the
Indenture, which also contains rules as to construction that shall be
applicable herein.





                                     A-5-1
<PAGE>   149
                 The Issuer shall pay interest on this Note at the rate per
annum shown above on each Distribution 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 Distribution Date (after giving effect to all
payments of principal made on the preceding Distribution Date), subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on
this Note will accrue for each Distribution Date from and including the
fifteenth day of the calendar month immediately preceding such Distribution
Date (or, in the case of the initial Distribution Date, from the Closing Date)
to but excluding the fifteenth day of the following calendar month.  Interest
will be computed on the basis of a 360-day year 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.

                 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 Indenture 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.


               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]





                                     A-5-2
<PAGE>   150
                 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.

Date: May 28, 1998

                                           FORD CREDIT AUTO OWNER TRUST 1998-B

                                           By:     PNC BANK, DELAWARE,
                                                   not in its individual 
                                                   capacity but solely as 
                                                   Owner Trustee under the
                                                   Trust Agreement


                                                   By:                        
                                                         ---------------------
                                                         Authorized Officer


                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Class B Notes designated above and referred to in the
within-mentioned Indenture.

Date: May 28, 1998

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


                                           By:     
                                                 ------------------------------
                                                 Authorized Officer
<PAGE>   151
                               [REVERSE OF NOTE]

                 This Note is one of a duly authorized issue of Notes of the
Issuer, designated as its Class B 6.15% Asset Backed Notes (the "Class B Notes"
and, together with the Class A Notes referred to below, the "Notes") which,
together with the Issuer's Class A-1 5.615% Asset Backed Notes (the "Class A-1
Notes"), Class A-2 5.80% Asset Backed Notes (the "Class A-2 Notes"), Class A-3
5.85% Asset Backed Notes (the "Class A-3 Notes") and Class A-4 5.90% Asset
Backed Notes (the "Class A-4 Notes" and, together with the Class A-1 Notes, the
Class A-2 Notes and the Class A-3 Notes, the "Class A Notes"), are issued 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 Indenture Trustee and the
Noteholders.  The Notes are subject to all terms of the Indenture.

                 The Class B Notes are and will be equally and ratably secured
by the collateral pledged as security therefor as provided in the Indenture.
The Class B Notes are subordinated in right of payment to the Class A Notes as
and to the extent provided in the Indenture.

                 Principal of the Class B Notes will be payable on each
Distribution Date in an amount described on the face hereof.  "Distribution
Date" means the fifteenth  day of each month, or, if any such day is not a
Business Day, the next succeeding Business Day, commencing June 15, 1998.

                 As described on the face hereof, the entire unpaid principal
amount of this Note shall be due and payable on the earlier of the Class B
Final Scheduled Distribution Date and the Redemption Date, if any, pursuant to
Section 10.1(a) of the Indenture.  Notwithstanding the foregoing, the entire
unpaid principal amount of the Notes shall be due and payable on the date on
which an Event of Default shall have occurred and be continuing and the
Indenture Trustee or the Noteholders of Notes evidencing not less than a
majority of the principal amount of the Notes Outstanding have declared the
Notes to be immediately due and payable in the manner provided in Section 5.2
of the Indenture.  All principal payments





                                     A-5-4
<PAGE>   152
on the Class B Notes shall be made pro rata to the Noteholders entitled
thereto.

                 Payments of interest on this Note on each Distribution Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made to the Person whose name appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the
Note Register as of the close of business on each Record Date either by wire
transfer in immediately available funds, to the account of such Noteholder at a
bank or other entity having appropriate facilities therefor, if such Noteholder
shall have provided to the Note Registrar appropriate written instructions at
least five (5) Business Days prior to such Distribution Date and such
Noteholder's Notes in the aggregate evidence a denomination of not less than
$1,000,000, or, if not, by check mailed first-class postage prepaid to such
Person's address as it appears on the Note Register on such Record Date;
provided that, unless Definitive Notes have been issued to Note Owners, 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 payments will be made 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 Distribution Date shall be binding upon all future
Noteholders 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 Distribution Date, then the Indenture Trustee, in the name of and on
behalf of the Issuer, will notify the Person who was the Registered Noteholder
hereof as of the Record Date preceding such Distribution Date by notice mailed
or transmitted by facsimile prior to such Distribution Date, and the amount
then due and payable shall be payable only upon presentation and surrender of
this Note at the Indenture Trustee's principal Corporate Trust Office or at the
office of the Indenture Trustee's agent appointed for such purposes located in
The City of New York.





                                     A-5-5
<PAGE>   153
                 The Issuer shall pay interest on overdue installments of
interest at the Class B Rate to the extent lawful.

                 As provided in the Indenture, the Class A-4 Notes and the
Class B Notes may be redeemed, in whole but not in part, in the manner and to
the extent described in the Indenture and the Sale and Servicing Agreement.

                 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, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Indenture Trustee duly executed by, the Noteholder hereof
or such Noteholder's attorney duly authorized in writing, with such signature
guaranteed by an "eligible guarantor institution" meeting the requirements of
the Note Registrar, and thereupon one or more new Notes of the same Class in
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 its 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 or the Indenture Trustee on
the Notes or under the Indenture or any certificate or other writing delivered
in connection therewith, against (i) the Indenture Trustee or the Owner
Trustee, each 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 Indenture Trustee or the Owner Trustee,
each in its individual capacity, any holder of a beneficial interest in the
Issuer, the Owner Trustee or the Indenture Trustee or of any successor or
assign of the Indenture Trustee or the Owner Trustee, each in its individual
capacity, except as any such





                                     A-5-6
<PAGE>   154
Person may have expressly agreed 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 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
by accepting the benefits of the Indenture that such Noteholder or Note Owner
will not at any time institute against the Seller, the General Partner or the
Issuer, or join in any institution against the Seller, the General Partner or
the Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation 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 other Basic Documents.

                 The Issuer has entered into the Indenture and this Note is
issued with the intention that, for federal, State and local income, and
franchise tax purposes, the Notes will qualify as indebtedness of the Issuer
secured by the Indenture Trust Estate.  Each Noteholder, by its acceptance of a
Note (and each Note Owner by its acceptance of a beneficial interest in a
Note), will be deemed to agree to treat the Notes for federal, State and local
income, single business and franchise tax purposes as indebtedness of the
Issuer.

                 Prior to the due presentment for registration of transfer of
this Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee 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 none of the Issuer, the Indenture Trustee or 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 Noteholders under the Indenture
at any time by the Issuer with the consent of the Noteholders of





                                     A-5-7
<PAGE>   155
Notes evidencing not less than a majority of the principal amount of the Notes
Outstanding.  The Indenture also contains provisions permitting the Noteholders
of Notes evidencing specified percentages of the principal amount of the Notes
Outstanding, on behalf of all Noteholders, 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 Noteholder
of this Note (or any one or more Predecessor Notes) shall be conclusive and
binding upon such Noteholder and upon all future Noteholders 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 Indenture Trustee to amend
or waive certain terms and conditions set forth in the Indenture without the
consent of the Noteholders.

                 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 Indenture
Trustee and the Noteholders 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 governed by, and
construed in accordance with the laws of the State of New York, without
reference to its conflicts of law provisions.

                 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.

                 The Class B Notes may not be acquired by or on behalf of a
Person other than (A) a citizen or resident of the United States, (B) a
corporation or partnership organized in or under the laws of the United States
or





                                     A-5-8
<PAGE>   156
any political subdivision thereof, (C) an estate the income of which is
includible in gross income for United States tax purposes, regardless of its
source, (D) a trust if a U.S. court is able to exercise primary supervision
over the administration of such trust and one or more Persons meeting the
conditions of this paragraph has the authority to control all substantial
decisions of the trust or (E) a Person not described in clauses (A) through (D)
above whose ownership of the Class B Notes is effectively connected with such
Person's conduct of a trade or business within the United States (within the
meaning of the Code) and who provides the Indenture Trustee and the Issuer with
an IRS Form 4224 (and such other certifications, representations, or opinions
of counsel as may be requested by the Indenture Trustee or the Issuer).

                 Anything herein to the contrary notwithstanding, except as
expressly provided in the Basic Documents, none of The Chase Manhattan Bank, in
its individual capacity, PNC Bank, Delaware, in its individual capacity, any
owner of a beneficial interest in the Issuer, or 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 or of interest on this Note or performance
of, or omission to perform, any of the covenants, obligations or
indemnifications contained in the Indenture.  The Noteholder of this Note, by
his acceptance hereof, agrees that, except as expressly provided in the Basic
Documents, in the case of an Event of Default under the Indenture, the
Noteholder 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.





                                     A-5-9
<PAGE>   157
                                   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:                                                                    */ 
      --------------------------------          --------------------------
                                                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
         Note 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 Note Registrar.





                                     A-5-10
<PAGE>   158
                                                                       EXHIBIT B


                      [FORM OF NOTE DEPOSITORY AGREEMENT]





                                      B-1
<PAGE>   159
                                                                       EXHIBIT C

                          [FORM OF INVESTMENT LETTER]

                                                                          [Date]

Ford Credit Auto Owner Trust 1998-B,
  as Issuer
The Chase Manhattan Bank,
  as Indenture Trustee and
  as Note Registrar
450 West 33rd Street
New York, New York  10001

Ladies and Gentlemen:

         In connection with our proposed purchase of the Class B 6.15% Asset
Backed Notes (the "Class B Notes") of Ford Credit Auto Owner Trust 1998-B (the
"Issuer"), a trust formed by Ford Credit Auto Receivables Two L.P., we confirm
that:

                 1.  We are, and each account (if any) for which we are
purchasing the Class B Notes is, a person who is (A) a citizen or resident of
the United States, (B) a corporation or partnership organized in or under the
laws of the United States or any political subdivision thereof, (C) an estate
the income of which is includible in gross income for United States tax
purposes, regardless of its source, (D) a trust if a U.S. court is able to
exercise primary supervision over the administration of such trust and one or
more Persons meeting the conditions of clause (A), (B), (C) or (E) of this
paragraph 1 has the authority to control all substantial decisions of the trust
or (E) a Person not described in clauses (A) through (D) above whose ownership
of the Class B Notes is effectively connected with such Person's conduct of a
trade or business within the United States (within the meaning of the Code) and
who provides the Indenture Trustee and the Issuer with an IRS Form 4224 (and
such other certifications, representations, or opinions of counsel as may be
requested by the Indenture Trustee or the Issuer).

                 2.  We understand that any purported transfer of any Class B
Note (or any interest therein) to any person who does not meet the conditions
of paragraph 1





                                      C-1
<PAGE>   160
above shall be null and void, and the purported transferee in any such
purported transfer shall not be recognized by the Issuer or any other person as
a Noteholder of a Class B Note for any purpose.

                 3.  We agree that if we determine to transfer any of the Class
B Notes we will cause our proposed transferee to provide to the Indenture
Trustee, the Note Registrar and the Issuer a letter substantially in the form
of this letter.

         You are entitled to rely upon this letter and are irrevocably
authorized to produce this letter or a copy hereof to any interested party in
any administrative or legal proceedings or official inquiry with respect to the
matters covered hereby.

                                           Very truly yours,




                                           By:
                                              ----------------------------
                                              Name:
                                              Title:

Securities To Be Purchased:
$          principal amount of Class B Notes

Annex A attached hereto lists the name of the account and principal amount of
Class B Notes purchased for each account (if any) for which we are purchasing
Class B Notes.





                                      C-2
<PAGE>   161
                                                                      SCHEDULE A


                            Schedule of Receivables

               [Provided to the Indenture Trustee at the Closing]





                                      SA-1
<PAGE>   162
                                                                      APPENDIX A


                             Definitions and Usage





                                      AA-1

<PAGE>   1
                                                                EXHIBIT 4.2

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




                              AMENDED AND RESTATED

                                TRUST AGREEMENT


                                    between


                     FORD CREDIT AUTO RECEIVABLES TWO L.P.

                                 as Depositor,


                                      and

                              PNC BANK, DELAWARE,

                                as Owner Trustee




                            Dated as of May 1, 1998




================================================================================
<PAGE>   2



                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                     Page

                                                             ARTICLE I
                                                      DEFINITIONS AND USAGE

                                                             ARTICLE II
                                                     ORGANIZATION OF THE TRUST

         <S>              <C>                                                                                          <C>
         SECTION 2.1.     Name  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
         SECTION 2.2.     Office  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
         SECTION 2.3.     Purposes and Powers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
         SECTION 2.4.     Appointment of Owner Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
         SECTION 2.5.     Capital Contribution of Owner Trust Estate  . . . . . . . . . . . . . . . . . . . . . . . .   3
         SECTION 2.6.     Declaration of Trust  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
         SECTION 2.7.     Liability of the Depositor  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
         SECTION 2.8.     Title to Trust Property . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
         SECTION 2.9.     Situs of Trust  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
         SECTION 2.10.    Representations and Warranties of the Depositor . . . . . . . . . . . . . . . . . . . . . .   5
         SECTION 2.11.    Federal Income Tax Matters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7

                                                       ARTICLE III
                                       TRUST CERTIFICATES AND TRANSFER OF INTERESTS

         SECTION 3.1.     Initial Beneficial Ownership  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
         SECTION 3.2.     Capital Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
         SECTION 3.3.     The Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
         SECTION 3.4.     Authentication of Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
         SECTION 3.5.     Registration of Certificates; Transfer and Exchange of Certificates . . . . . . . . . . . .  11
         SECTION 3.6.     Mutilated, Destroyed, Lost or Stolen Certificates . . . . . . . . . . . . . . . . . . . . .  18
         SECTION 3.7.     Persons Deemed Owners of  Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .  18
         SECTION 3.8.     Access to List of Certificateholders' Names and Addresses . . . . . . . . . . . . . . . . .  18
         SECTION 3.9.     Maintenance of Office or Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
         SECTION 3.10.    Appointment of Certificate Paying Agent . . . . . . . . . . . . . . . . . . . . . . . . . .  19
         SECTION 3.11.    Certain Rights of Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20

                                                        ARTICLE IV
                                                 ACTIONS BY OWNER TRUSTEE

         SECTION 4.1.     Prior Notice to Certificate holders
                            with Respect to Certain Matters . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
</TABLE>





                                       i
<PAGE>   3
<TABLE>
         <S>              <C>                                                                                          <C>
         SECTION 4.2.     Action by Certificateholders with Respect to Certain Matters  . . . . . . . . . . . . . . .  23
         SECTION 4.3.     Action by Certificateholders with Respect to Bankruptcy . . . . . . . . . . . . . . . . . .  23
         SECTION 4.4.     Restrictions on Certificate holders' Power  . . . . . . . . . . . . . . . . . . . . . . . .  23
         SECTION 4.5.     Majority Control  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24

                                                        ARTICLE V
                                        APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

         SECTION 5.1.     Establishment of Certificate Distribution Account . . . . . . . . . . . . . . . . . . . . .  25
         SECTION 5.2.     Application of Trust Funds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
         SECTION 5.3.     Method of Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
         SECTION 5.4.     No Segregation of Monies; No Interest . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
         SECTION 5.5.     Accounting and Reports to Noteholders, Certificate-holders, Internal Revenue
                            Service and Others  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
         SECTION 5.6.     Signature on Returns; Tax Matters Partner . . . . . . . . . . . . . . . . . . . . . . . . .  29

                                                        ARTICLE VI
                                          AUTHORITY AND DUTIES OF OWNER TRUSTEE

         SECTION 6.1.     General Authority . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
         SECTION 6.2.     General Duties  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
         SECTION 6.3.     Action upon Instruction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
         SECTION 6.4.     No Duties Except as Specified in this Agreement or in Instructions  . . . . . . . . . . . .  32 
         SECTION 6.5.     No Action Except Under Specified Documents or Instructions  . . . . . . . . . . . . . . . .  33
         SECTION 6.6.     Restrictions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33

                                                       ARTICLE VII
                                               REGARDING THE OWNER TRUSTEE

         SECTION 7.1.     Acceptance of Trusts and Duties . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
         SECTION 7.2.     Furnishing of Documents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
         SECTION 7.3.     Representations and Warranties  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
         SECTION 7.4.     Reliance; Advice of Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
         SECTION 7.5.     Not Acting in Individual Capacity . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
         SECTION 7.6.     Owner Trustee Not Liable for Certificates or Receivables. . . . . . . . . . . . . . . . . .  37
         SECTION 7.7.     Bank May Own Certificates and Notes   . . . . . . . . . . . . . . . . . . . . . . . . . . .  38

</TABLE>




                                       ii
<PAGE>   4
<TABLE>
         <S>              <C>                                                                                         <C>
                                                       ARTICLE VIII
                                       COMPENSATION AND INDEMNITY OF OWNER TRUSTEE

         SECTION 8.1.     Owner Trustee's Fees and Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
         SECTION 8.2.     Indemnification . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
         SECTION 8.3.     Payments to Owner Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40

                                                        ARTICLE IX
                                                       TERMINATION

         SECTION 9.1.     Termination of Trust Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
         SECTION 9.2.     Dissolution upon Insolvency or Dissolution of Depositor or General Partner. . . . . . . . .  43
         SECTION 9.3.     Prepayment of Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44

                                                        ARTICLE X
                                  SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

         SECTION 10.1.    Eligibility Requirements for Owner Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  47
         SECTION 10.2.    Resignation or Removal of Owner Trustee . . . . . . . . . . . . . . . . . . . . . . . . . .  47
         SECTION 10.3.    Successor Owner Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
         SECTION 10.4.    Merger or Consolidation of Owner Trustee  . . . . . . . . . . . . . . . . . . . . . . . . .  49
         SECTION 10.5.    Appointment of Co-Trustee or Separate Trustee . . . . . . . . . . . . . . . . . . . . . . .  49

                                                        ARTICLE XI
                                                      MISCELLANEOUS

         SECTION 11.1.    Supplements and Amendments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
         SECTION 11.2.    No Legal Title to Owner Trust Estate in Certificateholders  . . . . . . . . . . . . . . . .  54
         SECTION 11.3.    Limitation on Rights of Others  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54
         SECTION 11.4.    Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54
         SECTION 11.5.    Severability  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
         SECTION 11.6.    Separate Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
         SECTION 11.7.    Successors and Assigns  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
         SECTION 11.8.    No Petition . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
         SECTION 11.9.    No Recourse . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  56
         SECTION 11.10.   Headings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  56
         SECTION 11.11.   Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  56

         EXHIBIT A          Form of Certificate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   A-1
         EXHIBIT B          Form of Certificate of Trust  . . . . . . . . . . . . . . . . . . . . . . . . . .   B-1
         EXHIBIT C          Form of Investment Letter . . . . . . . . . . . . . . . . . . . . . . . . . . . .   C-1
         EXHIBIT D          Form of Investment Letter . . . . . . . . . . . . . . . . . . . . . . . . . . . .   D-1
         EXHIBIT E          Form of Investment Letter . . . . . . . . . . . . . . . . . . . . . . . . . . . .   E-1
</TABLE>





                                      iii
<PAGE>   5
<TABLE>
         <S>              <C>                                                                                        <C>
         EXHIBIT F                Form of Rule 144A Transferor Certificate  . . . . . . . . . . . . . . . . . . . .   F-1
         EXHIBIT G                Form of Certificate of Trust  . . . . . . . . . . . . . . . . . . . . . . . . . .   G-1

         APPENDIX A       Definitions and Usage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  AA-1

</TABLE>




                                       iv
<PAGE>   6
                 AMENDED AND RESTATED TRUST AGREEMENT, dated as of May 1, 1998
(as from time to time amended, supplemented or otherwise modified and in
effect, this "Agreement"), between FORD CREDIT AUTO RECEIVABLES TWO L.P., a
Delaware limited partnership, as Depositor, having its principal executive
office at The American Road, Dearborn, Michigan 48121; and PNC BANK, DELAWARE,
a Delaware banking corporation (the "Bank"), not in its individual capacity but
solely as trustee under this Agreement (in such capacity, the "Owner Trustee"),
having its principal corporate trust office at 222 Delaware Avenue, Wilmington,
Delaware 19801.

                 WHEREAS, the parties hereto intend to amend and restate that
certain Trust Agreement, dated as of May 1, 1998, between the Depositor and the
Owner Trustee, on the terms and conditions hereinafter set forth;

                 NOW, THEREFORE, in consideration of the premises and mutual
covenants herein contained, the receipt and sufficiency of which are hereby
acknowledged, the Depositor and the Owner Trustee hereby agree as follows:


                                   ARTICLE I

                             DEFINITIONS AND USAGE

                 Except as otherwise specified herein or as the context may
otherwise require, capitalized terms used but not otherwise defined herein are
defined in Appendix A hereto, which also contains rules as to usage that shall
be applicable herein.






<PAGE>   7
                                   ARTICLE II

                           ORGANIZATION OF THE TRUST

                 SECTION 2.1.  Name.  The Trust created hereby shall be known
as "Ford Credit Auto Owner Trust 1998-B", 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 in the State of Delaware as the Owner Trustee may designate by written
notice to the Certificateholders 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
         Certificates pursuant to this Agreement, and to sell the Notes and the
         Certificates upon the written order of the Depositor;

                 (ii)  with the proceeds of the sale of the Notes and the
         Certificates, to fund the Reserve Account, 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 pay interest on and principal of the Notes and
         distributions on the Certificates;

                 (iv)  to Grant the Owner Trust Estate (other than the
         Certificate Distribution Account and the proceeds thereof) to the
         Indenture Trustee pursuant to the Indenture;

                 (v)  to enter into and perform its obligations under the Basic
         Documents to which it is to be a party;





                                       2
<PAGE>   8
                 (vi)  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

                 (vii)  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 Noteholders and the Certificateholders.

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 other 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.  Capital Contribution of Owner Trust Estate.  As
of May 1, 1998, the Depositor sold, assigned, transferred, conveyed and set
over to the Owner Trustee the sum of $1.  The Owner Trustee hereby acknowledges
receipt in trust from the Depositor, as of such date, 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
the 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.  On the Closing Date, the Depositor shall
convey to the Trust the Trust Property and the Owner Trustee shall convey to
the Depositor the Notes and the Certificates.

                 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 (i) the Trust
constitute a business trust under the Business Trust Statute and that this
Agreement constitute the governing instrument of such





                                       3
<PAGE>   9
business trust and (ii) for income and franchise tax purposes, the Trust shall
be treated as a partnership, with the assets of the partnership being the
Receivables and other assets held by the Trust, the partners of the partnership
being the Certificateholders and the Depositor and the Notes constituting
indebtedness of the partnership.  The parties agree that, unless otherwise
required by the appropriate tax authorities, the Depositor, on behalf of 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 the rights, powers and duties set forth herein and in the
Business Trust Statute with respect to accomplishing the purposes of the Trust.
The Owner Trustee has filed the Certificate of Trust with the Secretary of
State.

                 SECTION 2.7.  Liability of the Depositor.  (a)
Notwithstanding Section 3803 of the Business Trust Statute, the Depositor in
its capacity as the holder of the interests described in Section 3.11 shall be
liable directly to, and will indemnify each injured party for, all losses,
claims, damages, liabilities and expenses of the Trust (including Expenses, to
the extent that the assets of the Trust that would remain if all of the Notes
were paid in full would be insufficient to pay any such losses, claims,
damages, liabilities or expenses, or to the extent that such losses, claims,
damages, liabilities and expenses in fact are not paid out of the Owner Trust
Estate) that the Depositor would be liable for if the Trust were a partnership
under the Limited Partnership Act in which the Depositor were a general
partner; provided, however, that the Depositor shall not be liable to or
indemnify Noteholders or Note Owners for any losses incurred by Noteholders or
Note Owners in their capacity as holders of or beneficial owners of interests
in limited recourse debt secured by the Owner Trust Estate or be liable to or
indemnify Certificateholders for any losses incurred by the Certificateholders
if such losses would nevertheless have been incurred if the Certificates were
limited recourse debt secured by the Owner Trust Estate.  In addition, any
third-party creditors of the Trust, or the arrangement between the Depositor
and the Trust (other than in connection with the obligations described in the
preceding sentence for which the





                                       4
<PAGE>   10
Depositor shall not be liable), shall be deemed third-party beneficiaries of
this paragraph.

                 (b)  No Certificateholder other than the Depositor to the
extent set forth in paragraph (a) of this Section 2.7, shall have any personal
liability for any liability or obligation of the Trust.

                 SECTION 2.8.  Title to Trust Property.  Legal title to the
entirety of 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.

                 SECTION 2.9.  Situs of Trust.  The Trust shall 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.  The Trust shall not have any employees in any state
other than the State of Delaware; provided, however, that nothing herein shall
restrict or prohibit the Bank or the Owner Trustee from having employees within
or without the State of Delaware.  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 only office of the Trust will be at the Corporate
Trust Office in the State of Delaware.

                 SECTION 2.10.  Representations and Warranties of the
Depositor.  The Depositor hereby represents and warrants to the Owner Trustee
that:

                 (a)  The Depositor is duly organized and validly existing as a
limited partnership in good standing under the laws of the State of Delaware,
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.

                 (b)  The Depositor is duly qualified to do business as a
foreign limited partnership in good standing, and has obtained all necessary
licenses and approvals in all jurisdictions in which the ownership or lease



                                       5
<PAGE>   11
of property or the conduct of its business shall require such qualifications.

                 (c)  The Depositor has the power and authority to execute and
deliver this Agreement and to carry out its terms, and 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; and the execution, delivery and
performance of this Agreement has been duly authorized by the Depositor.

                 (d)  This Agreement constitutes a legal, valid, and binding
obligation of the Depositor, enforceable against the Depositor in accordance
with its terms, subject, as to enforceability, to applicable bankruptcy,
insolvency, reorganization, conservatorship, receivership, liquidation and
other similar laws and to general equitable principles.

                 (e)  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 or both) a default under, the Certificate of
Limited Partnership or the Limited Partnership Agreement, or any 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)  There are no proceedings or investigations pending or, to
the Depositor's best knowledge, threatened before any court, regulatory body,
administrative agency or other governmental instrumentality having jurisdiction
over the Depositor or its properties:  (i) asserting the invalidity of this
Agreement, the Indenture, any of the other Basic Documents, the Notes or the
Certificates, (ii) seeking to prevent the issuance of the Notes or the





                                       6
<PAGE>   12
Certificates 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 Depositor of its obligations under, or the validity or
enforceability of, this Agreement or (iv) which might adversely affect the
federal income tax attributes, or Applicable Tax State franchise or income tax
attributes, of the Notes and the Certificates.

                 (g)  The representations and warranties of the Depositor in
Section 3.1 of the Purchase Agreement are true and correct.

                 SECTION 2.11.  Federal Income Tax Matters.  The
Certificateholders acknowledge that it is their intent and that they understand
it is the intent of the Depositor and the Servicer that, for purposes of
federal income, state and local income and franchise tax and any other income
taxes, the Trust will be treated as a partnership and the Certificateholders
and the Depositor will be treated as partners in that partnership.  The
Depositor hereby agrees and the Certificateholders by acceptance of a
Certificate agree to such treatment and each agrees to take no action
inconsistent with such treatment.  For purposes of federal income, State and
local income and franchise tax and any other income taxes each month:

                 (a)  amounts paid to any Certificateholder pursuant to
         Section 5.2(a)(i) shall be treated as a guaranteed payment within the
         meaning of Section 707(c) of the Code;

                 (b)  to the extent the characterization provided for in
         paragraph (a) of this Section 2.11 is not respected, gross ordinary
         income of the Trust for such month as determined for federal income
         tax purposes shall be allocated among the Certificate-holders of each
         Class of Certificates as of the Record Date occurring within such
         month, in proportion to their ownership of the Aggregate Certificate
         Balance on such date, in an amount up to the sum of (i) the Accrued
         Class C Certificate Interest or Accrued Class D Certificate Interest,
         as applicable, for such Class for such month, (ii) the portion of





                                       7
<PAGE>   13
         the market discount on the Receivables accrued during such month that
         is allocable to the excess, if any, of the aggregate Initial
         Certificate Balance of such class of Certificates over the initial
         aggregate issue price of such Class of Certificates and (iii) any
         amount expected to be distributed to the Certificateholders of such
         Class pursuant to Sections 4.6(c) and (d) of the Sale and Servicing
         Agreement (to the extent not previously allocated pursuant to this
         paragraph (b)) to the extent necessary to reverse any net loss
         previously allocated to Certificateholders of such Class (to the
         extent not previously reversed pursuant to this clause (iii)); and

                  (c)  thereafter all remaining net income of the Trust
         (subject to the modifications set forth below) for such month as
         determined for federal income tax purposes (and each item of income,
         gain, credit, loss or deduction entering into the computation thereof)
         shall be allocated to the Depositor, to the extent thereof.

If the gross ordinary income of the Trust for any month is insufficient for the
allocations described in paragraph (b) above, subsequent gross ordinary income
shall first be allocated to make up such shortfall before any allocation
pursuant to paragraph (c) above.  Net losses of the Trust, if any, for any
month as determined for federal income tax purposes (and each item of income,
gain, credit, loss or deduction entering into the computation thereof) shall be
allocated to the Depositor to the extent the Depositor, in its capacity as
"general partner," is reasonably expected to bear the economic burden of such
net losses, and any remaining net losses shall be allocated among the
Certificateholders as of the Record Date occurring within such month in
proportion to their ownership of the Aggregate Certificate Balance on such
Record Date.  The Depositor 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
Depositor or the Certificateholders or as otherwise required by the Code.





                                       8
<PAGE>   14
                                  ARTICLE III

                  TRUST CERTIFICATES AND TRANSFER OF INTERESTS

                 SECTION 3.1.  Initial Beneficial Ownership.  Upon the
formation of the Trust by the contribution by the Depositor pursuant to Section
2.5 and until the issuance of the Certificates, the Depositor shall be the sole
beneficial owner of the Trust.

                 SECTION 3.2.  Capital Accounts.  (a)  The Owner Trustee shall
establish and maintain a separate bookkeeping account (a "Capital Account") for
the Depositor and each Certificateholder.  The initial balance of the Capital
Account for (i) each Certificateholder shall be the amount initially paid for
such Certificateholder's Certificates and (ii) the Depositor shall be (x) the
fair market value of the Receivables minus (y) the proceeds of the sale of
Notes and Certificates net of the Reserve Initial Deposit.  The Capital Account
of the Depositor or each Certificateholder shall also be increased by (i) the
dollar amount of any additional cash contributions made by the Depositor or
such Certificateholder, as the case may be, (ii) the fair market value of any
property (other than cash) contributed to the Trust by the Depositor or such
Certificateholder, as the case may be (net of any liabilities to which the
property is subject), and (iii) allocations to the Depositor or such
Certificateholder, as the case may be, of income and gain (including income
exempt from tax).  The Capital Account of the Depositor or each
Certificateholder shall be decreased by (i) the dollar amount of any cash
distributions made to the Depositor or such Certificateholder, as the case may
be, (ii) the fair market value of any property (other than cash) distributed to
the Depositor or such Certificateholder, as the case may be (net of any
liabilities to which the property is subject), (iii) allocations to the
Depositor or such Certificateholder, as the case may be, of loss or deductions
(or items thereof), and (iv) any allocations of expenditures of the Trust
described in Section 705(a)(2)(B) of the Code.

                          (b)  Notwithstanding any other provision of this
Agreement to the contrary, the foregoing provisions of this Section 3.2
regarding the maintenance of Capital Accounts shall be construed so as to
comply with the provisions of the Treasury Regulations promulgated pursuant to
Section 704 of the Code.  The Depositor is hereby authorized to modify these
provisions to the minimum extent necessary to comply with such regulations.



                                      9
<PAGE>   15

                 SECTION 3.3.  The Certificates.  The Class C Certificates and
the Class D Certificates shall each be issued in one or more registered,
definitive, physical certificates, in the form set forth in Exhibit A and
Exhibit B, respectively, in denominations of at least $20,000 and in integral
multiples of $1,000 in excess thereof.  No Certificate may be sold,
transferred, assigned, participated, pledged, or otherwise disposed of (any
such act, a "Transfer") to any Person except in accordance with the provisions
of Section 3.5 and any attempted Transfer in violation of Section 3.5 shall be
null and void (each a "Void Transfer").

                 The Certificates shall be executed on behalf of the Trust by
manual or facsimile signature of an authorized officer of the Owner Trustee.
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
benefits 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 Certificates or did not hold such offices at the date of
authentication and delivery of such Certificates.

                 If Transfer of the Certificates is permitted pursuant to
Section 3.5, a transferee of a Certificate shall become a Certificateholder,
and shall be entitled to the rights and subject to the obligations of a
Certificateholder hereunder upon such transferee's acceptance of a Certificate
duly registered in such transferee's name pursuant to Section 3.5.

                 SECTION 3.4.  Authentication of Certificates.  Concurrently
with the initial sale of the Receivables to the Trust pursuant to the Sale and
Servicing Agreement, the Owner Trustee shall cause the Class C Certificates, in
an aggregate principal balance equal to the Initial Certificate Balance of such
Class C Certificates, and the Class D Certificates, in an aggregate principal
balance equal to the Initial Certificate Balance of such Class D Certificates,
to be executed on behalf of the Trust,




                                     10
<PAGE>   16
authenticated and delivered to or upon the written order of the Depositor,
signed by the chairman of the board, the president, any executive vice
president, any vice president, the secretary, any assistant secretary, the
treasurer or any assistant treasurer of the General Partner, without further
action by the Depositor, in authorized denominations.  No Certificate shall
entitle its Certificateholder to any benefit under this Agreement, or shall be
valid for any purpose, unless there shall appear on such Certificate a
certificate of authentication substantially in the form set forth in Exhibit A
or Exhibit B, as applicable, attached hereto executed by the Owner Trustee by
manual signature; such authentication shall constitute conclusive evidence that
such Certificate shall have been duly authenticated and delivered hereunder.
All Certificates shall be dated the date of their authentication.

                 SECTION 3.5.  Registration of Certificates; Transfer and
Exchange of Certificates.  (a)  The Certificate Registrar shall keep or cause
to be kept, at the office or agency maintained pursuant to Section 3.9, a
Certificate Register in which, subject to such reasonable regulations as it may
prescribe, the Trust shall provide for the registration of Certificates and of
Transfers and exchanges of Certificates as herein provided.  The Bank shall be
the initial Certificate Registrar.  No Transfer of a Certificate shall be
recognized except upon registration of such Transfer in the Certificate
Register.

                 (b)  No Transfer of any Class C Certificate shall be permitted,
recognized or recorded unless the prospective transferee of such Class C
Certificate shall provide a letter in the form of Exhibit C hereof to the Trust,
the Owner Trustee and the Certificate Registrar, in which such prospective
transferee shall represent the following:

                 (i)  It is not, and each account (if any) for which it is
         purchasing the Class C Certificates is not, (A) an employee benefit
         plan, as defined in Section 3(3) of ERISA, that is subject to Title I
         of ERISA, (B) a plan described in Section 4975(e)(1) of the Code that
         is subject to Section 4975 of the Code, (C) a governmental plan, as
         defined in Section 3(32) of ERISA, subject to any federal, State or
         local law which is, to a material extent, similar to



                                     11

<PAGE>   17
         the provisions of Section 406 of ERISA or Section 4975 of the Code,
         (D) an entity whose underlying assets include plan assets by reason of
         a plan's investment in the entity (within the meaning of Department of
         Labor Regulation 29 C.F.R. Section  2510.3-101 or otherwise under
         ERISA) or (E) a person investing "plan assets" of any such plan
         (including without limitation, for purposes of this clause (E), any
         insurance company general account, but excluding any entity registered
         under the Investment Company Act of 1940, as amended).

                 (ii)  It is, and each account (if any) for which it is
         purchasing the Class C Certificates is, a Person who is (A) a citizen
         or resident of the United States, (B) a corporation or partnership
         organized in or under the laws of the United States or any political
         subdivision thereof, (C) an estate the income of which is includible
         in gross income for United States tax purposes, regardless of its
         source, (D) a trust if a U.S.  court is able to exercise primary
         supervision over the administration of such trust and one or more
         Persons meeting the conditions of clause (A), (B), (C) or (E) of this
         paragraph (ii) has the authority to control all substantial decisions
         of the trust or (E) a Person not described in clauses (A) through (D)
         above whose ownership of the Class C Certificates is effectively
         connected with such Person's conduct of a trade or business within the
         United States (within the meaning of the Code) and who provides the
         Owner Trustee and the Depositor with an IRS Form 4224 (and such other
         certifications, representations, or opinions of counsel as may be
         requested by the Owner Trustee or the Depositor).

                 (iii)  It understands that any purported Transfer of any Class
         C Certificate (or any interest therein) to any Person who does not
         meet the conditions of paragraphs (i) and (ii) above shall be a Void
         Transfer, and the purported transferee in a Void Transfer shall not be
         recognized by the Trust or any other Person as a Certificateholder for
         any purpose.

                 (iv)  It agrees that if it determines to Transfer any of the
         Class C Certificates it will cause


                                     12


<PAGE>   18
         its proposed transferee to provide to the Trust, the Owner Trustee and
         the Certificate Registrar a letter substantially in the form of
         Exhibit C hereof or such other written statement as the Depositor
         shall prescribe.

                 (c)  Each Class D Certificate shall bear a legend to the
following effect unless determined otherwise by the Administrator (as certified
to the Owner Trustee in an Officer's Certificate) and the Owner Trustee
consistent with applicable law:

                 "THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED
UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR UNDER
ANY STATE SECURITIES OR BLUE SKY LAW OF ANY STATE OF THE UNITED STATES.  THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES FOR THE BENEFIT OF THE
TRUST AND THE DEPOSITOR THAT THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED
OR OTHERWISE TRANSFERRED ONLY IN COMPLIANCE WITH THE SECURITIES ACT AND OTHER
APPLICABLE LAWS, AND ONLY (1) PURSUANT TO RULE 144A UNDER THE SECURITIES ACT
("RULE 144A") TO A PERSON THAT THE HOLDER REASONABLY BELIEVES IS A QUALIFIED
INSTITUTIONAL BUYER, WITHIN THE MEANING OF RULE 144A (A "QIB"), PURCHASING FOR
ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN
EACH CASE, THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, SUBJECT TO (A) THE RECEIPT BY THE TRUST AND THE
CERTIFICATE REGISTRAR OF A CERTIFICATE SUBSTANTIALLY IN THE FORM ATTACHED AS
EXHIBIT F TO THE TRUST AGREEMENT AND (B) THE RECEIPT BY THE TRUST AND THE
CERTIFICATE REGISTRAR OF A LETTER SUBSTANTIALLY IN THE FORM ATTACHED AS EXHIBIT
D TO THE TRUST AGREEMENT, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION
PROVIDED BY RULE 144 UNDER THE SECURITIES ACT (IF AVAILABLE), SUBJECT TO THE
RECEIPT BY THE TRUST, THE INITIAL PURCHASER AND THE CERTIFICATE REGISTRAR OF
SUCH EVIDENCE ACCEPTABLE TO THE TRUST AND THE INITIAL PURCHASER THAT SUCH
REOFFER, RESALE, PLEDGE OR TRANSFER IS IN COMPLIANCE WITH THE TRUST AGREEMENT
AND THE SECURITIES ACT AND OTHER APPLICABLE LAWS, (3) TO AN INSTITUTIONAL
"ACCREDITED INVESTOR" WITHIN THE MEANING THEREOF IN RULE 501(a)(1), (2), (3) OR
(7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO ANY OTHER EXEMPTION
FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT, SUBJECT TO (A) THE
RECEIPT BY THE TRUST AND THE CERTIFICATE REGISTRAR OF A LETTER SUBSTANTIALLY IN
THE FORM ATTACHED AS EXHIBIT E TO


                                     13


<PAGE>   19
THE TRUST AGREEMENT OR (B) THE RECEIPT BY THE TRUST, THE INITIAL PURCHASER AND
THE CERTIFICATE REGISTRAR OF SUCH OTHER EVIDENCE ACCEPTABLE TO THE TRUST AND
THE INITIAL PURCHASER THAT SUCH REOFFER, RESALE, PLEDGE OR TRANSFER IS IN
COMPLIANCE WITH THE TRUST AGREEMENT AND THE SECURITIES ACT AND OTHER APPLICABLE
LAWS, OR (4) TO THE DEPOSITOR OR ITS AFFILIATES, IN EACH CASE IN ACCORDANCE
WITH ALL APPLICABLE SECURITIES LAWS OF THE UNITED STATES AND SECURITIES AND
BLUE SKY LAWS OF THE STATES OF THE UNITED STATES."

                 As a condition to the registration of any Transfer of a Class
D Certificate, the prospective transferee of such a Class D Certificate shall
be required to represent in writing to the Owner Trustee, the Certificate
Registrar and the Initial Purchaser the following:

                          (i)  It understands that no subsequent Transfer of
         the Class D Certificates is permitted unless it causes its proposed
         transferee to provide to the Trust, the Certificate Registrar and the
         Initial Purchaser a letter substantially in the form of Exhibit D or
         Exhibit E hereof, as applicable, or such other written statement as
         the Depositor shall prescribe.

                          (ii)  It is not (A) an employee benefit plan, as
         defined in Section 3(3) of ERISA, that is subject to Title I of ERISA,
         (B) a plan described in Section 4975(e)(1) of the Code that is subject
         to Section 4975 of the Code, (C) a governmental plan, as defined in
         Section 3(32) of ERISA, subject to any federal, State or local law
         which is, to a material extent, similar to the provisions of Section
         406 of ERISA or Section 4975 of the Code, (D) an entity whose
         underlying assets include plan assets by reason of a plan's investment
         in the entity (within the meaning of Department of Labor Regulation 29
         C.F.R. Section 2510.3-101 or otherwise under ERISA) or (E) a person
         investing "plan assets" of any such plan (including without
         limitation, for purposes of this clause (E), any insurance company
         general account, but excluding any entity registered under the
         Investment Company Act of 1940, as amended).



                                     14

<PAGE>   20
                          (iii)  It is a person who is (A) a citizen or
         resident of the United States, (B) a corporation or partnership
         organized in or under the laws of the United States or any political
         subdivision thereof, (c) an estate the income of which is includible
         in gross income for United States tax purposes, regardless of its
         source, (D) a trust if a U.S. court is able to exercise primary
         supervision over the administration of such trust and one or more
         persons described in clause (A), (B), (C) or (E) of this paragraph
         (iii) has the authority to control all substantial decisions of the
         trust or (E) a person not described in clauses (A) though (D) of this
         paragraph (iii) whose ownership of the Class D Certificates is
         effectively connected with such person's conduct of a trade or
         business within the United States (within the meaning of the Code) and
         who provides the Trust and the Depositor with an IRS Form 4224 (and
         such other certifications, representations, or opinions of counsel as
         may be requested by the Trust or the Depositor).

                          (iv)  It understands that any purported Transfer of
         any Class D Certificate (or any interest therein) in contravention of
         any of the restrictions and conditions contained in this Section will
         be a Void Transfer, and the purported transferee in a Void Transfer
         will not be recognized by the Trust or any other person as a
         Certificateholder for any purpose.

                 (d)  By acceptance of any Class D Certificate, the
Certificateholder thereof specifically agrees with and represents to the
Depositor, the Trust and the Certificate Registrar, that no Transfer of such
Class D Certificate shall be made unless the registration requirements of the
Securities Act and any applicable State securities laws are complied with, or
such Transfer is exempt from the registration requirements under the Securities
Act because the Transfer satisfies one of the following:

                          (i) such Transfer is in compliance with Rule 144A
                 under the Securities Act ("Rule 144A"), to a transferee who
                 the transferor reasonably believes is a Qualified
                 Institutional Buyer that is purchasing for its own account or
                 for the account of a



                                     15

<PAGE>   21
                 Qualified Institutional Buyer and to whom notice is given that
                 such Transfer is being made in reliance upon Rule 144A under
                 the Securities Act and (x) the transferor executes and
                 delivers to the Trust and the Certificate Registrar, a Rule
                 144A transferor certificate substantially in the form attached
                 as Exhibit F and (y) the transferee executes and delivers to
                 the Trust and the Certificate Registrar an investment letter
                 substantially in the form attached as Exhibit D.

                          (ii)  after the appropriate holding period, such
         Transfer is pursuant to an exemption from registration under the
         Securities Act provided by Rule 144 under the Securities Act and the
         transferee, if requested by the Trust, the Certificate Registrar or
         the Initial Purchaser, delivers an Opinion of Counsel in form and
         substance satisfactory to the Trust and the Initial Purchaser; and

                          (iii) such Transfer is to an institutional accredited
         investor as defined in rule 501(a)(1), (2), (3) or (7) of Regulation D
         promulgated under the Securities Act in a transaction exempt from the
         registration requirements of the Securities Act, such Transfer is in
         accordance with any applicable securities laws of any State of the
         United States or any other jurisdiction, and such investor executes
         and delivers to the Trust and the Certificate Registrar an investment
         letter substantially in the form attached as Exhibit E.

                 (e)      The Owner Trustee shall make available to the
prospective transferor and transferee of a Class D Certificate information
requested to satisfy the requirements of paragraph (d)(4) of Rule 144A (the
"Rule 144A Information").  The Rule 144A Information shall include any or all
of the following items requested by the prospective transferee:

                          (i)  the private placement memorandum relating to the
         Class D Certificates dated May 21, 1998, and any amendments or
         supplements thereto;

                          (ii)  each statement delivered to Certificateholders
         pursuant to Section 5.2(b) on each Distribution Date preceding such
         request; and



                                     16

<PAGE>   22
                          (iii)  such other information as is reasonably
         available to the Owner Trustee in order to comply with requests for
         information pursuant to Rule 144A under the Securities Act.

                 None of the Depositor, the Certificate Registrar or the Owner
Trustee is under an obligation to register any Class D Certificate under the
Securities Act or any other securities law.

                 (f)  Upon surrender for registration of Transfer of any
Certificate at the office or agency maintained pursuant to Section 3.9 and upon
compliance with any provisions of this Agreement relating to such Transfer, the
Owner Trustee shall execute, authenticate and deliver, in the name of the
designated transferee or transferees, one or more new Certificates in
authorized denominations of a like Class and aggregate amount dated the date of
authentication by the Owner Trustee or any authenticating agent.  At the option
of a Certificateholder, Certificates may be exchanged for other Certificates
of authorized denominations of a like Class and aggregate amount upon surrender
of the Certificates to be exchanged at the office or agency maintained pursuant
to Section 3.9.

                 Every Certificate presented or surrendered for registration of
Transfer or exchange shall be accompanied by 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 a member firm of the New York Stock Exchange
or a commercial bank or trust company.  Each Certificate surrendered for
registration of Transfer or exchange shall be cancelled and subsequently
disposed of by the Certificate Registrar in accordance with its customary
practice.

                 No service charge shall be made for any registration of
Transfer or exchange of Certificates, but the Owner Trustee or the Certificate
Registrar may 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 Certificates.

                 The preceding provisions of this Section 3.5 notwithstanding,
the Owner Trustee shall not make and the



                                     17

<PAGE>   23
Certificate Registrar need not register any Transfer or exchange of
Certificates for a period of fifteen (15) days preceding any Distribution Date
for any payment with respect to the Certificates.

                 SECTION 3.6.  Mutilated, Destroyed, Lost or Stolen
Certificates.  If (a) any mutilated 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 Certificate and
(b) there shall be delivered to the Certificate Registrar and the Owner Trustee
such security or indemnity as may be required by them to save each of them
harmless, then, in the absence of notice that such Certificate shall have been
acquired by a protected purchaser, the Owner Trustee on behalf of the Trust
shall execute and the Owner Trustee shall authenticate and deliver, in exchange
for, or in lieu of, any such mutilated, destroyed, lost or stolen Certificate a
new Certificate of like Class, tenor and denomination.  In connection with the
issuance of any new Certificate under this Section 3.6, 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 Certificate issued pursuant to this Section 3.6 shall
constitute conclusive evidence of ownership in the Trust, as if originally
issued, whether or not the lost, stolen or destroyed Certificate shall be found
at any time.

                 SECTION 3.7.  Persons Deemed Owners of Certificates.  Prior to
due presentation of a Certificate for registration of Transfer, the Owner
Trustee, the Certificate Registrar and any Certificate Paying Agent may treat
the Person in whose name any Certificate shall be registered in the Certificate
Register as the owner of such 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 any Certificate
Paying Agent shall be bound by any notice to the contrary.

                 SECTION 3.8.  Access to List of  Certifi-cateholders' Names
and Addresses.  The Owner Trustee shall furnish or cause to be furnished to the
Servicer and the Depositor, or to the Indenture Trustee, within fifteen (15)
days after receipt by the Owner Trustee of a




                                       18
<PAGE>   24
written request therefor from the Servicer or the Depositor, or the Indenture
Trustee, as the case may be, a list, in such form as the requesting party may
reasonably require, of the names and addresses of the Certificateholders as of
the most recent Record Date.  If three or more Certificateholders or one or
more Certificateholders of Certificates evidencing not less than 25% of the
Aggregate Certificate Balance 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 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 (5) Business Days after the receipt of such application,
afford such applicants access during normal business hours to the current list
of Certificateholders.  Each Certificateholder, by receiving and holding a
Certificate, shall be deemed to have agreed not to hold any of the Depositor,
the Certificate Registrar or the Owner Trustee accountable by reason of the
disclosure of its name and address, regardless of the source from which such
information was derived.

                 SECTION 3.9.  Maintenance of Office or Agency.  The Owner
Trustee shall maintain in the State of Delaware, an office or offices or agency
or agencies where 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 Certificates and the Basic Documents may be served.  The Owner
Trustee initially designates PNC Bank, Delaware, 222 Delaware Avenue,
Wilmington, Delaware 19801, Attention: Michael B. McCarthy as its principal
corporate trust office for such purposes.  The Owner Trustee shall give prompt
written notice to the Depositor and to the Certificateholders of any change in
the location of the Certificate Registrar or any such office or agency.

                 SECTION 3.10.  Appointment of Certificate Paying Agent.  The
Certificate Paying Agent shall make distributions to Certificateholders from
each 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 each Certificate







                                       19
<PAGE>   25

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 the Owner Trustee, and any co-paying agent chosen by the Owner
Trustee.  The Owner Trustee shall be permitted to resign as Certificate Paying
Agent upon thirty (30) days' written notice to the Owner Trustee.  In the event
that the Bank 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 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 entitled
thereto until such sums shall be paid to such Certificateholders.  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 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 3.11.  Certain Rights of Depositor.  The Depositor
shall be entitled to any amounts not needed on any Distribution Date to make
payments on the Notes or the Certificates or to make deposits to the Reserve
Account pursuant to Section 4.6 of the Sale and Servicing Agreement, and to
receive amounts remaining in the Reserve Account following the payment in full
of the aggregate principal amount of the Notes and the Aggregate 


                                       20
<PAGE>   26



Certificate Balance and of all other amounts owing or to be distributed
hereunder or under the Indenture or the Sale and Servicing Agreement to
Noteholders and Certificateholders and the termination of the Trust.  The
Depositor may not Transfer any such rights unless it shall have received an
Opinion of Counsel that such Transfer shall not cause the Trust to be classified
as an association (or publicly traded partnership) taxable as a corporation.


                                       21
<PAGE>   27


                                   ARTICLE IV

                            ACTIONS BY OWNER TRUSTEE

                 SECTION 4.1.  Prior Notice to Certifi-cateholders with Respect
to Certain Matters.  With respect to the following matters, the Owner Trustee
shall not take action unless, (I) at least thirty (30) days before the taking
of such action, the Owner Trustee shall have notified the Certificateholders
and the Rating Agencies in writing of the proposed action and (II)
Certificate-holders holding not less than a majority of the Aggregate
Certificate Balance shall not have notified the Owner Trustee in writing prior
to the 30th day after such notice is given that such Certificateholders have
withheld consent or provided alternative direction:

                 (a)      the initiation of any material claim or lawsuit by
         the Trust (except claims or lawsuits brought by the Servicer in
         connection with the collection of the Receivables) and the settlement
         of any material action, claim or lawsuit brought by or against the
         Trust (except with respect to the aforementioned claims or lawsuits
         for collection by the Servicer of the Receivables);

                 (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);

                 (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 interests
         of the Certificateholders;

                 (e)      the amendment, change or modification of the Sale and
         Servicing Agreement or the Administration Agreement, except to cure
         any ambiguity or to amend or supplement any provision in a manner or
         to add any provision that would not materially






                                       22
<PAGE>   28
         adversely affect the interests of the Certificateholders; or

                 (f)      the appointment pursuant to the Indenture of a
         successor Note Registrar, Note Paying Agent or Indenture Trustee, or
         pursuant to this Agreement of a successor Certificate Registrar, or
         the consent to the assignment by the Note Registrar, Note Paying Agent
         or Indenture Trustee or Certificate Registrar of its obligations under
         the Indenture or this Agreement, as applicable.

                 SECTION 4.2.  Action by Certificateholders with Respect to
Certain Matters.  The Owner Trustee may not, except upon the occurrence of an
Event of Servicing Termination subsequent to the payment in full of the Notes
and in accordance with the written direction of Certificateholders holding not
less than a majority of the Aggregate Certificate Balance, (a) remove the
Servicer under the Sale and Servicing Agreement pursuant to Article VIII
thereof, (b) appoint a successor Servicer pursuant to Article VIII of the Sale
and Servicing Agreement, (c) remove the Adminis- trator under the
Administration Agreement pursuant to Section 9 thereof or (d) appoint a
successor Administrator pursuant to Section 9 of the Administration Agreement.

                 SECTION 4.3.  Action by Certificateholders with Respect to
Bankruptcy.  The Owner Trustee shall not have the power to commence a voluntary
proceeding in bankruptcy relating to the Trust unless the Notes have been paid
in full and each Certificateholder (other than the Depositor) approves of such
commencement in advance and delivers to the Owner Trustee a certificate
certifying that such Certificateholder reasonably believes that the Trust is
insolvent.

                 SECTION 4.4.  Restrictions on Certificateholders' Power.  The
Certificateholders 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
other Basic Documents or would be contrary to Section 2.3, nor shall the Owner
Trustee be obligated to follow any such direction, if given.






                                       23
<PAGE>   29

                          SECTION 4.5.  Majority Control.  Except as expressly
         provided herein, any action that may be taken by the
         Certificateholders under this Agreement may be taken by the
         Certificateholders of Certificates evidencing not less than a majority
         of the Aggregate Certificate Balance.  Except as expressly provided
         herein, any written notice of the Certificateholders delivered
         pursuant to this Agreement shall be effective if signed by
         Certificateholders of Certificates evidencing not less than a majority
         of the Aggregate Certificate Balance at the time of the delivery of
         such notice.






                                       24
<PAGE>   30

                                   ARTICLE V

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

                 SECTION 5.1.  Establishment of Certificate Distribution
Account.  Pursuant to Section 4.1(c) of the Sale and Servicing Agreement, there
has been established and there shall be maintained two segregated trust
accounts, each in the name of "PNC Bank, Delaware, as Owner Trustee" at a
Qualified Institution or Qualified Trust Institution (which shall initially be
the corporate trust department of the Bank), which shall be designated as the
"Certificate Interest Distribution Account" and the "Certificate Principal
Distribution Account," respectively (each of the Certificate Interest
Distribution Account and the Certificate Principal Distribution Account, a
"Certificate Distribution Account").  Except as expressly provided in Section
3.10, the Certificate Distribution Account shall be under the sole dominion and
control of the Owner Trustee.  All monies deposited from time to time in each
Certificate Distribution Account pursuant to the Sale and Servicing Agreement
shall be applied as provided in the Basic Documents.  In the event that either
Certificate Distribution Account is no longer to be maintained at the corporate
trust department of the Bank, the Servicer shall, with the Owner Trustee's
assistance as necessary, cause such Certificate Distribution Account to be
moved to a Qualified Institution or a Qualified Trust Institution within ten
(10) Business Days (or such longer period not to exceed thirty (30) calendar
days as to which each Rating Agency may consent).  Each Certificate
Distribution Account will be established and maintained pursuant to an account
agreement which specifies New York law as the governing law.

                 SECTION 5.2.  Application of Trust Funds.  (a)  On each
Distribution Date, the Owner Trustee shall, based on the information contained
in the Servicer's Certificate delivered on the relevant Determination Date
pursuant to Section 3.9 of the Sale and Servicing Agreement:

                          (i)  withdraw the amounts deposited into the
                 Certificate Interest Distribution Account pursuant to Section
                 4.6(c) of the Sale and Servicing Agreement on or prior to such
                 Distribution Date and make or cause to be made





                                       25
<PAGE>   31

                 distributions and payments in the following order of priority:

                                  (1)  first, to the Certificateholders of
                          Class C Certificates, an amount equal to the Accrued
                          Class C Certificate Interest, provided that if there
                          are not sufficient funds available to pay the entire
                          amount of the Accrued Class C Certificate Interest,
                          the amounts available shall be applied to the payment
                          of such interest on the Class C Certificates on a pro
                          rata basis;

                                  (2)  second, to the Certifi-cateholders of
                          Class D Certificates, an amount equal to the Accrued
                          Class D Certificate Interest; provided that if there
                          are not sufficient funds available to pay the entire
                          amount of the Accrued Class D Certificate Interest,
                          the amounts available shall be applied to the payment
                          of such interest on the Class D Certificates on a pro
                          ratabasis; and

                                  (3)  third, to the Depositor, any funds
                          remaining on deposit in the Certificate Interest
                          Distribution Account.

                          (ii)  withdraw the amounts deposited into the
                 Certificate Principal Distribution Account pursuant to Section
                 4.6(c) and (d) of the Sale and Servicing Agreement on or prior
                 to such Distribution Date and make or cause to be made
                 distributions and payments in the following order of priority:

                                  (1)  first, to the Certificateholders of the
                          Class C Certificates in reduction of the Certificate
                          Balance of the Class C Certificates, until the
                          Certificate Balance of the Class C Certificates has
                          been reduced to zero; provided that if there are not
                          sufficient funds available to reduce the Certificate
                          Balance of the Class C Certificates to zero, the
                          amounts available shall be applied to the







                                       26
<PAGE>   32

                          reduction of the Certificate Balance of the Class C
                          Certificates on a pro rata basis;

                                  (2)  second, to the Certifi-cateholders of
                          the Class D Certificates in reduction of the
                          Certificate Balance of the Class D Certificates,
                          until the Certificate Balance of the Class D
                          Certificates has been reduced to zero; provided that
                          if there are not sufficient funds available to reduce
                          the Certificate Balance of the Class D Certificates
                          to zero, the amounts available shall be applied o the
                          reduction of the Certificate Balance of the Class D
                          Certificates on pro rata basis; and

                                  (3)  third, to the Depositor, any funds
                          remaining on deposit in the Certificate Principal
                          Distribution Account.

                 (b)  On each Distribution Date, the Owner Trustee shall, or
shall cause the Certificate Paying Agent to, send to each Certificateholder as
of the related Record Date the statement provided to the Owner Trustee by the
Servicer pursuant to Section 4.9 of the Sale and Servicing Agreement with
respect to such Distribution Date.

                 (c)  In the event that 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 such Certificateholder in
accordance with this Section 5.2.  The Owner Trustee and each Certificate
Paying Agent is hereby authorized and directed to retain from amounts otherwise
distributable to the Certificateholders sufficient funds for the payment of any
such withholding 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






                                       27
<PAGE>   33

withholding tax is payable with respect to a distribution (such as a
distribution to a non-U.S. Certificateholder), the Owner Trustee may, in its
sole discretion, withhold such amounts in accordance with this paragraph (c).
In the event that a Certificateholder 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.

                 SECTION 5.3.  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 Certificateholder 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 (5) Business Days
prior to such Distribution Date and such Certificateholder's Certificates in
the aggregate evidence a denomination of not less than $1,000,000, or (ii) such
Certificateholder is the Depositor or, if not, by check mailed to such
Certificateholder at the address of such Certificate-holder appearing in the
Certificate Register.  Notwithstanding the foregoing, the final distribution in
respect of any Certificate (whether on the applicable Final Scheduled
Distribution Date or otherwise) will be payable only upon presentation and
surrender of such Certificate at the office or agency maintained for that
purpose by the Owner Trustee pursuant to Section 3.9.

                 SECTION 5.4.  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, the
Indenture or the Sale and Servicing Agreement, 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 5.5.  Accounting and Reports to Noteholders,
Certificateholders, Internal Revenue Service and Others.  The Owner Trustee
shall, based on information provided by or on behalf of the Depositor, (a)





                                       28
<PAGE>   34

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, IRS Form 1065), and
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, (d) cause such tax returns to be signed in the manner required by
law and (e) 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 elect under
Section 1278 of the Code to include in income currently any market discount
that accrues with respect to the Receivables.  The Owner Trustee shall not make
the election provided under Section 754 of the Code.

                 SECTION 5.6.  Signature on Returns; Tax Matters Partner.  (a)
The Depositor, as general partner for income tax purposes, shall prepare (or
cause to be prepared) and sign, on behalf of the Trust, the tax returns of the
Trust.

                 (b)      The Depositor shall be designated the "tax matters
partner" of the Trust pursuant to Section 6231(a)(7)(A) of the Code and
applicable Treasury Regulations.






                                       29
<PAGE>   35

                                   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 to be a party and each certificate or other document attached as an
exhibit to or contemplated by the Basic Documents to which the Trust is to be a
party and any amendment or other agreement, in each case, in such form as the
Depositor shall approve, as evidenced conclusively by the Owner Trustee's
execution thereof and the Depositor's execution of this Agreement, and to
direct the Indenture Trustee to authenticate and deliver (i) Class A-1 Notes in
the aggregate principal amount of $750,000,000 (ii) Class A-2 Notes in the
aggregate principal amount of $1,000,000,000 (iii) Class A-3 Notes in the
aggregate principal amount of $785,000,000 (iv) Class A-4 Notes in the
aggregate principal amount of $300,000,000 and (v) Class B Notes in the
aggregate principal amount of $105,000,000.  In addition to the foregoing, the
Owner Trustee is authorized 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 on behalf of the Trust as is permitted by the Basic
Documents and which the Servicer or the Administrator recommends with respect
to the Basic Documents, except to the extent that this Agreement expressly
requires the consent of Certificateholders for such action.

                 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 other Basic
Documents to which the Trust is a party and to administer the Trust in the
interest of the Certificateholders, subject to the lien of the Indenture and in
accordance with the provisions of this Agreement and the other Basic Documents.
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 Administrator is required in the Administration
Agreement to perform any act or to discharge such duty of the Owner Trustee or
the Trust hereunder or under any other Basic Document, and the Owner Trustee
shall not be held liable for the default or failure of the Administrator to
carry






                                       30
<PAGE>   36

out its obligations under the Administration Agreement.  Except as expressly
provided in the Basic Documents, the Owner Trustee shall have no obligation to
administer, service or collect the Receivables or to maintain, monitor or
otherwise supervise the administration, servicing or collection of the
Receivables.

                 SECTION 6.3.  Action upon Instruction.  (a)  Subject to
Article IV, and in accordance with the terms of the Basic Documents, the
Certificateholders may, by written instruction, direct the Owner Trustee in the
management of the Trust.

                 (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 other 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 other Basic Document, the Owner Trustee shall promptly
give notice (in such form as shall be appropriate under the circumstances) to
the Certificateholders 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 Certificateholders 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 (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 circum- stances) it may,
but shall be under no duty to, take or refrain from taking such action, not
inconsistent with this Agreement or the other Basic Documents, as it shall deem
to be in the best interests of the Certificateholders, and shall have no
liability to any Person for such action or inaction.

                 (d)      In the event the Owner Trustee is unsure as to the
application of any provision of this Agreement or any other Basic Document or
any such provision is ambiguous as to its application, or is, or appears to be,






                                       31
<PAGE>   37

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
Certificateholders requesting instruction and, to the extent that the Owner
Trustee acts or refrains from acting in good faith in accordance with any such
instruction received, 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 ten (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 other Basic Documents, as it shall deem to be in the best
interests of the Certificateholders, 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 or the Trust 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 other
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 other 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 lien
(other than the lien of the Indenture) on any part of the Owner Trust Estate
that results from actions






                                       32
<PAGE>   38

by, or claims against, the Owner Trustee 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 other
Basic Documents to which the Trust or the Owner Trust is a party 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
(i) affect the treatment of the Notes as indebtedness for federal income or
Applicable Tax State income or franchise tax purposes, (ii) be deemed to cause
a taxable exchange of the Notes for federal income or Applicable Tax State
income or franchise tax purposes or (iii) cause the Trust or any portion
thereof to be taxable as an association (or publicly traded partnership)
taxable as a corporation for federal income or Applicable Tax State income or
franchise tax purposes.  The Certificateholders shall not direct the Owner
Trustee to take action that would violate the provisions of this Section 6.6.






                                       33
<PAGE>   39

                                  ARTICLE VII

                          REGARDING 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 also agrees to disburse all monies actually
received by it constituting part of the Owner Trust Estate upon the terms of
this Agreement to which the Trust or Owner Trustee is a party and the other
Basic Documents.  The Owner Trustee shall not be answerable or accountable
hereunder or under any other Basic Document under any circumstances, except (i)
for its own willful misconduct, bad faith or negligence or (ii) in the case of
the inaccuracy of any representation or warranty contained in Section 7.3
expressly made by the Owner Trustee.  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 any Certificateholder, the Indenture Trustee, the
         Depositor, the Administrator or the Servicer;

                 (c)      no provision of this Agreement or any other 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 other 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 or
         amounts distributable on the Certificates;







                                       34
<PAGE>   40

                 (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
         other Basic Documents, other than the certificate of authentication on
         the Certificates, and the Owner Trustee shall in no event assume or
         incur any liability, duty, or obligation to any Noteholder or to any
         Certificateholder, other than as expressly provided for herein and in
         the other Basic Documents;

                 (f)      the Owner Trustee shall not be liable for the default
         or misconduct of the Servicer, the Administrator, the Depositor or the
         Indenture Trustee under any of the Basic Documents or otherwise and
         the Owner Trustee shall have no obligation or liability to perform the
         obligations of the Trust under this Agreement or the other Basic
         Documents that are required to be performed by the Administrator under
         the Administration Agreement, the Servicer under the Sale and
         Servicing Agreement or the Indenture Trustee under the Indenture; 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 other Basic
         Document, at the request, order or direction of any of the
         Certificateholders, 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 Agree- ment or in any other
         Basic Document shall not be construed as a duty, and the Owner Trustee
         shall not be answerable for other than its willful misconduct, bad
         faith or negligence in the performance of any such act.





                                       35
<PAGE>   41

                 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 hereby represents and warrants to the Depositor, for the benefit of the
Certificateholders, that:

                 (a)      It is a 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 may rely upon, shall be protected in relying upon, and 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






                                       36
<PAGE>   42

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 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 other 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 other Basic Document.

                 SECTION 7.5.  Not Acting in Individual Capacity.  Except as
provided in this Article VII, in accepting the trusts hereby created, the Bank
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 other Basic Document shall
look only to the Owner Trust Estate for payment or satisfaction thereof.

                 SECTION 7.6.  Owner Trustee Not Liable for Certificates or
Receivables.  The recitals contained herein and in the Certificates (other than
the signature and countersignature of the Owner Trustee on the Certificates)
shall be taken as the statements of the Depositor,




                                       37
<PAGE>   43

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 other Basic Document or of the Certificates (other than
the signature and countersignature of the Owner Trustee on the Certificates) or
the Notes, or of any Receivable or related documents.  The Owner Trustee and
the Bank 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 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 Indenture Trustee, the Administrator or the Servicer or any subservicer
taken in the name of the Owner Trustee.

                 SECTION 7.7.  Bank May Own Certificates and Notes.  The Bank,
in its individual or any other capacity, may become the owner or pledgee of
Certificates or Notes and may deal with the Depositor, the Servicer, the
Administrator and the Indenture Trustee in banking transactions with the same
rights as it would have if it were not Owner Trustee.






                                       38
<PAGE>   44

                                  ARTICLE VIII

                  COMPENSATION AND INDEMNITY OF OWNER TRUSTEE

                 SECTION 8.1.  Owner Trustee's Fees and Expenses.  The Owner
Trustee shall receive as compensation for its services hereunder such fees as
have been separately agreed upon before the date hereof between the Depositor
and the Owner Trustee, and the Owner Trustee shall be entitled to and
reimbursed by the Depositor for its other reasonable expenses hereunder,
including the reasonable compensation, expenses and disbursements of such
agents, representatives, experts and counsel as the Owner Trustee may employ in
connection with the exercise and performance of its rights and its duties
hereunder.  Such amounts shall be treated for tax purposes as having been
contributed to the Trust by the Depositor and the tax deduction for such
amounts shall be allocated to the Depositor.

                 SECTION 8.2.  Indemnification.  The Depositor shall be liable
as prime obligor for, and shall indemnify the Owner Trustee, the Bank 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, the Bank or any Indemnified Party in any way relating to or arising
out of this Agreement, the other Basic Documents, the Owner Trust Estate, the
administration of the Owner Trust Estate or the action or inaction of the Owner
Trustee hereunder; provided that the Depositor shall not be liable for or
required to indemnify an Indemnified Party from and against Expenses arising or
resulting from (i) the Indemnified Party's own willful misconduct, bad faith or
negligence, or (ii) the inaccuracy of any representation or warranty contained
in Section 7.3 expressly made by the Indemnified Party.  The indemnities
contained in this Section 8.2 shall survive the resignation or termination of
the Owner Trustee or the termination of this Agreement.  In the event of any
claim, action or proceeding for which indemnity will be sought pursuant to this
Section 8.2, the Owner Trustee's






                                       39
<PAGE>   45

choice of legal counsel shall be subject to the approval of the Depositor,
which approval shall not be unreasonably withheld.

                 SECTION 8.3.  Payments to 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.






                                       40
<PAGE>   46

                                   ARTICLE IX

                                  TERMINATION

                 SECTION 9.1.  Termination of Trust Agreement.  (a)  This
Agreement (other than the provisions of Article VIII) shall terminate and be of
no further force or effect and the Trust shall dissolve, (i) upon the maturity
or other liquidation of the last remaining Receivable and the disposition of
any amounts received upon such maturity or liquidation, (ii) upon the payment
to the Noteholders and the Certificateholders of all amounts required to be
paid to them pursuant to the terms of the Indenture, the Sale and Servicing
Agreement and Article V or (iii) at the time provided in Section 9.2.  Any
Insolvency Event, liquidation, dissolution, death or incapacity with respect to
any Certificateholder, other than the Depositor 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.  Upon
dissolution of the Trust, the Owner Trustee shall wind up the business and
affairs of the Trust as required by Section 3808 of the Business Trust Statute.

                 (b)      Except as provided in Section 9.1(a), neither the
Depositor 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 Certificateholders shall surrender their
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 (5) Business Days of receipt of notice of
such termination from the Servicer, stating (i) the Distribution Date upon or
with respect to which final payment of the Certificates shall be made upon
presentation and surrender of the Certificates at the office of the Certificate
Paying Agent therein designated, (ii) the amount of any such final payment
(after reservation of sums sufficient to pay all claims and obligations, if






                                       41
<PAGE>   47

any, known to the Owner Trustee and payable by the Trust) 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 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
Certificates, the Certificate Paying Agent shall cause to be distributed to
Certificateholders amounts distributable on such Distribution Date pursuant to
Section 5.2.  Upon the satisfaction and discharge of the Indenture, and receipt
of a certificate from the Indenture Trustee stating that all Noteholders have
been paid in full and that the Indenture Trustee is aware of no claims
remaining against the Trust in respect of the Indenture and the Notes, the
Owner Trustee, in the absence of actual knowledge of any other claim against
the Trust, shall be deemed to have made reasonable provision to pay all claims
and obligations (including conditional, contingent or unmatured obligations)
for purposes of Section 3808(e) of the Business Trust Statute.

                 In the event that all of the Certificateholders shall not
surrender their Certificates for cancellation within six (6) 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 Certificates for cancellation and receive the final distribution with
respect thereto.  If within one year after the second notice all the
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 Certificates and the cost thereof shall be paid out of the funds and
other assets that shall remain subject to this Agreement.  Subject to
applicable escheat laws, any funds remaining in the Trust after exhaustion of
such remedies shall be distributed by the Owner Trustee to the Depositor.

                 (d)      Upon final distribution of any funds remaining in the
Trust, the Owner Trustee shall cause the Certificate of Trust to be cancelled
by filing a





                                       42
<PAGE>   48

certificate of cancellation with the Secretary of State in accordance with the
provisions of Section 3810(c) of the Business Trust Statute.

                 SECTION 9.2.  Dissolution upon Insolvency or Dissolution of
Depositor or General Partner.  Notwithstanding the provisions of Section 3808
of the Business Trust Statute, in the event that an Insolvency Event or a
dissolution shall occur with respect to the Depositor or the General Partner,
the Receivables shall be sold and this Agreement and the Trust shall be
terminated in accordance with Section 9.1 ninety (90) days after the date of
such Insolvency Event or the event giving rise to such dissolution, unless,
before the end of such 90-day period, the Owner Trustee shall have received
written instructions from (a) the Certificateholders (other than the Depositor)
of each Class of Certificates evidencing not less than a majority of the
Certificate Balance of such Class and a majority of the right to receive
distributions in respect of interest on the Certificate Balance of such Class
(including in each case the Certificate Balance of Certificates owned by the
Servicer and any of its Affiliates other than the Depositor), (b) the
Noteholders (other than the Depositor) of each Class of Notes evidencing not
less than a majority of the principal amount of the outstanding Notes of such
Class and a majority of the right to receive interest on the outstanding Notes
of such Class (including in each case the Notes owned by the Servicer and any
of its Affiliates other than the Depositor), with each of the Class A-1 Notes,
the Class A-2 Notes, the Class A-3 Notes, the Class A-4 Notes and the Class B
Notes treated as a separate Class of Notes for this purpose, and (c) holders of
other interests, if any (the existence of which interests the Administrator
will have advised the Owner Trustee in writing), in the Reserve Account (other
than the Depositor) having interests with a value not less than a majority of
the value of all interests in the Reserve Account (other than any such
interests held by the Depositor), to the effect that each such party
disapproves of the liquidation of the Receivables and termination of the Trust
and in connection therewith the Indenture Trustee (i) appoints an entity
acceptable to Ford Credit to acquire an interest in the Trust and to act as
substitute "general partner" of the Trust for federal income tax purposes and
(ii) obtains an Opinion of Counsel that the Trust will not thereafter be
classified as an association





                                       43
<PAGE>   49

(or publicly traded partnership) taxable as a corporation for federal income
tax and Applicable Tax State purposes.  Promptly after the occurrence of any
Insolvency Event or dissolution with respect to the Depositor or the General
Partner, (A) the Depositor shall give the Indenture Trustee and the Owner
Trustee written notice of such Insolvency Event, (B) the Owner Trustee shall,
upon the receipt of such written notice from the Depositor, give prompt written
notice to the Certificateholders, holders of interests, if any, in the Reserve
Account and the Indenture Trustee, of the occurrence of such event, (C) the
Indenture Trustee shall, upon receipt of written notice of such Insolvency
Event or dissolution from the Owner Trustee or the Depositor, give prompt
written notice to the Noteholders of the occurrence of such event, and (D) the
Owner Trustee shall, upon receipt of written instructions from the applicable
percentages of Noteholders, Certificateholders and holders of interests, if
any, in the Reserve Account disapproving of liquidation and termination, give
prompt written notice thereof to the Indenture Trustee; 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 9.2, the
Owner Trustee shall direct the Indenture Trustee promptly to sell the assets of
the Trust (other than the Trust Accounts and the Certificate Distri- bution
Account) 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 of Receivables under the Sale and Servicing Agreement and
deposited in the Collection Account and the Notes and Certificates shall be
paid in accordance with Section 4.6 of the Sale and Servicing Agreement.

                 SECTION 9.3.  Prepayment of Certificates.  (a)  The
Certificates shall be prepaid in whole, but not in part, at the direction of
the Servicer pursuant to Section 9.1 of the Sale and Servicing Agreement, on
any Distribution Date on which the Servicer exercises its option to purchase
the assets of the Trust pursuant to said Section 9.1, and the amount paid by
the Servicer shall be treated as collections of Receivables and applied to pay
the unpaid principal amount of the Notes and the Aggregate Certificate Balance
plus accrued and unpaid interest (including any overdue interest) thereon.  The





                                       44
<PAGE>   50

Servicer shall furnish the Rating Agencies and the Certificateholders notice of
such prepayment.  If the Certificates are to be prepaid pursuant to this
Section 9.3(a), the Servicer shall furnish notice of such election to the Owner
Trustee not later than twenty (20) days prior to the Prepayment Date and the
Trust shall deposit by 10:00 A.M. (New York City time) on the Prepayment Date
in the Certificate Distribution Account the Prepayment Price of the
Certificates to be redeemed, whereupon all such Certificates shall be due and
payable on the Prepayment Date.

                 (b)  Notice of prepayment under Section 9.3(a) shall be given
by the Owner Trustee by first-class mail, postage prepaid, or by facsimile
mailed or transmitted immediately following receipt of notice from the Trust or
Servicer pursuant to Section 9.3(a), but not later than ten (10) days prior to
the applicable Prepayment Date, to each Certificateholder as of the close of
business on the Record Date preceding the applicable Prepayment Date, at such
Certificateholder's address or facsimile number appearing in the Certificate
Register.

                 All notices of prepayment shall state:

                          (i)     the Prepayment Date;

                          (ii)    the Prepayment Price; and

                          (iii)   the place where such Certificates are to be
                    surrendered for payment of the Prepayment Price (which
                    shall be the office or agency of the Owner Trustee to be
                    maintained as provided in Section 3.9).

Notice of prepayment of the Certificates shall be given by the Owner Trustee in
the name and at the expense of the Trust.  Failure to give notice of
prepayment, or any defect therein, to any Certificateholder shall not impair or
affect the validity of the prepayment of any other Certificate.

                 (c)  Following notice of prepayment as required by Section 
9.3(b), the Certificates shall on the Prepayment Date be paid by the Trust at 
the Prepayment Price and (unless the Trust shall default in the payment of the 
Prepayment Price) no interest shall accrue on the





                                       45
<PAGE>   51

Prepayment Price for any period after the date to which accrued
interest is calculated for purposes of calculating the Prepayment
Price.  Following payment in full of the Prepayment Price, this
Agreement and the Trust shall terminate.






                                       46
<PAGE>   52

                                   ARTICLE X

             SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

                 SECTION 10.1.  Eligibility Requirements for Owner Trustee.
The Owner Trustee shall at all times (i) be a corporation satisfying the
provisions of Section 3807(a) of the Business Trust Statute; (ii) be authorized
to exercise corporate trust powers; (iii) have a combined capital and surplus
of at least $50,000,000 and shall be subject to supervision or examination by
federal or state authorities; and (iv) shall have (or shall have a parent that
has) a long-term debt rating of investment grade by each of the Rating Agencies
or be otherwise acceptable to the Rating Agencies.  If such corporation shall
publish reports of condition at least annually, pursuant to law or to the
require- ments of the aforesaid supervising or examining authority, then for
the purpose of this Section 10.1, 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 10.1, 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 Administrator.  Upon receiving
such notice of resignation, the Administrator shall promptly appoint a
successor Owner Trustee 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.  If no successor Owner Trustee shall have been so
appointed and have accepted appointment within thirty (30) days after the
giving of such notice of resignation, the resigning Owner Trustee may petition
any court of competent jurisdiction for the appointment of a successor Owner
Trustee; provided, however, that such right to appoint or to petition for the
appointment of any such successor shall in no event relieve the resigning Owner
Trustee from any obligations otherwise imposed on it under the Basic Documents
until such successor has in fact assumed such appointment.






                                       47
<PAGE>   53

                 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 Administrator, or if at any time the Owner
Trustee shall be legally unable to act, or if at any time an Insolvency Event
with respect to the Owner Trustee shall have occurred and be continuing, then
the Administrator may remove the Owner Trustee.  If the Administrator shall
remove the Owner Trustee under the authority of the immediately preceding
sentence, the Administrator shall promptly appoint a successor Owner Trustee by
written instrument, in duplicate, one copy of which instrument shall be
delivered to the outgoing Owner Trustee so removed and one copy to the
successor Owner Trustee, and shall pay 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 10.2 shall not become effective until acceptance of appointment by
the successor Owner Trustee pursuant to Section 10.3, payment of all fees and
expenses owed to the outgoing Owner Trustee and the filing of a certificate of
amendment to the Certificate of Trust if required by the Business Trust
Statute.  The Administrator shall provide notice of such resignation or removal
of the Owner Trustee to the Certificateholders, the Indenture Trustee, the
Noteholders and 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 Administrator and to its predecessor Owner Trustee an instrument
accepting such appointment under this Agreement.  Upon the resignation or
removal of the predecessor Owner Trustee becoming effective pursuant to Section
10.2, 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
Administrator and the predecessor Owner Trustee shall execute and deliver such
instruments and do such






                                       48
<PAGE>   54

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 10.3 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 10.3, the Administrator shall mail notice of the
successor of such Owner Trustee to all Certificateholders, the Indenture
Trustee, the Noteholders and the Rating Agencies.  If the Administrator shall
fail to mail such notice within ten (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 Administrator.

                 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, 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, be the successor of the Owner
Trustee hereunder; provided that such corporation shall be eligible pursuant to
Section 10.1; and provided further, that the Owner Trustee shall mail notice of
such merger or consolidation to the Rating Agencies not less than fifteen (15)
days prior to the effective date thereof.

                 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 Administrator 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 to act as co-trustee, jointly with the Owner
Trustee, or separate trustee or separate






                                       49
<PAGE>   55

trustees, of all or any part of the Trust, and to vest in such Person, in such
capacity, such title to the Owner Trust Estate, or any part thereof, and,
subject to the other provisions of this Section 10.5, such powers, duties,
obligations, rights and trusts as the Administrator and the Owner Trustee may
consider necessary or desirable.  If the Administrator shall not have joined in
such appointment within fifteen (15) days after the receipt by it of a request
so to do, the Owner Trustee 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 Administrator and the Owner Trustee acting jointly
         may at any time accept the resignation of or remove any separate
         trustee or co-trustee.






                                       50
<PAGE>   56

                 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 X.  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 Administrator.

                 Any separate trustee or co-trustee may at any time appoint the
Owner Trustee as 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.






                                       51
<PAGE>   57


                                   ARTICLE XI

                                 MISCELLANEOUS

                 SECTION 11.1.  Supplements and Amendments.  (a)  This
Agreement may be amended by the Depositor and the Owner Trustee, with prior
written notice to the Rating Agencies, without the consent of any of the
Noteholders or the Certificateholders, to cure any ambiguity, to correct or
supplement any provisions in this Agreement inconsistent with any other
provision of this Agreement or for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions in this Agreement;
provided, however, that such action shall not, as evidenced by an Opinion of
Counsel satisfactory to the Owner Trustee and the Indenture Trustee adversely
affect in any material respect the interests of any Noteholder or
Certificateholder; and provided further that an Opinion of Counsel shall be
furnished to the Indenture Trustee and the Owner Trustee to the effect that
such amendment (A) will not materially adversely affect the federal or any
Applicable Tax State income or franchise taxation of any outstanding Note or
Certificate, or any Noteholder or Certificateholder and (B) will not cause the
Trust to be taxable as a corporation for federal or any Applicable Tax State
income or franchise tax purposes.

                 (b)  This Agreement may also be amended from time to time by
the Depositor and the Owner Trustee, with prior written notice to the Rating
Agencies, with the consent of (i) the Noteholders of Notes evidencing not less
than a majority of the principal amount of the Notes Outstanding and (ii) the
Certificateholders of Certificates evidencing not less than a majority of the
Aggregate Certificate Balance, 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 (i)
increase or reduce in any manner the amount of, or accelerate or delay the
timing of, or change the allocation or priority of, collections of payments on
Receivables or distributions that are required to be made for the benefit of
the Noteholders or the Certificateholders, or (ii) reduce the aforesaid
percentage of the principal amount of the Notes






                                       52
<PAGE>   58

Outstanding and the Aggregate Certificate Balance required to consent to any
such amendment, without the consent of all the Noteholders and
Certificateholders affected thereby; and provided further, that an Opinion of
Counsel shall be fur- nished to the Indenture Trustee and the Owner Trustee to
the effect that such amendment (A) will not materially adversely affect the
federal or any Applicable Tax State income or franchise taxation of any
outstanding Note or Certificate, or any Noteholder or Certificateholder and (B)
will not cause the Trust to be taxable as a corporation for federal or any
Applicable Tax State income or franchise tax purposes.

                 (c)  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 Indenture Trustee
and each of the Rating Agencies.

                 (d)  It shall not be necessary for the consent of
Certificateholders, the Noteholders or the Indenture Trustee pursuant to this
Section 11.1 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
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.

                 (e)  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.

                 (f)  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.  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.






                                       53
<PAGE>   59

                 (g)  In connection with the execution of any amendment to this
Agreement or any amendment to any other agreement to which the Trust is a
party, the Owner Trustee shall be entitled to receive and conclusively rely
upon an Opinion of Counsel to the effect that such amendment is authorized or
permitted by the Basic Documents and that all conditions precedent in the Basic
Documents for the execution and delivery thereof by the Trust or the Owner
Trustee, as the case may be, have been satisfied.

                 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 beneficial interests 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 beneficial 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 11.3.  Limitation on Rights of Others.  Except for
Section 2.7, the provisions of this Agreement are solely for the benefit of the
Owner Trustee, the Depositor, the Administrator, the Certificateholders, the
Servicer and, to the extent expressly provided herein, the Indenture Trustee
and the Noteholders, and nothing in this Agreement (other than Section 2.7),
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 by the intended recipient or three (3)
Business Days after mailing if mailed by certified mail, postage prepaid
(except that notice to the Owner Trustee shall be deemed given only upon actual
receipt by the Owner Trustee), if to the Owner Trustee, addressed to the
Corporate Trust Office; if to the Depositor, addressed to






                                       54
<PAGE>   60

Ford Credit Auto Receivables Two L.P. at the address of its principal executive
office first above written; 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 Certificateholder 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.  All covenants and
agreements contained herein shall be binding upon, and inure to the benefit of,
the Depositor, the Owner Trustee and its successors and each Certificateholder
and its successors and permitted assigns, all as herein provided.  Any request,
notice, direction, consent, waiver or other instrument or action by a
Certificateholder shall bind the successors and assigns of such
Certificateholder.

                 SECTION 11.8.  No Petition.  The Owner Trustee (not in its
individual capacity but solely as Owner Trustee), by entering into this
Agreement, and each Certificateholder, by accepting a Certificate, hereby
covenant and agree that they will not, until after the





                                       55
<PAGE>   61

Notes have been paid in full, institute against the Depositor, the General
Partner or the Trust, or join in any institution against the Depositor, the
General Partner 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 Certificates, the Notes, this Agreement or any of
the other Basic Documents.

                 SECTION 11.9.  No Recourse.  Each Certificateholder, by
accepting a Certificate, acknowledges that such Certificateholder's
Certificates represent beneficial interests in the Trust only and do not
represent interests in or obligations of the Depositor, the General Partner,
the Servicer, the Administrator, the Owner Trustee, the Indenture Trustee 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 Certificates or the other Basic Documents.

                 SECTION 11.10.  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 11.11.  Governing Law.  This Agreement shall be
construed in accordance with the laws of the State of Delaware and the
obligations, rights and remedies of the parties hereunder shall be determined
in accordance with such laws.







                                       56
<PAGE>   62

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


                                        FORD CREDIT AUTO RECEIVABLES
                                        TWO L.P., as Depositor


                                        By:      FORD CREDIT AUTO RECEIVABLES
                                                 TWO, INC., as General Partner


                                        By:  /s/ R. P. Conrad 
                                           -------------------------------------
                                        Name:  R. P.
                                        Conrad Title:  Assistant Secretary



                                        PNC BANK, DELAWARE,
                                        not in its individual capacity
                                        but solely as Owner Trustee


                                        By:  /s/ Michael B. McCarthy 
                                           -------------------------------------
                                        Name:  Michael B. McCarthy 
                                        Title: Vice President
<PAGE>   63
                                                                       EXHIBIT A

                         [FORM OF CLASS C CERTIFICATE]


NUMBER                                                                 $________
R-_____                                                      CUSIP NO. 34527RBD4


THE PRINCIPAL OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET FORTH IN THE TRUST
AGREEMENT.  ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE
AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                      FORD CREDIT AUTO OWNER TRUST 1998-B

                     CLASS C 6.40% ASSET BACKED CERTIFICATE

evidencing a beneficial interest in the property of the Trust, as defined
below, which property includes a pool of motor vehicle retail installment sale
contracts, secured by security interests in the motor vehicles financed
thereby, conveyed to Ford Credit Auto Receivables Two L.P. by Ford Motor Credit
Company and conveyed by Ford Credit Auto Receivables Two L.P. to the Trust.
The property of the Trust has been pledged to the Indenture Trustee pursuant to
the Indenture to secure the payment of the Notes issued thereunder.

(This Certificate does not represent an interest in or obligation of Ford Motor
Credit Company, Ford Credit Auto Receivables Two L.P. or any of their
respective Affiliates, except to the extent described below.)

                 THIS CERTIFIES THAT __________ is the registered owner of
___________ DOLLARS nonassessable, fully- paid, beneficial interest in Class C
Certificates of Ford Credit Auto Owner Trust 1998-B (the "Trust") formed by
Ford Credit Auto Receivables Two L.P., a Delaware limited partnership (the
"Depositor").  The Class C Certificates have an aggregate Initial Certificate
Balance of $60,000,000 and bear interest at a rate of 6.40% per annum (the
"Class C Rate").





                                      A-1
<PAGE>   64
                 The Trust was created pursuant to an Amended and Restated
Trust Agreement, dated as of May 1, 1998 (as from time to time amended,
supplemented or otherwise modified and in effect, the "Trust Agreement"), by
and between the Depositor and PNC Bank, 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 Certificates
designated as "Class C 6.40% Asset Backed Certificates" (herein called the
"Class C Certificates") which, together with the Certificates designated as
"Class D 7.50% Asset Backed Certificates" (the "Class D Certificates" and,
together with the Class C Certificates, the "Certificates") are issued under
and are subject to the terms, provisions and conditions of the Trust Agreement,
to which Trust Agreement the Certificateholder of this Certificate by virtue of
the acceptance hereof assents and by which such Certificateholder is bound.
Also issued under the Indenture, dated as of May 1, 1998 (as from time to time
amended, supplemented or otherwise modified and in effect, the "Indenture"),
between the Trust and The Chase Manhattan Bank, as indenture trustee (in such
capacity, the "Indenture Trustee"), are the Notes designated as "Class A-1
5.615% Asset Backed Notes", "Class A-2 5.80% Asset Backed Notes", "Class A-3
5.85% Asset Backed Notes", "Class A-4 5.90% Asset Backed Notes" and "Class B
6.15% Asset Backed Notes" (collectively, the "Notes"). The property of the
Trust includes (i) a pool of motor vehicle retail installment sale contracts
for new and used automobiles and light trucks and certain rights and
obligations thereunder (the "Receivables"); (ii) with respect to Precomputed
Receivables, all monies due thereunder on or after the Cutoff Date and, with
respect to Simple Interest Receivables, all monies due or received thereunder
on or after the Cutoff Date; (iii) the security interests in the Financed
Vehicles granted by Obligors pursuant to the Receivables and any other interest
of the Trust in the Financed Vehicles; (iv) rights to proceeds from claims on
certain physical damage, credit life, credit disability or other insurance
policies, if any, covering Financed Vehicles or Obligors; (v) Dealer 





                                      A-2
<PAGE>   65
Recourse; (vi) all of the Seller's rights to the Receivable Files; (vii) such
amounts as from time to time may be held in one or more accounts maintained
pursuant to the Sale and Servicing Agreement, dated as of May 1, 1998 (as from
time to time amended, supplemented or otherwise modified and in effect, the
"Sale and Servicing Agreement"), by and among the Trust, the Depositor, as
seller (in such capacity, the "Seller"), and Ford Motor Credit Company, as
servicer (the "Servicer"), including the Reserve Account; (viii) the Seller's
rights under the Sale and Servicing Agreement; (ix) the Seller's rights under
the Purchase Agreement; (x) payments and proceeds with respect to the
Receivables held by the Servicer; (xi) all property (including the right to
receive Liquidation Proceeds) securing a Receivable (other than a Receivable
repurchased by the Servicer or purchased by the Seller); (xii) rebates of
premiums and other amounts relating to insurance policies and other items
financed under the Receivables in effect as of the Cutoff Date; and (xiii) any
and all proceeds of the foregoing.  THE RIGHTS OF THE OWNER TRUSTEE IN THE
FOREGOING PROPERTY OF THE TRUST HAVE BEEN PLEDGED TO THE INDENTURE TRUSTEE TO
SECURE THE PAYMENT OF THE NOTES.

                 Under the Trust Agreement, there will be distributed on the
fifteenth day of each month or, if such fifteenth day is not a Business Day,
the next Business Day (each, a "Distribution Date"), commencing June 15, 1998,
to the Person in whose name this Certificate is registered at the close of
business on the last day of the preceding month (the "Record Date") such
Certificateholder's percentage interest in the amount to be distributed to
Class C Certificateholders on such Distribution Date; provided, however, that
principal will be distributed to the Class C Certificateholders on each
Distribution Date on (to the extent of funds remaining after all classes of the
Notes have been paid in full) and after the date on which all classes of the
Notes have been paid in full.  Notwithstanding the foregoing, following the
occurrence and during the continuation of an event of default under the
Indenture which has resulted in an acceleration of the Notes or following
certain events of insolvency or a dissolution with respect to the Depositor or
the General Partner, no distributions of principal or interest will be made on
the Certificates 





                                      A-3
<PAGE>   66
until all principal and interest on the Notes has been paid in
full.

                 THE HOLDER OF THIS CERTIFICATE ACKNOWLEDGES AND AGREES THAT
ITS RIGHTS TO RECEIVE DISTRIBUTIONS IN RESPECT OF THIS CERTIFICATE ARE
SUBORDINATED TO THE RIGHTS OF THE NOTEHOLDERS AS DESCRIBED IN THE SALE AND
SERVICING AGREEMENT, THE INDENTURE AND THE TRUST AGREEMENT.

                 It is the intent of the Depositor, the Servicer and the
Certificateholders that, for purposes of federal income, state and local
franchise and income tax and any other income taxes, the Trust will be treated
as a partnership and the Certificateholders (including the Depositor) will be
treated as partners in that partnership.  The Depositor and the other
Certificateholders by acceptance of a Certificate agree to treat, and to take
no action inconsistent with the treatment of, the Certificates for such tax
purposes as partnership interests in the Trust.

                 Each Certificateholder, by its acceptance of a Certificate,
covenants and agrees that such Certificateholder will not, until after the
Notes have been paid in full, institute against the Depositor, the General
Partner or the Trust, or join in any institution against the Depositor, the
General Partner 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 Notes, the Certificates, the Trust Agreement or any
of the other Basic Documents.

                 Distributions on this Certificate will be made as provided in
the Trust Agreement by the Owner Trustee or the Certificate Paying Agent by
wire transfer or check mailed to the Certificateholder of record in the
Certificate Register without the presentation or surrender of this 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
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
Certificate at 


                                      A-4

<PAGE>   67


the office or agency maintained for the purpose by the Owner Trustee in
Wilmington, Delaware.

                 Reference is hereby made to the further provisions of this
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 Certificate shall not entitle the Certificateholder hereof to
any benefit under the Trust Agreement or the Sale and Servicing Agreement or be
valid for any purpose.

                 This Certificate shall be construed in accordance with the
laws of the State of Delaware and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.





                                     A-5
<PAGE>   68
                 In WITNESS WHEREOF, the Owner Trustee, on behalf of the Trust
and not in its individual capacity, has caused this Class C Certificate to be
duly executed.

          
                                      FORD CREDIT AUTO OWNER
                                        TRUST 1998-B

                                      By: PNC BANK, DELAWARE,
                                      not in its individual capacity 
                                      but solely as Owner Trustee



                                      By:
                                         --------------------------------------
                                                  Authorized Officer

<PAGE>   69
                 OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This is one of the Class C Certificates referred to in the
within-mentioned Trust Agreement.

Dated:  May 28, 1998

                                      PNC BANK, DELAWARE,
                                      not in its individual capacity
                                      but solely as Owner Trustee


                                      By:
                                         --------------------------------------
                                                  Authorized Officer

<PAGE>   70
                            [REVERSE OF CERTIFICATE]


                 The Certificates do not represent an obligation of, or an
interest in, the Depositor, the General Partner, the Servicer, the
Administrator, 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, in the Trust Agreement or in the
other Basic Documents.  In addition, this 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.  A registration statement, which includes the Trust
Agreement as an exhibit thereto, has been filed with the Securities and
Exchange Commission with respect to the Notes and the Class C Certificates.

                 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 Noteholders and the Certificateholders evidencing not less than
a majority of the principal amount of the Notes Outstanding and the Aggregate
Certificate Balance, respectively.  Any such consent by the Certificateholder
of this Certificate shall be conclusive and binding on such Certificateholder
and on all future Certificateholders of this Certificate and of any Certificate
issued upon the registration of Transfer hereof or in exchange herefor or in
lieu hereof whether or not notation of such consent is made upon this
Certificate.  The Trust Agreement also permits the amendment thereof, in
certain limited circumstances, without the consent of any of the
Certificateholders.

                 As provided in the Trust Agreement and subject to certain
limitations therein set forth, the Transfer of the Certificates are registrable
in the Certificate Register upon surrender of this Certificate for registration
of Transfer at the offices or agencies maintained by PNC Bank, Delaware in its
capacity as Certificate Registrar, or by any successor Certificate Registrar,
in Wilmington, Delaware, 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 Certificates of authorized denominations





                                      A-8
<PAGE>   71
evidencing the same aggregate interest in the Trust will be issued to the
designated transferee.

                 The Certificates are issuable as registered Certificates
without coupons in denominations of at least $20,000 and in integral multiples
of $1,000 in excess thereof.  Certificates are exchangeable for new
Certificates of like Class and authorized denominations evidencing the same
aggregate denomination, as requested by the Certificateholder 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 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 Certificates may not be acquired by or on behalf of (A) an
employee benefit plan, as defined in Section 3(3) of ERISA, that is subject to
Title I of ERISA, (B) a plan described in Section 4975(e)(1) of the Code that
is subject to Section 4975 of the Code, (C) a governmental plan, as defined in
Section 3(32) of ERISA, subject to any federal, state or local law which is, to
a material extent, similar to the provisions of Section 406 of ERISA or Section
4975 of the Code, (D) an entity whose underlying assets include plan assets by
reason of a plan's investment in the entity (within the meaning of Department
of Labor Regulation 29 C.F.R. Section  2510.3-101 or otherwise under ERISA) or
(E) a person investing "plan assets" of any such plan (including without
limitation, for purposes of this clause (E), any insurance company general
account, but excluding any entity registered under the Investment Company Act
of 1940, as amended).

                 In addition, the Certificates may not be acquired by or on
behalf of a Person other than (A) a citizen or resident of the United States,
(B) a corporation or partnership organized in or under the laws of the United
States or any political subdivision thereof, (C) an estate the income of which
is includible in gross income for United States tax purposes, regardless of its
source, (D) a trust if a U.S. court is able to exercise primary supervision
over the administration of such trust and one or more Persons meeting the
conditions of this paragraph has the authority to control all substantial
decisions of the trust or (E) a Person





                                      A-9
<PAGE>   72
not described in clauses (A) through (D) above whose ownership of the
Certificates is effectively connected with such Person's conduct of a trade or
business within the United States (within the meaning of the Code) and who
provides the Owner Trustee and the Depositor with an IRS Form 4224 (and such
other certifications, representations, or opinions of counsel as may be
requested by the Owner Trustee or the Depositor).

                 The obligations and responsibilities created by the Trust
Agreement and the Trust created thereby shall terminate (i) upon the maturity
or other liquidation of the last remaining Receivable and the disposition of
any amounts received upon such maturity or liquidation or (ii) upon the payment
to the Noteholders and the Certificateholders of all amounts required to be
paid to them pursuant to the Indenture, the Trust Agreement and the Sale and
Servicing Agreement, and upon such termination any remaining assets of the
Trust shall be distributed to the Depositor.  The Servicer of the Receivables
may at its option purchase the assets 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 Notes and the
Certificates; however, such right of purchase is exercisable only as of the
last day of any Collection Period as of which the Pool Balance is less than or
equal to 10% of the Initial Pool Balance.





                                      A-10
<PAGE>   73
                                   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 Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing



- --------------------------------------------------------------------------------
Attorney to transfer said Certificate on the books of the Certificate
Registrar, with full power of substitution in the premises.


Dated:
                   
                                                                              */
                                              ----------------------------------
                                              Signature Guaranteed:

                                                                              */
                                              ----------------------------------

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


*/  NOTICE:  The signature to this assignment must correspond with the name as
it appears upon the face of the within Certificate in every particular, without
alteration, enlargement or any change whatever.  Such signature must be
guaranteed by a member firm of the New York Stock Exchange or a commercial bank
or trust company.





                                      A-11
<PAGE>   74
                                                                       EXHIBIT B

                         [FORM OF CLASS D CERTIFICATE]


NUMBER                                                                 $________
R-_____                                                        Private Placement
                                                              No.      34527RBE2


THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR UNDER ANY STATE SECURITIES
OR BLUE SKY LAW OF ANY STATE OF THE UNITED STATES.  THE HOLDER HEREOF, BY
PURCHASING THIS CERTIFICATE, AGREES FOR THE BENEFIT OF THE TRUST AND THE
DEPOSITOR THAT THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE
TRANSFERRED ONLY IN COMPLIANCE WITH THE SECURITIES ACT AND OTHER APPLICABLE
LAWS, AND ONLY (1) PURSUANT TO RULE 144A UNDER THE SECURITIES ACT ("RULE 144A")
TO A PERSON THAT THE HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL
BUYER, WITHIN THE MEANING OF RULE 144A (A "QIB"), PURCHASING FOR ITS OWN
ACCOUNT OR FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH
CASE, THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, SUBJECT TO (A) THE RECEIPT BY THE TRUST AND THE
CERTIFICATE REGISTRAR OF A CERTIFICATE SUBSTANTIALLY IN THE FORM ATTACHED AS
EXHIBIT F TO THE TRUST AGREEMENT AND (B) THE RECEIPT BY THE TRUST AND THE
CERTIFICATE REGISTRAR OF A LETTER SUBSTANTIALLY IN THE FORM ATTACHED AS EXHIBIT
D TO THE TRUST AGREEMENT, (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION
PROVIDED BY RULE 144 UNDER THE SECURITIES ACT (IF AVAILABLE), SUBJECT TO THE
RECEIPT BY THE TRUST, THE INITIAL PURCHASER AND THE CERTIFICATE REGISTRAR OF
SUCH EVIDENCE ACCEPTABLE TO THE TRUST AND THE INITIAL PURCHASER THAT SUCH
REOFFER, RESALE, PLEDGE OR TRANSFER IS IN COMPLIANCE WITH THE TRUST AGREEMENT
AND THE SECURITIES ACT AND OTHER APPLICABLE LAWS, (3) TO AN INSTITUTIONAL
"ACCREDITED INVESTOR" WITHIN THE MEANING THEREOF IN RULE 501(a)(1), (2), (3) OR
(7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO ANY OTHER EXEMPTION
FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT, SUBJECT TO (A) THE
RECEIPT BY THE TRUST AND THE CERTIFICATE REGISTRAR OF A LETTER SUBSTANTIALLY IN
THE FORM ATTACHED AS EXHIBIT E TO THE TRUST AGREEMENT OR (B) THE RECEIPT BY THE
TRUST, THE INITIAL PURCHASER AND THE CERTIFICATE REGISTRAR OF SUCH OTHER
EVIDENCE ACCEPTABLE TO THE TRUST AND THE INITIAL PURCHASER THAT SUCH REOFFER,
RESALE, PLEDGE OR TRANSFER IS IN COMPLIANCE WITH THE TRUST AGREEMENT AND THE





                                      B-1
<PAGE>   75
SECURITIES ACT AND OTHER APPLICABLE LAWS, OR (4) TO THE DEPOSITOR OR ITS
AFFILIATES, IN EACH CASE IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF
THE UNITED STATES AND SECURITIES AND BLUE SKY LAWS OF THE STATES OF THE UNITED
STATES.

THE PRINCIPAL OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET FORTH IN THE TRUST
AGREEMENT.  ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE
AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                      FORD CREDIT AUTO OWNER TRUST 1998-B

                     CLASS D 7.50% ASSET BACKED CERTIFICATE

evidencing a beneficial interest in the property of the Trust, as defined
below, which property includes a pool of motor vehicle retail installment sale
contracts, secured by security interests in the motor vehicles financed
thereby, conveyed to Ford Credit Auto Receivables Two L.P. by Ford Motor Credit
Company and conveyed by Ford Credit Auto Receivables Two L.P. to the Trust.
The property of the Trust has been pledged to the Indenture Trustee pursuant to
the Indenture to secure the payment of the Notes issued thereunder.

(This Certificate does not represent an interest in or obligation of Ford Motor
Credit Company, Ford Credit Auto Receivables Two L.P. or any of their
respective Affiliates, except to the extent described below.)

                 THIS CERTIFIES THAT __________ is the registered owner of
___________ DOLLARS nonassessable, fully- paid, beneficial interest in Class D
Certificates of Ford Credit Auto Owner Trust 1998-B (the "Trust") formed by
Ford Credit Auto Receivables Two L.P., a Delaware limited partnership (the
"Depositor").  The Class D Certificates have an aggregate Initial Certificate
Balance of $60,000,000 and bear interest at a rate of 7.50% per annum (the
"Class D Rate").





                                      B-2
<PAGE>   76
                 The Trust was created pursuant to an Amended and Restated
Trust Agreement, dated as of May 1, 1998 (as from time to time amended,
supplemented or otherwise modified and in effect, the "Trust Agreement"), by
and between the Depositor and PNC Bank, 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 Certificates
designated as "Class D 7.50% Asset Backed Certificates" (herein called the
"Class D Certificates") which, together with the Certificates designated as
"Class C 6.40% Asset Backed Certificates" (the "Class C Certificates" and,
together with the Class D Certificates, the "Certificates") are issued under
and are subject to the terms, provisions and conditions of the Trust Agreement,
to which Trust Agreement the Certificateholder of this Certificate by virtue of
the acceptance hereof assents and by which such Certificateholder is bound.
Also issued under the Indenture, dated as of May 1, 1998 (as from time to time
amended, supplemented or otherwise modified and in effect, the "Indenture"),
between the Trust and The Chase Manhattan Bank, as indenture trustee (in such
capacity, the "Indenture Trustee"), are the Notes designated as "Class A-1
5.615% Asset Backed Notes", "Class A-2 5.80% Asset Backed Notes", "Class A-3
5.85% Asset Backed Notes", "Class A-4 5.90% Asset Backed Notes" and "Class B
6.15% Asset Backed Notes" (collectively, the "Notes").  The property of the
Trust includes (i) a pool of motor vehicle retail installment sale contracts
for new and used automobiles and light trucks and certain rights and
obligations thereunder (the "Receivables"); (ii) with respect to Precomputed
Receivables, all monies due thereunder on or after the Cutoff Date and, with
respect to Simple Interest Receivables, all monies due or received thereunder
on or after the Cutoff Date; (iii) the security interests in the Financed
Vehicles granted by Obligors pursuant to the Receivables and any other interest
of the Trust in the Financed Vehicles; (iv) rights to proceeds from claims on
certain physical damage, credit life, credit disability or other insurance
policies, if any, covering Financed Vehicles or Obligors; (v) Dealer Recourse;
(vi) all of the Seller's rights to the Receivable Files; (vii) such amounts as
from time to time may 





                                      B-3
<PAGE>   77


be held in one or more accounts maintained pursuant to the Sale and Servicing
Agreement, dated as of May 1, 1998 (as from time to time amended, supplemented
or otherwise modified and in effect, the "Sale and Servicing Agreement"), by
and among the Trust, the Depositor, as seller (in such capacity, the "Seller"),
and Ford Motor Credit Company, as servicer (the "Servicer"), including the
Reserve Account; (viii) the Seller's rights under the Sale and Servicing
Agreement; (ix) the Seller's rights under the Purchase Agreement; (x) payments
and proceeds with respect to the Receivables held by the Servicer; (xi) all
property (including the right to receive Liquidation Proceeds) securing a
Receivable (other than a Receivable repurchased by the Servicer or purchased by
the Seller); (xii) rebates of premiums and other amounts relating to insurance
policies and other items financed under the Receivables in effect as of the
Cutoff Date; and (xiii) any and all proceeds of the foregoing.  THE RIGHTS OF
THE OWNER TRUSTEE IN THE FOREGOING PROPERTY OF THE TRUST HAVE BEEN PLEDGED TO
THE INDENTURE TRUSTEE TO SECURE THE PAYMENT OF THE NOTES.

                 Under the Trust Agreement, there will be distributed on the
fifteenth day of each month or, if such fifteenth day is not a Business Day,
the next Business Day (each, a "Distribution Date"), commencing June 15, 1998,
to the Person in whose name this Certificate is registered at the close of
business on the last day of the preceding month (the "Record Date") such
Certificateholder's percentage interest in the amount to be distributed to
Class D Certificateholders on such Distribution Date; provided, however, that
principal will be distributed to the Class D Certificateholders on each
Distribution Date on (to the extent of funds remaining after all classes of the
Notes and the Class C Certificates have been paid in full) and after the date
on which all classes of the Notes and the Class C Certificates have been paid
in full.  Notwithstanding the foregoing, following the occurrence and during
the continuation of an event of default under the Indenture which has resulted
in an acceleration of the Notes or following certain events of insolvency or a
dissolution with respect to the Depositor or the General Partner, no
distributions of principal or interest will be made on the Certificates until
all principal and interest on the Notes has been paid in full.



                                     B-4
<PAGE>   78


                 THE HOLDER OF THIS CERTIFICATE ACKNOWLEDGES AND AGREES THAT
ITS RIGHTS TO RECEIVE DISTRIBUTIONS IN RESPECT OF THIS CERTIFICATE ARE
SUBORDINATED TO THE RIGHTS OF THE NOTEHOLDERS AND THE CLASS C
CERTIFICATEHOLDERS AS DESCRIBED IN THE SALE AND SERVICING AGREEMENT, THE
INDENTURE AND THE TRUST AGREEMENT.

                 It is the intent of the Depositor, the Servicer and the
Certificateholders that, for purposes of federal income, state and local
franchise and income tax and any other income taxes, the Trust will be treated
as a partnership and the Certificateholders (including the Depositor) will be
treated as partners in that partnership.  The Depositor and the other
Certificateholders by acceptance of a Certificate agree to treat, and to take
no action inconsistent with the treatment of, the Certificates for such tax
purposes as partnership interests in the Trust.

                 Each Certificateholder, by its acceptance of a Certificate,
covenants and agrees that such Certificateholder will not, until after the
Notes have been paid in full, institute against the Depositor, the General
Partner or the Trust, or join in any institution against the Depositor, the
General Partner 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 Notes, the Certificates, the Trust Agreement or any
of the other Basic Documents.

                 Distributions on this Certificate will be made as provided in
the Trust Agreement by the Owner Trustee or the Certificate Paying Agent by
wire transfer or check mailed to the Certificateholder of record in the
Certificate Register without the presentation or surrender of this 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
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
Certificate at the office or agency maintained for the purpose by the Owner
Trustee in Wilmington, Delaware.



                                     B-5
<PAGE>   79


                 Reference is hereby made to the further provisions of this
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 Certificate shall not entitle the Certificateholder hereof to
any benefit under the Trust Agreement or the Sale and Servicing Agreement or be
valid for any purpose.

                 This Certificate shall be construed in accordance with the
laws of the State of Delaware and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.





                                      B-6
<PAGE>   80
                 In WITNESS WHEREOF, the Owner Trustee, on behalf of the Trust
and not in its individual capacity, has caused this Class D Certificate to be
duly executed.

              
                                           FORD CREDIT AUTO OWNER
                                           TRUST 1998-B

                                           By: PNC BANK, DELAWARE,
                                           not in its individual capacity 
                                           but solely as Owner Trustee



                                           By:
                                              ----------------------------------
                                                    Authorized Officer


<PAGE>   81
                 OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This is one of the Class D Certificates referred to in the
within-mentioned Trust Agreement.

Dated:  May 28, 1998


                                           By: PNC BANK, DELAWARE,
                                           not in its individual capacity 
                                           but solely as Owner Trustee



                                           By:
                                              ----------------------------------
                                                    Authorized Officer

<PAGE>   82
                            [REVERSE OF CERTIFICATE]


                 The Certificates do not represent an obligation of, or an
interest in, the Depositor, the General Partner, the Servicer, the
Administrator, 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, in the Trust Agreement or in the
other Basic Documents.  In addition, this 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.  A registration statement, which includes the Trust
Agreement as an exhibit thereto, has been filed with the Securities and
Exchange Commission with respect to the Notes and the Class C Certificates.

                 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 Noteholders and the Certificateholders evidencing not less than
a majority of the principal amount of the Notes Outstanding and the Aggregate
Certificate Balance, respectively.  Any such consent by the Certificateholder
of this Certificate shall be conclusive and binding on such Certificateholder
and on all future Certificateholders of this Certificate and of any Certificate
issued upon the registration of Transfer hereof or in exchange herefor or in
lieu hereof whether or not notation of such consent is made upon this
Certificate.  The Trust Agreement also permits the amendment thereof, in
certain limited circumstances, without the consent of any of the
Certificateholders.

                 As provided in the Trust Agreement and subject to certain
limitations therein set forth, the Transfer of the Certificates are registrable
in the Certificate Register upon surrender of this Certificate for registration
of Transfer at the offices or agencies maintained by PNC Bank, Delaware in its
capacity as Certificate Registrar, or by any successor Certificate Registrar,
in Wilmington, Delaware, 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 Certificates of authorized denominations
evidencing the same aggregate interest in the Trust will be issued to the
designated transferee.





                                      B-9
<PAGE>   83
                 The Certificates are issuable as registered Certificates
without coupons in denominations of at least $20,000 and in integral multiples
of $1,000 in excess thereof.  Certificates are exchangeable for new
Certificates of like Class and authorized denominations evidencing the same
aggregate denomination, as requested by the Certificateholder 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 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 Certificates may not be acquired by or on behalf of (A) an
employee benefit plan, as defined in Section 3(3) of ERISA, that is subject to
Title I of ERISA, (B) a plan described in Section 4975(e)(1) of the Code that
is subject to Section 4975 of the Code, (C) a governmental plan, as defined in
Section 3(32) of ERISA, subject to any federal, state or local law which is, to
a material extent, similar to the provisions of Section 406 of ERISA or Section
4975 of the Code, (D) an entity whose underlying assets include plan assets by
reason of a plan's investment in the entity (within the meaning of Department
of Labor Regulation 29 C.F.R. Section  2510.3-101 or otherwise under ERISA) or
(E) a person investing "plan assets" of any such plan (including without
limitation, for purposes of this clause (E), any insurance company general
account, but excluding any entity registered under the Investment Company Act
of 1940, as amended).

                 In addition, the Certificates may not be acquired by or on
behalf of a Person other than (A) a citizen or resident of the United States,
(B) a corporation or partnership organized in or under the laws of the United
States or any political subdivision thereof, (C) an estate the income of which
is includible in gross income for United States tax purposes, regardless of its
source, (D) a trust if a U.S. court is able to exercise primary supervision
over the administration of such trust and one or more Persons meeting the
conditions of this paragraph has the authority to control all substantial
decisions of the trust or (E) a Person not described in clauses (A) through (D)
above whose ownership of the Certificates is effectively connected with such
Person's conduct of a trade or business within the United States (within the
meaning of the Code) and who provides the Owner Trustee and the Depositor with
an IRS Form 4224 (and such other certifications, representations, or opinions
of counsel as may be requested by the Owner Trustee or the Depositor).



                                    B-10
<PAGE>   84


                 The obligations and responsibilities created by the Trust
Agreement and the Trust created thereby shall terminate (i) upon the maturity
or other liquidation of the last remaining Receivable and the disposition of
any amounts received upon such maturity or liquidation or (ii) upon the payment
to the Noteholders and the Certificateholders of all amounts required to be
paid to them pursuant to the Indenture, the Trust Agreement and the Sale and
Servicing Agreement, and upon such termination any remaining assets of the
Trust shall be distributed to the Depositor.  The Servicer of the Receivables
may at its option purchase the assets 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 Notes and the
Certificates; however, such right of purchase is exercisable only as of the
last day of any Collection Period as of which the Pool Balance is less than or
equal to 10% of the Initial Pool Balance.





                                      B-11
<PAGE>   85
                                   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 Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing



- --------------------------------------------------------------------------------
Attorney to transfer said Certificate on the books of the Certificate
Registrar, with full power of substitution in the premises.

Dated:

                                                                              */
                                                  ------------------------------
                                                  Signature Guaranteed:


                                                                              */
                                                  ------------------------------


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

*/  NOTICE:  The signature to this assignment must correspond with the name as
it appears upon the face of the within Certificate in every particular, without
alteration, enlargement or any change whatever.  Such signature must be
guaranteed by a member firm of the New York Stock Exchange or a commercial bank
or trust company.





                                      B-12
<PAGE>   86
                                                                       EXHIBIT C

               [FORM OF INVESTMENT LETTER - CLASS C CERTIFICATES]

                                                                          [Date]

Ford Credit Auto Owner Trust 1998-B,
  as Issuer
PNC Bank, Delaware,
  as Owner Trustee and
  as Certificate Registrar
222 Delaware Avenue
Wilmington, Delaware  19801

Ladies and Gentlemen:

         In connection with our proposed purchase of the Class C 6.40% Asset
Backed Certificates (the "Certificates") of Ford Credit Auto Owner Trust 1998-B
(the "Issuer"), a trust formed by Ford Credit Auto Receivables Two L.P. (the
"Depositor" or "Seller"), we confirm that:

                 1.   We are not, and each account (if any) for which we are
purchasing the Certificates is not, (A) an employee benefit plan (as defined in
Section 3(3) of the Employee Retirement Income Security Act of 1974, as amended
("ERISA")) that is subject to Title I of ERISA, (B) a plan described in Section
4975(e)(1) of the Internal Revenue Code of 1986, as amended (the "Code"), that
is subject to Section 4975 of the Code, (C) a governmental plan, as defined in
Section 3(32) of ERISA, subject to any federal, state or local law which is, to
a material extent, similar to the provisions of Section 406 of ERISA or Section
4975 of the Code, (D) an entity whose underlying assets include plan assets by
reason of a plan's investment in the entity (within the meaning of Department
of Labor Regulation 29 C.F.R.  Section  2510.3-101 or otherwise under ERISA) or
(E) a person investing "plan assets" of any such plan (including without
limitation, for purposes of this clause (E), any insurance company general
account, but excluding any entity registered under the Investment Company Act
of 1940, as amended).

                 2.  We are, and each account (if any) for which we are
purchasing the Certificates is, a person who is (A) a citizen or resident of
the United States, (B) a corporation or partnership organized in or under the
laws of the United States or any political subdivision thereof, (C) an estate
the income of which is includible in gross income for United States tax
purposes, regardless of its source, (D) a trust if a U.S. court is able to
exercise primary supervision over the administration of such trust and one or
more Persons meeting the conditions of clause (A), (B), (C) or (E) of this
paragraph 2 has the authority to control all substantial decisions of the trust
or (E) a Person





                                      C-1
<PAGE>   87
not described in clauses (A) through (D) above whose ownership of the
Certificates is effectively connected with such Person's conduct of a trade or
business within the United States (within the meaning of the Code) and who
provides the Issuer and the Depositor with an IRS Form 4224 (and such other
certifications, representations, or opinions of counsel as may be requested by
the Issuer or the Depositor).

                 3.  We understand that any purported resale, transfer,
assignment, participation, pledge, or other disposal of (any such act, a
"Transfer") of any Certificate (or any interest therein) to any person who does
not meet the conditions of paragraphs 1 and 2 above shall be null and void
(each, a "Void Transfer"), and the purported transferee in a Void Transfer
shall not be recognized by the Issuer or any other person as a
Certificateholder for any purpose.

                 4.  We agree that if we determine to Transfer any of the
Certificates we will cause our proposed transferee to provide to the Issuer and
the Certificate Registrar a letter substantially in the form of this letter.

         You are entitled to rely upon this letter and are irrevocably
authorized to produce this letter or a copy hereof to any interested party in
any administrative or legal proceedings or official inquiry with respect to the
matters covered hereby.

                                           Very truly yours,




                                           By:
                                              ----------------------------------
                                              Name:
                                              Title:

Securities To Be Purchased:
$          principal balance of Certificates

Annex A attached hereto lists the name of the account and principal balance of
Certificates purchased for each account (if any) for which we are purchasing
Certificates.





                                      C-2
<PAGE>   88
                                                                       EXHIBIT D


               [FORM OF INVESTMENT LETTER - CLASS D CERTIFICATES
                         QUALIFIED INSTITUTIONAL BUYER]


                                                                          [Date]


Ford Credit Auto Owner Trust 1998-B
   as Issuer
PNC Bank, Delaware
   as Owner Trustee and
   Certificate Registrar
222 Delaware Avenue
Wilmington, Delaware 19801

Goldman, Sachs & Co.
   as Initial Purchaser in connection with
   the Private Placement Memorandum referred to below
Asset Backed Operations
85 Broad Street
New York, New York 10004

                     Re:    Ford Credit Auto Owner Trust 1998-B
                            Class D 7.50% Asset Backed Certificates

Ladies and Gentlemen:

       In connection with our proposed purchase of the Class D 7.50% Asset
Backed Certificates (the "Certificates") of Ford Credit Auto Owner Trust 1998-B
(the "Issuer"), a trust formed by Ford Credit Auto Receivables Two L.P. (the
"Depositor"), we confirm that:


             1.   We have received a copy of the Private Placement Memorandum
(the "Private Placement Memorandum") dated May 21, 1998, relating to the
Certificates and such other information as we deem necessary in order to make
our investment decision.  We understand that the Private Placement Memorandum
speaks only as of its date and that the information contained therein may not
be correct or complete as of any time subsequent to such date.               
                                                                             
             2.   We agree to be bound by the restrictions and conditions set
forth under the heading "Notice to Investors" in the Private Placement
Memorandum and the undersigned agrees to the bound by, and not to resell,
transfer, assign, participate, pledge or otherwise dispose of (any such act, a
"Transfer") the Certificates except in compliance with, such restrictions and
conditions and the Securities Act of 1933, as amended (the "Securities Act").
                                                                              


                                      D-1
<PAGE>   89

              3.   We understand that no subsequent Transfer of the
Certificates is permitted unless we cause our proposed transferee to provide to
the Issuer, the Certificate Registrar and the Initial Purchaser a letter
substantially in the form of Exhibit B or Exhibit C to the Private Placement
Memorandum, as applicable, or such other written statement as the Depositor
shall prescribe.
                                                                    
              4.  We are a "qualified institutional buyer" (within the meaning
of Rule 144A under the Securities Act) (a "QIB") and we are acquiring the
Certificates for our own account or for a single account (which is a QIB) as to
which we exercise sole investment discretion.                             

              5.  We are not (A) an employee benefit plan (as defined in
Section 3(3) of the Employee Retirement Income Security Act of 1974, as amended
("ERISA")) that is subject to Title I of ERISA, (B) a plan described in Section
4975(e)(1) of the Internal Revenue Code of 1986, as amended (the "Code") that
is subject to Section 4975 of the Code, (C) a governmental plan, as defined in
Section 3(32) of ERISA, subject to any federal, State or local law which is, to
a material extent, similar to the provisions of Section 406 of ERISA or Section
4975 of the Code, (D) an entity whose underlying assets include plan assets by
reason of a plan's investment in the entity (within the meaning of Department
of Labor Regulation 29 C.F.R. Section 2510.3-101 or otherwise under ERISA) or
(E) a person investing "plan assets" of any such plan (including without
limitation, for purposes of this clause (E), any insurance company general
account, but excluding any entity registered under the Investment Company Act
of 1940, as amended).                                                    

              6.  We are a person who is (i) a citizen or resident of the
United States, (ii) a corporation or partnership organized in or under the laws
of the United States or any political subdivision thereof, (iii) an estate the
income of which is includible in gross income for United States tax purposes,
regardless of its source, (iv) a trust if a U.S. court is able to exercise
primary supervision over the administration of such trust and one or more
persons described in clauses (i) to (iii) above or clause (v) below has the
authority to control all substantial decisions of the trust or (v) a person not
described in clauses (i) to (iv) above whose ownership of the Certificates is
effectively connected with such person's conduct of a trade or business within
the United States (within the meaning of the Code) and who provides the Issuer
and the Depositor with a Form 4224 (and such other certifications,
representations, or opinions of counsel as may be requested by the Issuer or
the Depositor).                                                            



                                      D-2
<PAGE>   90

               7.  We understand that any purported Transfer of any Certificate
(or any interest therein) in contravention of the restrictions and conditions
above will be null and void (each, a "Void Transfer"), and the purported
transferee in a Void Transfer will not be recognized by the Issuer or any other
person as a Certificateholder for any purpose.                                
                                                            
       You are entitled to rely upon this letter and are irrevocably authorized
to produce this letter or a copy hereof to any interested party in any
administrative or legal proceedings or official inquiry with respect to the
matters covered hereby.



                                        Very truly yours,



                                        By:
                                           -------------------------------------
                                           Name: 
                                           Title:

Securities To Be Purchased:
$          principal amount of Certificates





                                      D-3
<PAGE>   91
                                                                       EXHIBIT E


               [FORM OF INVESTMENT LETTER - CLASS D CERTIFICATES
                       INSTITUTIONAL ACCREDITED INVESTOR]



                                                                          [Date]


Ford Credit Auto Owner Trust 1998-B
   as Issuer
PNC Bank, Delaware
   as Owner Trustee and
   Certificate Registrar
222 Delaware Avenue
Wilmington, Delaware 19801

Goldman, Sachs & Co.
   as Initial Purchaser in connection with
   the Private Placement Memorandum referred to below
Asset Backed Operations
85 Broad Street
New York, New York 10004

                     Re:    Ford Credit Auto Owner Trust 1998-B
                            Class D 7.50% Asset Backed Certificates

Ladies and Gentlemen:

       In connection with our proposed purchase of the Class D 7.50% Asset
Backed Certificates (the "Certificates") of Ford Credit Auto Owner Trust 1998-B
(the "Issuer"), a trust formed by Ford Credit Auto Receivables Two L.P. (the
"Depositor"), we confirm that:




               1.   We have received a copy of the Private Placement 
Memorandum (the "Private Placement Memorandum") dated May 21, 1998, relating to
the Certificates and such other information as we deem necessary in order to
make our investment decision.  We understand that the Private Placement
Memorandum speaks only as of its date and that the information contained
therein may not be correct or complete as of any time subsequent to such date.

               2.   We agree to be bound by the restrictions andconditions set
forth under the heading "Notice to Investors" in the Private Placement
Memorandum and the undersigned agrees to the bound by, and not to resell,
transfer, assign, participate, pledge or otherwise dispose of (any such act, a
"Transfer") the Certificates except in compliance with, such restrictions and 





                                      E-1
<PAGE>   92
conditions and the Securities Act of 1933, as amended (the "Securities Act").

               3.   We understand that no subsequent Transfer of the           
Certificates is permitted unless we cause our proposed transferee to provide to
the Issuer, the Certificate Registrar and the Initial Purchaser a letter
substantially in the form of Exhibit B or Exhibit C to the Private Placement
Memorandum, as applicable, or such other written statement as the Depositor
shall prescribe.

               4.   We are an institutional "accredited investor" (as defined 
in Rule 501(a)(1), (2), (3) or (7) under the Securities Act) and we are
acquiring the Certificates for our own account.

               5.   We are not (A) an employee benefit plan (as defined in
Section 3(3) of the Employee Retirement Income Security Act of 1974, as amended
("ERISA")) that is subject to Title I of ERISA, (B) a plan described in Section
4975(e)(1) of the Internal Revenue Code of 1986, as amended (the "Code") that
is subject to Section 4975 of the Code, (C) a governmental plan, as defined in
Section 3(32) of ERISA, subject to any federal, State or local law which is, to
a material extent, similar to the provisions of Section 406 of ERISA or Section
4975 of the Code, (D) an entity whose underlying assets include plan assets by
reason of a plan's investment in the entity (within the meaning of Department
of Labor Regulation 29 C.F.R. Section 2510.3-101 or otherwise under ERISA) or
(E) a person investing "plan assets" of any such plan (including without
limitation, for purposes of this clause (E), any insurance company general
account, but excluding any entity registered under the Investment Company Act
of 1940, as amended).

               6.   We are a person who is (i) a citizen or resident of the
United States, (ii) a corporation or partnership organized in or under the laws
of the United States or any political subdivision thereof, (iii) an estate the
income of which is includible in gross income for United States tax purposes,
regardless of its source, (iv) a trust if a U.S. court is able to exercise
primary supervision over the administration of such trust and one or more
persons described in clauses (i) to (iii) above or clause (v) below has the
authority to control all substantial decisions of the trust or (v) a person not
described in clauses (i) to (iv) above whose ownership of the Certificates is
effectively connected with such person's conduct of a trade or business within
the United States (within the meaning of the Code) and who provides the Issuer
and the Depositor with a Form 4224 (and such other certifications,
representations, or opinions of counsel as may be requested by the Issuer or
the Depositor).





                                      E-2
<PAGE>   93
               7.   We understand that any purported Transfer of any 
Certificate (or any interest therein) in contravention of the restrictions and
conditions above will be null and void (each, a "Void Transfer"), and the
purported transferee in a Void Transfer will not be recognized by the Issuer or
any other person as a Certificateholder for any purpose.

       You are entitled to rely upon this letter and are irrevocably authorized
to produce this letter or a copy hereof to any interested party in any
administrative or legal proceedings or official inquiry with respect to the
matters covered hereby.

                                         Very truly yours,



                                         By:
                                            ------------------------------------
                                            Name: 
                                            Title:



Securities To Be Purchased:
$        principal amount of Certificates





                                      E-3
<PAGE>   94
                                                                       EXHIBIT F


                  FORM OF RULE 144A TRANSFEROR CERTIFICATE  -
                              CLASS D CERTIFICATES




                                                                          [Date]


PNC Bank, Delaware
    as Owner Trustee and
    Certificate Registrar
222 Delaware Avenue
Wilmington, Delaware 19801

                 Re:      Ford Credit Auto Owner Trust 1998-B
                          Class D 7.50% Asset Backed Certificates

Ladies and Gentlemen:

       This is to notify you as to the transfer of $ [*] in denomination of
Class D 7.50% Asset Backed Certificates (the "Certificates") of Ford Credit
Auto Owner Trust 1998-B (the "Issuer").

       The undersigned is the holder of the Certificates and with this notice
hereby deposits with the Owner Trustee $ [*] in denomination of Certificates
and requests that Certificates of the same class in the same aggregate
denomination be issued, executed and authenticated and registered to the
purchaser on         , 199[ ], as specified in the Trust Agreement dated as of
May 1, 1998 relating to the Certificates, as follows:

       Name:                       Denominations:
       Address:
       Taxpayer I.D.  No:

       The undersigned represents and warrants that the undersigned (i)
reasonably believes the purchaser is a "qualified institutional buyer," as
defined in Rule 144A under the Securities Act of 1933 (the "Act"), (ii) such
purchaser has acquired the Certificates in a transaction effected in accordance
with the exemption from the registration requirements of the Act provided by
Rule 144A, (iii) if the purchaser has purchased the Certificates for an account
for which it is acting as fiduciary or agent, such account is a qualified
institutional buyer and (iv) the purchaser is acquiring Certificates for its
own account or for an institutional account for which it is acting as fiduciary
or agent.

                                      Very truly yours,


                                      [NAME OF HOLDER OF CERTIFICATES]



                                      By:
                                         ---------------------------------------
                                         Name: 
                                         Title:




[*] authorized denomination





                                      F-1
<PAGE>   95
                                                                       EXHIBIT G

                         [FORM OF CERTIFICATE OF TRUST]


                            CERTIFICATE OF TRUST OF
                      FORD CREDIT AUTO OWNER TRUST 1998-B


                 This Certificate of Trust of FORD CREDIT AUTO OWNER TRUST
1998-B (the "Trust"), dated as of May 1, 1998, is being duly executed and filed
by PNC Bank, Delaware, a Delaware banking corporation, as trustee, to form a
business trust under the Delaware Business Trust Act (12 Del. Code, Section
3801 et seq.).

                 1.       Name.  The name of the business trust formed hereby
                          is FORD CREDIT AUTO OWNER TRUST 1998-B.

                 2.       Delaware Trustee.  The name and business address of
the trustee of the Trust in the State of Delaware is PNC Bank, Delaware, 222
Delaware Avenue, Wilmington, Delaware  19801.

                 IN WITNESS WHEREOF, the undersigned, being the sole trustee of
the Trust, has executed this Certificate of Trust as of the date first above
written.


                                        PNC BANK, DELAWARE,
                                        not in its individual capacity but
                                        solely as owner trustee under a
                                        Trust Agreement dated as of May 1, 1998

                                        By:
                                           ------------------------------------
                                           Name: 
                                           Title:





                                      G-1
<PAGE>   96
                                                                      APPENDIX A


                             Definitions and Usage





                                      AA-1

<PAGE>   1
                                                                EXHIBIT 8.1




                                  May 28, 1998



To the Addressees Indicated
  on Schedule A hereto

                  Re:     Ford Credit Auto Owner Trust 1998-B
                          Asset Backed Notes                             
                          -----------------------------------

Ladies and Gentlemen:

                 You have requested our opinion as to certain federal income
tax consequences in connection with the issuance of the Class A-1 5.615% Asset
Backed Notes (the "Class A-1 Notes"), the Class A-2 5.80% Asset Backed Notes
(the "Class A-2 Notes"), the Class A-3 5.85% Asset Backed Notes (the "Class A-3
Notes"), the Class A-4 5.90% Asset Backed Notes (the "Class A-4 Notes" and,
together with the Class A-1 Notes, the Class A-2 Notes, and the Class A-3
Notes, the "Class A Notes"), the Class B 6.15% Asset Backed Notes (the "Class B
Notes" and, together with the Class A Notes, the "Notes"), the Class C 6.40%
Asset Backed Certificates (the "Class C Certificates") and the Class D 7.50%
Asset Backed Certificates (the "Class D Certificates" and, together with the
Class C Certificates, the "Certificates") by Ford Credit Auto Owner Trust
1998-B (the "Trust") pursuant to the terms of, (a) with respect to the Notes,
an Indenture dated as of May 1, 1998 (the "Indenture") between the Trust and
The Chase Manhattan Bank, as Indenture Trustee (the "Indenture Trustee"), and
(b) with respect to the Certificates, an Amended and Restated Trust Agreement
dated as of May 1, 1998 (the "Trust Agreement") between Ford Credit Auto
Receivables Two L.P. (the "Seller") and PNC Bank, Delaware, as Owner Trustee
(the "Owner Trustee").  The Class A-1 Notes, the Class A-2 Notes,  the Class
A-3 Notes and the Class B Notes will be sold to the underwriters (the "Note
Underwriters") who are named in Schedule I pursuant to an underwriting
agreement (the "Note Underwriting Agreement") between the Seller, Goldman,
Sachs & Co. ("Goldman Sachs") and Merrill Lynch, Pierce Fenner & Smith
Incorporated ("Merrill Lynch"), as representatives of the several Note
Underwriters.  The Class A-4 Notes will be purchased directly from the Seller
by Ford Motor Credit
<PAGE>   2
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 5



Company ("Ford Credit").  The Class C Certificates will be sold to Goldman
Sachs and Merrill Lynch, as Class C Certificate underwriters (the "Certificate
Underwriters" and, together with the Note Underwriters, the "Underwriters" )
pursuant to an underwriting agreement (the "Certificate Underwriting
Agreement") between the Seller, Goldman Sachs and Merrill Lynch.  A portion of
the Class D Certificates will be sold to Goldman Sachs, as Initial Purchasers
(the "Initial Purchaser") pursuant to a certificate purchase agreement (the
"Certificate Purchase Agreement") between the Seller and Goldman Sachs and the
remaining portion of the Class D Certificates will initially be retained by the
Seller.(1)

                 The rights of the holders of the Class A Notes (the "Class A
Noteholders") will be senior to the rights of the holders of the Class B Notes
(the "Class B Noteholders" and, together with the Class A Noteholders, the
"Noteholders").  The rights of the Noteholders will be senior to the rights of
the holders of the Certificates (the "Certificateholders").  The rights of the
Class C Certificates (the "Class C Certificateholders") will be senior to the
rights of the holders of the Class D Certificates (the "Class D
Certificateholders").  Each payment period, the Seller will be entitled to
receive any remaining portion of funds on deposit in the Collection Account
after (i) the Total Required Payment has been made, (ii) the Reserve Account's
balance has been restored, if necessary, to the Specified Reserve Balance and
(iii) the Regular Principal Distribution Amount has been deposited into the
Principal Distribution Account.  The Seller will at all times hold the right to
receive all such excess amounts.

                 You have asked us whether, for federal income tax purposes,
the Class A Notes and the Class B Notes will be characterized as debt and
whether the





____________________

(1)  Terms not otherwise defined herein have the meanings 
     assigned to them in the Indenture (as defined above).
<PAGE>   3
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 3



Trust will be classified as an association (or publicly traded partnership)
taxable as a corporation. In rendering our opinion, we have examined and relied
upon the registration statement for the Notes and the Class C Certificates
on Form S-3, Registration No. 333-40421, filed with the Securities and Exchange
Commission (the "SEC") on January 20, 1998 (the "Registration Statement"),
including the prospectus dated May 13, 1998 as supplemented by the prospectus
supplement dated May 19, 1998 included therein (the "Prospectus"), the
Indenture, the Trust Agreement, the Sale and Servicing Agreement, and such
other documents as we have deemed necessary or appropriate as a basis for the
opinion set forth below, and we have assumed that the parties to such documents
will comply with the terms thereof, that such documents are not amended and
that such documents are enforceable in accordance with their respective terms.
In connection therewith, we note that you will receive an opinion from this
firm regarding such enforceability.

                 In our examination, we have assumed the genuineness of all
signatures, the authenticity of all documents submitted to us as originals, the
conformity to original documents of all documents submitted to us as certified
or photostatic copies and the authenticity of the originals of such latter
documents.  As to any facts material to the opinions expressed herein which
were not independently established or verified, we have relied upon statements,
representations, and certifications of officers and other representatives of
the Seller, the Servicer, the Underwriters, and others including certain
calculations performed by Goldman Sachs.  In addition, our opinion is premised
on the accuracy of the facts set forth in the Prospectus and the facts set
forth in the representations referred to in the Prospectus.

                 In rendering our opinion, we have also considered and relied
upon the Internal Revenue Code of 1986, as amended (the "Code"), administrative
rulings, judicial decisions, Treasury Regulations, and such other authorities
as we have deemed appropriate.  The statutory provisions, Treasury Regulations,
interpretations, and other authorities upon which our opinion is based are
subject to change, and such
<PAGE>   4
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 4



changes could apply retroactively.  In addition, there can be no assurance that
positions contrary to those stated in our opinion will not be taken by the
Internal Revenue Service.


I.       Federal Income Tax Characterization of the Notes.

                 Whether the Class A Notes and the Class B Notes are debt or
equity interests in the Trust Property is determined both by the terms of the
Notes and by whether the "substantial incidents of ownership" of the Trust
Property have been transferred to the Noteholders.  See, Watts Copy Systems,
Inc. v. Commissioner, 67 TCM 2480, 2483 (1994); Coulter Electronics, Inc. v.
Commissioner, 59 TCM 350 (1990), aff'd, 943 F.2d 1318 (11th Cir. 1991); United
Surgical Steel Co. v. Commissioner, 54 T.C. 1215 (1970), acq., 1971-2 C.B. 3;
Town & Country Food Co. v. Commissioner, 51 T.C.  1049 (1969), acq., 1969-2
C.B. xxv; GCM 39567 (June 10, 1986); and GCM 39584 (December 3, 1986).  Thus,
the most important considerations are:  (i) whether the Noteholders bear the
burdens of ownership of the Trust Property, (ii) whether the Noteholders have
any of the benefits of ownership of the Trust Property, and (iii) whether the
terms of the Notes have features which are more characteristic of debt than of
equity.  As discussed below, the Class A Noteholders do not obtain, and the
Class B Noteholders should not be viewed as obtaining, the benefits and burdens
of ownership of the Trust Property.
<PAGE>   5
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 5





      A.      The Benefits and Burdens of the Trust Property are Retained by
              the Seller.

              1.    Burdens of Ownership.  The principal burden of ownership
with respect to the Trust Property is the risk of loss arising from shortfalls
in the payments on the Receivables.  As described below, the transaction
pursuant to which the Notes are issued has been structured so that the risk of
loss is borne by the Seller and the holders of the Certificates.

              The Class A Notes will initially be supported by the Class B
Notes and the Certificates which, together, have a face amount equal to 7.5% of
the initial Pool Balance, and the principal of which will not be paid until the
Class A Notes are paid in full.(2)  The Class B Notes will be supported by the
Certificates having a face amount equal to 4% of the initial Pool Balance, the
principal of which will not be paid until the Notes are paid in full.  The
Notes (and the Certificates) will also be supported by the Reserve Account,
which may be drawn upon to make required payments of principal and interest to
Noteholders, and which will initially be funded by a portion of the proceeds of
the Notes and Certificates in the amount of $15,000,090 , or 0.5% of the
initial Pool Balance.  Thus, the initial total credit enhancement supporting
the Class A Notes is equal to 8% of the initial Pool Balance, and the initial
total credit enhancement supporting the Class B Notes is equal to 4.5% of the
initial Pool Balance.  In addition, the Notes will have the benefit, on each
payment date, of the "spread" as is further discussed below.

              On each Distribution Date, any shortfalls in amounts available to
make required payments of principal and interest to Noteholders will first be






____________________

(2)  The initial aggregate face amount of the Notes and the
     Certificates will equal 102% of the Initial Pool Balance
     (the "Over-issuance").
<PAGE>   6
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 6



absorbed by the portion of the monthly payments from the Receivables which are
attributable to the "spread" between the income from the Receivables (less
certain Trust expenses) and the weighted average rate on the Notes and the
Certificates (the "Spread").  In such a case, and in general, the rights of the
Class B Noteholders will be subordinate to the rights of the Class A
Noteholders (the rights of the holders of each Class of Class A Notes are pari
passu with the rights of the holders of each other Class of Class A Notes).
Any amounts remaining in the Collection Account after giving effect to the
payment of the Total Required Payment and depositing amounts in the Reserve
Account to the extent necessary to replenish it to the Specified Reserve
Balance will first be applied to retire the Class A-1 Notes in full.
Thereafter, amounts remaining in the Collection Account are to be deposited in
the Principal Distribution Account to the extent of the Regular Principal
Distribution Amount which amount will equal the amount necessary to permit
payments of principal to the Noteholders in an amount sufficient to cause the
then Pool Balance to exceed the aggregate outstanding principal amount of the
Notes and the Certificate Balance generally by the difference between (i) 1% of
the Pool Balance and (ii) the Specified Reserve Balance.  Thus, amounts
otherwise distributable to the Seller will be applied to establish and maintain
a "cushion" of  1% (including the Reserve Account) of the Pool Balance in
addition to the credit enhancement of (i) with respect to the Class A Notes,
7.5% of  the initial Pool Balance (provided by the Class B Notes and the
Certificates), and (ii) with respect to the Class B Notes, 4.5% of the initial
Pool Balance (provided by the Certificates).  Based on calculations provided by
Goldman Sachs (calculated using the pricing prepayment assumption and historic
loss levels) the excess of the Pool Balance over the outstanding amount of the
Class A Notes at the end of one year will have increased to 16.9% of the then
Pool Balance and at the end of two years will have increased to approximately
30.6% of the then Pool Balance, while the overcollateralization supporting the
Class B Notes (i.e., the excess of the Pool Balance over the outstanding amount
of the Class A Notes and the Class B Notes) at the end of one year will have
increased to 11.2 % of the then Pool
<PAGE>   7
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 7



Balance and at the end of two years such overcollateralization will have
increased to approximately 19.5% of the then Pool Balance.

                 While the Indenture permits interest to be paid on the
Certificates ahead of principal on the Class A Notes and the Class B Notes in
some circumstances, such right will be curtailed in any period in which the
aggregate outstanding principal balance of the Class A Notes is greater than
the current Pool Balance.

                 Based on the amounts of credit support and
overcollateralization described above, the Class A-1 Notes will be given a
rating in the highest short-term rating category, the Class A-2 Notes, the
Class A-3 Notes and the Class A-4 Notes will be given a rating in the highest
long-term rating category and the Class B Notes will be given a rating of "A"
or their respective equivalents from at least two nationally recognized rating
agencies.  These investment grade ratings indicate a very high likelihood that
all interest and principal will be timely paid with respect to the Notes and
that the Noteholders do not bear any significant risk of loss associated with
ownership of the Trust Property (although, obviously the risk of loss with
respect to the Class B Notes is greater than the risk associated with the Class
A Notes).

                 2.       Benefits of Ownership.  The primary benefits of
ownership of the Trust Property are the payments due from Obligors with respect
to the Receivables.  If market interest rates for comparable receivables
decrease in relation to the yield on the Receivables, the Receivables will
increase in value.  The Indenture, the Trust Agreement and the Sale and
Servicing Agreement together provide that the rate of return to the Noteholders
is, for each of the Classes of the Notes, a fixed rate set at the time of the
pricing of the Notes and the Seller receives the remaining proceeds from the
Receivables (after payment of fixed costs including interest on the
Certificates).  Thus the economic return to a Noteholder is the result not of
any change in the value of the Receivables but rather reflects the rate of
interest payable on a fixed rate debt instrument.
<PAGE>   8
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 8





                 As described above, the Seller retains an ownership interest
in the Trust Property in the form of the right to receive, on a periodic basis,
amounts not used to make payments on the Notes or Certificates and, upon
payment in full of the Notes and Certificates, any Receivables remaining in the
Trust.(3)
                 3.       Default Rights.  In the event that the Trust defaults
in the payment of any interest (however, a default in the payment of interest
on the Class B Notes will not constitute an Event of Default until all of the
Class A Notes have been paid in full) and such default is not remedied within
five days, or the Trust defaults in the payment of the full amount of the
principal or any installment of the principal of any Note when the same becomes
due and payable, an Event of Default will occur and either the Indenture
Trustee or the holders of Notes representing not less than a majority of the
outstanding amount of the Notes may declare all of the Notes, including
interest accrued and unpaid, to be immediately due and payable (however, if an
Event of Default occurs, the Class B Noteholders will not have any right to
direct or to consent to any actions by the Indenture Trustee until the Class A
Notes have been paid in full).  Upon such a declaration, the Indenture Trustee
could sell the Trust Property and the proceeds therefrom would be applied to
pay the Noteholders to the extent of the outstanding amount and any accrued and
unpaid interest, before making any payments to Certificateholders.





____________________

(3)  The Over-issuance will cause the value of this interest
     to be less than the net present value of the Spread by 
     an amount equal to 2% of the initial Pool Balance. 
     Nevertheless, the net present value of the Seller's
     interest in the Spread (determined at a discount rate of
     8%) equals approximately 0.9% of the Initial Pool Balance.
<PAGE>   9
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 9





         B.      Other Factors.

                 A number of other factors support the conclusion that the
Class A Notes are, in substance, debt and that the Class B Notes should also be
considered debt.  The Notes are denominated as indebtedness and the Seller and
the Noteholders, by their purchase of the Notes, will agree to treat the Notes
for federal, state and local income and franchise tax purposes as indebtedness
of the Trust.  The terms of the Receivables differ materially from the terms of
the Notes with regard to their respective interest rates.  Moreover, Goldman
Sachs has informed us that the Receivables will have a weighted average life of
2.11 years (based on the pricing prepayment assumption).  On the other hand,
the Notes, of which there will be four classes, will have weighted average
lives of 0.27 years for the Class A-1 Notes, 1.0 years for the Class A-2 Notes,
1.97 years for the Class A-3 Notes, 2.84 years for the Class A-4 Notes, and
3.36 years for the Class B Notes (based on the pricing prepayment assumption).
The Trust will retain control and possession of the Receivables.  The Servicer
is responsible for servicing, collection and administration of the Receivables
and will bear all costs and expenses incurred in connection with such
activities, although an amount to compensate the Servicer for collection
activity is permitted by the Sale and Servicing Agreement to be periodically
withdrawn by the Servicer from the assets otherwise held by the Trust for the
benefit of the Noteholders.  The Indenture Trustee, on behalf of the
Noteholders, has the right to inspect the documentation with respect to the
Receivables that the Servicer will maintain on behalf of the Trust, a right
which is common in loan transactions.  The foregoing additional factors support
the conclusion that the transaction described in the Indenture, the Trust
Agreement and the Sale and Servicing Agreement with respect to the Notes
constitutes an issuance of debt.  Moreover, the substance of the transaction is
consistent with the characterization of the Notes as debt.
<PAGE>   10
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 10





                 Based on and subject to the foregoing, although there are no
authorities involving closely comparable situations, in our opinion the Class A
Notes will be treated as indebtedness for federal income tax purposes.

                 The Class B Notes are subordinate to the Class A Notes, and
are supported, as described above, by less credit enhancement than the Class A
Notes.  In addition, the rights of holders of Class B Notes as creditors are
limited while the Class A Notes are outstanding.  For these reasons, the Class
B Notes could be viewed as bearing certain burdens of ownership of the
Receivables.  However, despite the foregoing factors, the Class B Notes are
rated "A" or its equivalent by at least two nationally recognized rating
agencies evidencing a high degree of certainty that they will be repaid (and
thus do not bear any expected risk of losses with respect to the Receivables).
In addition, the Class B Notes do not receive any benefits of ownership of the
Receivables.  Accordingly, while the issue is not free from doubt, in our
opinion the Class B Notes should be characterized as indebtedness for federal
income tax purposes.


II.      Federal Income Tax Characterization of the Trust.

                 The Certificates are denominated as equity interests in the
Trust, and the Seller and the Certificateholders, in purchasing the
Certificates, agree to treat the Trust as a partnership for federal income tax
purposes, with the partners being the Seller and the Certificateholders.  The
Seller will at all times, possess the right to receive all of the Trust
Property not used to pay the Notes and Certificates.

                 Although, in some respects, the Trust is similar to trusts
established to hold collateral pledged as security in connection with lending
transactions, because the Trust will issue and distribute the Certificates to
third parties, and no opinion of counsel is sought that such Certificates are
debt, the Trust must be viewed as an
<PAGE>   11
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 11



entity whose characterization will be determined under Sections 7701 or 7704
and applicable Treasury Regulations promulgated thereunder.(4)

                 Section 7704 of the Code provides that, subject to certain
exceptions, a partnership the interests in which are (i) traded on an
established securities market or (ii) readily tradable on a secondary market
(or the substantial equivalent thereof) will be treated as a corporation for
federal income tax purposes.  Section 7704(c), however, excepts certain
publicly traded partnerships ("PTPs") from treatment as a corporation for tax
purposes if they have sufficient passive-type income.  Specifically, Section
7704(c) provides that a PTP shall not be treated as a corporation for tax
purposes if 90 percent or more of its gross income consists of "qualifying
income."  Qualifying income is defined by Section 7704(d) to include interest
and any gain from the sale or disposition of a capital asset.  The Trust's sole
source of income will derive from interest paid with regard to and gain
resulting from the disposition of the Receivables.

                 We note that Section 7704(d)(2) disqualifies from the category
of otherwise "qualifying income" interest that is derived in the conduct of a
"financial or insurance business."  In our view, because the Indenture Trustee,
Owner Trustee and Servicer cannot manage the assets of the Trust in any
ordinary sense, and in particular, cannot sell the Receivables (except in the
event of an Event of Default or dissolution of the Trust) and cannot acquire
additional assets, the Trust should not be found to be carrying on a financial
business.  However, the Service has not provided guidance as to what
constitutes a financial or insurance business and accordingly our conclusion is
based on our interpretation of the statutory language of Section 7704 and not
on authorities construing the statute.  Accordingly, we believe that since the





____________________

(4)  Unless otherwise indicated, all "Section" references 
     hereinafter shall be to the Code.
<PAGE>   12
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 12



Trust should not be found to be engaged in a financial business the interest
received on the Receivables will constitute qualifying income.

                 Accordingly, the Trust would qualify for the Section 7704(c)
exception to the PTP rules and would not be taxable as a corporation
thereunder, assuming that it otherwise would qualify as a partnership for
federal income tax purposes.

                 "Eligible entities" (i.e.,entities not explicitly classified
as a corporation under Treas. Reg. Section 301.7701-2(b)) with at least two
members are, by default, treated as partnerships for federal income taxation
purposes.  Treas. Reg. Section  301.7701-3(b).  The Trust, which is a business
trust formed under the laws of the State of Delaware pursuant to the Trust
Agreement, may not be treated as a trust for federal income taxes because it
may not be "simply an arrangement to protect or conserve [the Trust Property]
for beneficiaries".  Treas Reg. Section  301.7701-4(b).  Therefore, because the
Trust is not included in the list of corporate entities described in Treas.
Reg. Section 301.7701-2(b), it will be treated as a partnership for federal
income tax purposes under Treas. Reg. Section  301.7701- 3(b), if it (i) is not
a trust for federal income tax purposes and (ii) is treated as having multiple
owners.  In such a case, in our opinion the Trust will not be classified as an
association or a PTP taxable as a corporation for federal income tax purposes.

III.     Federal Tax Matters in Prospectus

                 Based on and subject to the foregoing, it is our opinion that,
under present law, the discussions presented under the captions "SUMMARY -- Tax
Status" and "CERTAIN FEDERAL INCOME TAX CONSEQUENCES" in the Prospectus,
although general in nature, to the extent that they address matters of federal
income tax law or legal conclusions with respect thereto, are correct in all
material respects.

<PAGE>   13
To the Addressees Indicated
  on Schedule A hereto
May 28, 1998
Page 13



                           *          *          *

         We express no opinion with respect to the matters addressed in this
opinion other than as set forth above, and this opinion is not to be used,
circulated, quoted or otherwise referred to for any other purpose without prior
written consent in each instance. We disclaim any obligation to update this
opinion letter for events occurring or coming to our attention after the date
hereof.


                                    Very truly yours,

                                    /s/ Skadden, Arps, Slate, Meagher & Flom LLP



<PAGE>   14





                                                                      Schedule A

Ford Credit Auto Receivables Two L.P.
The American Road
Dearborn, Michigan  48121

Ford Credit Auto Owner Trust 1998-B
c/o PNC Bank, Delaware,
      as Owner Trustee
222 Delaware Avenue
Wilmington, Delaware  19801

The Chase Manhattan Bank,
      as Indenture Trustee
Corporate Trust Administration
450 West 33rd Street, 15th floor
New York, New York 10001-2697

Goldman, Sachs & Co.,
Merrill Lynch, Pierce, Fenner
  & Smith Incorporated
  as Representatives of the several Note Underwriters,
  and as Certificate Underwriters
c/o Goldman, Sachs & Co.
85 Broad Street
New York, New York 10004


Goldman, Sachs & Co.,
  as Initial Purchaser
85 Broad Street
New York, New York 10004

Standard & Poor's Ratings Services
25 Broadway
New York, New York  10004




<PAGE>   15



Moody's Investors Service, Inc.
99 Church Street
New York, New York  10007

Fitch IBCA, Inc.
One State Street Plaza
New York, New York  10004



<PAGE>   1
                                                                     EXHIBIT 8.2

                     [FORD MOTOR CREDIT COMPANY LETTERHEAD]

                                                                    May 26, 1998


Ford Credit Auto Receivables Two L.P.
The American Road
Dearborn, Michigan 48121

     Re:  Ford Credit Auto Owner Trust 1998-B

Ladies and Gentlemen:

     I do hereby confirm that the statements set forth in the Prospectus dated
May 13, 1998, as supplemented by the Prospectus Supplement dated May 19, 1998
under the caption "Summary--Tax Status" as they relate to Michigan state tax
matters and in the Prospectus Supplement under the caption "Certain State Tax
Consequences," to the extent they constitute matters of law or legal conclusions
with respect thereto, have been prepared, reviewed or caused to be reviewed by
me and are correct in all material respects.

     I consent to the reference to me under the captions "Certain State Tax
Consequences" in the Prospectus Supplement and "Legal Opinions" in the
Prospectus and the Prospectus Supplement.


                                        Very truly yours,

                                        /s/ JERRY D. BRINGARD

<PAGE>   1
                                                                EXHIBIT 99.1


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




                          SALE AND SERVICING AGREEMENT


                                  by and among


                      FORD CREDIT AUTO OWNER TRUST 1998-B,

                                   as Issuer,


                     FORD CREDIT AUTO RECEIVABLES TWO L.P.,

                                   as Seller


                                      and


                           FORD MOTOR CREDIT COMPANY,

                                  as Servicer



                            Dated as of May 1, 1998




================================================================================
<PAGE>   2
                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                           <C>

                                    ARTICLE I

DEFINITIONS AND USAGE . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1

                                   ARTICLE II

TRUST PROPERTY  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  2

       SECTION 2.1.  Conveyance of Trust Property   . . . . . . . . . . . . .  2
       SECTION 2.2.  Representations and Warranties of the
                      Seller as to the Receivables  . . . . . . . . . . . . .  2
       SECTION 2.3.  Repurchase upon Breach   . . . . . . . . . . . . . . . .  7
       SECTION 2.4.  Custody of Receivable Files  . . . . . . . . . . . . . .  8
       SECTION 2.5.  Duties of Servicer as Custodian  . . . . . . . . . . . .  8
       SECTION 2.6.  Instructions; Authority to Act   . . . . . . . . . . . . 10
       SECTION 2.7.  Custodian's Indemnification  . . . . . . . . . . . . . . 10
       SECTION 2.8.  Effective Period and Termination   . . . . . . . . . . . 10

                                   ARTICLE III

ADMINISTRATION AND SERVICING OF
RECEIVABLES AND TRUST PROPERTY  . . . . . . . . . . . . . . . . . . . . . . . 12

       SECTION 3.1.  Duties of Servicer   . . . . . . . . . . . . . . . . . . 12
       SECTION 3.2.  Collection of Receivable Payments  . . . . . . . . . . . 13
       SECTION 3.3.  Realization Upon Receivables   . . . . . . . . . . . . . 13
       SECTION 3.4.  [Reserved]   . . . . . . . . . . . . . . . . . . . . . . 13
       SECTION 3.5.  Maintenance of Security Interests in
                      Financed Vehicles   . . . . . . . . . . . . . . . . . . 14
       SECTION 3.6.  Covenants of Servicer  . . . . . . . . . . . . . . . . . 14
       SECTION 3.7.  Purchase of Receivables Upon Breach  . . . . . . . . . . 14
       SECTION 3.8.  Servicer Fee   . . . . . . . . . . . . . . . . . . . . . 15
       SECTION 3.9.  Servicer's Certificate   . . . . . . . . . . . . . . . . 15
       SECTION 3.10. Annual Statement as to Compliance;
                      Notice of Event of Servicing
                      Termination   . . . . . . . . . . . . . . . . . . . . . 16
       SECTION 3.11. Annual Independent Certified Public
                      Accountant's Report   . . . . . . . . . . . . . . . . . 16
       SECTION 3.12. Access to Certain Documentation and
                      Information Regarding Receivables   . . . . . . . . . . 17
       SECTION 3.13. Servicer Expenses  . . . . . . . . . . . . . . . . . . . 18
</TABLE>





                                       i
<PAGE>   3
<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                           <C>

                                   ARTICLE IV

DISTRIBUTIONS; RESERVE ACCOUNT;
STATEMENTS TO NOTEHOLDERS AND CERTIFICATEHOLDERS  . . . . . . . . . . . . . . 19

       SECTION 4.1.  Accounts   . . . . . . . . . . . . . . . . . . . . . . . 19
       SECTION 4.2.  Collections  . . . . . . . . . . . . . . . . . . . . . . 23
       SECTION 4.3.  Application of Collections   . . . . . . . . . . . . . . 24
       SECTION 4.4.  Advances   . . . . . . . . . . . . . . . . . . . . . . . 24
       SECTION 4.5.  Additional Deposits  . . . . . . . . . . . . . . . . . . 26
       SECTION 4.6.  Distributions  . . . . . . . . . . . . . . . . . . . . . 27
       SECTION 4.7.  Reserve Account  . . . . . . . . . . . . . . . . . . . . 31
       SECTION 4.8.  Net Deposits   . . . . . . . . . . . . . . . . . . . . . 34
       SECTION 4.9.  Statements to Noteholders and
                      Certificateholders    . . . . . . . . . . . . . . . . . 34

                                    ARTICLE V

                             [Intentionally Omitted]

                                   ARTICLE VI

THE SELLER  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37

       SECTION 6.1.  Representations and Warranties of
                      Seller    . . . . . . . . . . . . . . . . . . . . . . . 37
       SECTION 6.2.  Liability of Seller; Indemnities   . . . . . . . . . . . 39
       SECTION 6.3.  Merger or Consolidation of, or Assumption
                      of the Obligations of, Seller   . . . . . . . . . . . . 40
       SECTION 6.4.  Limitation on Liability of Seller and
                      Others  . . . . . . . . . . . . . . . . . . . . . . . . 41
       SECTION 6.5.  Seller May Own Notes or Certificates   . . . . . . . . . 41

                                   ARTICLE VII

THE SERVICER  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43

       SECTION 7.1.  Representations of Servicer  . . . . . . . . . . . . . . 43
       SECTION 7.2.  Indemnities of Servicer  . . . . . . . . . . . . . . . . 44
       SECTION 7.3.  Merger or Consolidation of, or Assumption
                      of the Obligations of, Servicer   . . . . . . . . . . . 47
       SECTION 7.4.  Limitation on Liability of Servicer and
                      Others  . . . . . . . . . . . . . . . . . . . . . . . . 47
       SECTION 7.5.  Delegation of Duties   . . . . . . . . . . . . . . . . . 48
</TABLE>





                                       ii
<PAGE>   4
<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                           <C>
       SECTION 7.6.  Ford Credit Not to Resign as Servicer  . . . . . . . . . 48
       SECTION 7.7.  Servicer May Own Notes or Certificates   . . . . . . . . 49

                                  ARTICLE VIII

SERVICING TERMINATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . 50

       SECTION 8.1.  Events of Servicing Termination  . . . . . . . . . . . . 50
       SECTION 8.2.  Appointment of Successor Servicer  . . . . . . . . . . . 52
       SECTION 8.3.  Repayment of Advances  . . . . . . . . . . . . . . . . . 53
       SECTION 8.4.  Notification to Noteholders and
                      Certificateholders  . . . . . . . . . . . . . . . . . . 53
       SECTION 8.5.  Waiver of Past Events of Servicing
                      Termination   . . . . . . . . . . . . . . . . . . . . . 53

                                   ARTICLE IX

TERMINATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55

       SECTION 9.1.  Optional Purchase of All Receivables   . . . . . . . . . 55
       SECTION 9.2.  Succession Upon Satisfaction and Discharge
                      of Indenture  . . . . . . . . . . . . . . . . . . . . . 55

                                    ARTICLE X

MISCELLANEOUS PROVISIONS  . . . . . . . . . . . . . . . . . . . . . . . . . . 56

       SECTION 10.1.  Amendment   . . . . . . . . . . . . . . . . . . . . . . 56
       SECTION 10.2.  Protection of Title to Trust  . . . . . . . . . . . . . 58
       SECTION 10.3.  Governing Law   . . . . . . . . . . . . . . . . . . . . 61
       SECTION 10.4.  Notices   . . . . . . . . . . . . . . . . . . . . . . . 61
       SECTION 10.5.  Severability of Provisions  . . . . . . . . . . . . . . 62
       SECTION 10.6.  Assignment  . . . . . . . . . . . . . . . . . . . . . . 62
       SECTION 10.7.  Further Assurances  . . . . . . . . . . . . . . . . . . 62
       SECTION 10.8.  No Waiver; Cumulative Remedies  . . . . . . . . . . . . 62
       SECTION 10.9.  Third-Party Beneficiaries   . . . . . . . . . . . . . . 63
       SECTION 10.10. Actions by Noteholders or
                       Certificateholders   . . . . . . . . . . . . . . . . . 63
       SECTION 10.11. Agent for Service   . . . . . . . . . . . . . . . . . . 63
       SECTION 10.12. No Bankruptcy Petition.   . . . . . . . . . . . . . . . 64
       SECTION 10.13. Limitation of Liability of Owner
                       Trustee and Indenture Trustee  . . . . . . . . . . . . 64
       SECTION 10.14. Third-Party Beneficiary   . . . . . . . . . . . . . . . 65
       SECTION 10.15. Savings Clause  . . . . . . . . . . . . . . . . . . . . 65
</TABLE>





                                      iii
<PAGE>   5
<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
       <S>                  <C>                                             <C>
       SCHEDULE A           Schedule of Receivables   . . . . . . . . . . . SA-1

       SCHEDULE B           Location of Receivable Files  . . . . . . . . . SB-1

       APPENDIX A           Definitions and Usage   . . . . . . . . . . . . AA-1
</TABLE>





                                       iv

<PAGE>   6
             SALE AND SERVICING AGREEMENT, dated as of May 1, 1998 (as from time
to time amended, supplemented or otherwise modified and in effect, this
"Agreement"), by and among FORD CREDIT AUTO OWNER TRUST 1998-B (the "Issuer"),
a Delaware business trust, FORD CREDIT AUTO RECEIVABLES TWO L.P., a Delaware
limited partnership, as seller (the "Seller"), and FORD MOTOR CREDIT COMPANY, a
Delaware corporation, as servicer (the "Servicer").

              WHEREAS, the Issuer desires to acquire a portfolio of receivables
arising in connection with motor vehicle retail installment sale contracts
generated by Ford Motor Credit Company in the ordinary course of its business
and conveyed to the Seller;

              WHEREAS, the Seller is willing to convey such receivables to the
Issuer; and

              WHEREAS, Ford Motor Credit Company is willing to service such
receivables on behalf of the Issuer;

              NOW, THEREFORE, in consideration of the premises and the mutual
covenants herein contained, and other good and valuable consideration, the
receipt and sufficiency of which is hereby acknowledged, the parties hereto,
intending to be legally bound, agree as follows:


                                   ARTICLE I

                             DEFINITIONS AND USAGE

              Except as otherwise specified herein or as the context may
otherwise require, capitalized terms used but not otherwise defined herein are
defined in Appendix A hereto, which also contains rules as to usage that shall
be applicable herein.
<PAGE>   7
                                   ARTICLE II

                                 TRUST PROPERTY


              SECTION 2.1.  Conveyance of Trust Property.  In consideration of
the Issuer's delivery to, or upon the order of, the Seller of the Notes and the
Certificates in an aggregate principal amount equal to approximately   102% of
the Initial Pool Balance, the Seller does hereby irrevocably transfer, assign
and otherwise convey to the Issuer without recourse (subject to the obligations
herein) all right, title and interest of the Seller, whether now owned or
hereafter acquired, in and to the Trust Property.  The transfer, assignment and
conveyance made hereunder shall not constitute and is not intended to result in
an assumption by the Issuer of any obligation of the Seller to the Obligors,
the Dealers or any other Person in connection with the Receivables and the
other Trust Property or any agreement, document or instrument related thereto.

              SECTION 2.2.  Representations and Warranties of the Seller as to
the Receivables.  The Seller makes the following representations and warranties
as to the Receivables on which the Issuer shall be deemed to have relied in
accepting the Receivables.  Such representations and warranties speak as of the
execution and delivery of this Agreement, but shall survive the transfer,
assignment and conveyance of the Receivables to the Issuer and the pledge
thereof to the Indenture Trustee pursuant to the Indenture.

              (i)  Characteristics of Receivables.  Each Receivable (a) shall
have been originated in the United States of America by a Dealer for 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 Ford Credit, which in turn shall have
purchased such Receivable from such Dealer under an existing dealer agreement
with Ford Credit, and shall have been validly assigned by such Dealer to Ford
Credit, which in turn shall have been validly assigned by Ford Credit to the
Seller in accordance with its terms, (b) shall have created or shall create a
valid, subsisting, and enforceable first priority security interest in favor of
Ford



                                      2
<PAGE>   8
Credit in the Financed Vehicle, which security interest has been assigned by
Ford Credit to the Seller, which in turn shall be assignable by the Seller to
the Issuer, (c) 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, (d) 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 and yield interest at the
Annual Percentage Rate, (e) shall provide for, in the event that such contract
is prepaid, a prepayment that fully pays the Principal Balance, and (f) is a
Precomputed Receivable or a Simple Interest Receivable.

              (ii)  Schedule of Receivables.  The information set forth in the
Schedule of Receivables shall be true and correct in all material respects as
of the opening of business on the Cutoff Date, and no selection procedures
believed to be adverse to the Noteholders or the Certificateholders shall have
been utilized in selecting the Receivables from those receivables which meet
the criteria contained herein.  The computer tape or other listing regarding
the Receivables made available to the Issuer and its assigns (which computer
tape or other listing is required to be delivered as specified herein) is true
and correct in all respects.

              (iii)  Compliance with Law.  Each Receivable and the sale of the
Financed Vehicle shall have complied at the time it was originated or made and
at the execution of this Agreement 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 Federal Reserve Board's Regulations B and Z,
and State adaptations of the National Consumer Act and of the Uniform Consumer
Credit Code, and other consumer credit laws and equal credit opportunity and
disclosure laws.

              (iv)  Binding Obligation.  Each Receivable shall represent the
genuine, legal, valid, and binding





                                       3
<PAGE>   9
payment obligation in writing of the Obligor, enforceable by the holder thereof
in accordance with its terms subject to the effect of bankruptcy, insolvency,
reorganization, or other similar laws affecting the enforcement of creditors'
rights generally.

              (v)  No Government Obligor.  None of the Receivables shall be 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.

              (vi)  Security Interest in Financed Vehicle.  Immediately prior
to the transfer, assignment and conveyance thereof, each Receivable shall be
secured by a validly perfected first security interest in the Financed Vehicle
in favor of Ford Credit as secured party or all necessary and appropriate
actions shall have been commenced that would result in the valid perfection of
a first security interest in the Financed Vehicle in favor of Ford Credit as
secured party.

              (vii)  Receivables in Force.  No Receivable shall have been
satisfied, subordinated, or rescinded, nor shall any Financed Vehicle have been
released from the lien granted by the related Receivable in whole or in part.

              (viii)  No Waiver.  No provision of a Receivable shall have been
waived.

              (ix)  No Defenses.  No right of rescission, setoff, counterclaim,
or defense shall have been asserted or threatened with respect to any
Receivable.

              (x)  No Liens.  To the best of the Seller's knowledge, no liens
or claims shall have been filed for work, labor, or materials relating to a
Financed Vehicle that shall be liens prior to, or equal or coordinate with, the
security interest in the Financed Vehicle granted by the Receivable.

              (xi)  No Default.  Except for payment defaults continuing for a
period of not more than thirty (30) days as of the Cutoff Date, no default,
breach, violation, or event permitting acceleration under the terms of any
Receivable shall have occurred; and no continuing condition that with notice or
the lapse of time would constitute





                                       4
<PAGE>   10
a default, breach, violation, or event permitting acceleration under the terms
of any Receivable shall have arisen; and Ford Credit shall not waive any of the
foregoing.

              (xii)  Insurance.  Ford Credit, in accordance with its customary
procedures, shall have determined that the Obligor has obtained or agreed to
obtain physical damage insurance covering the Financed Vehicle.

              (xiii)  Title.  It is the intention of the Seller that the
transfer and assignment herein contemplated constitute an absolute transfer of
the Receivables from the Seller to the Issuer and that the beneficial interest
in and title to the Receivables 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.  No Receivable has been conveyed, transferred, assigned, or
pledged by the Seller to any Person other than the Issuer.  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, encumbrances,
security interests, and rights of others and, immediately upon the transfer
thereof, the Issuer shall have good and marketable title to each Receivable,
free and clear of all Liens, encumbrances, security interests, and rights of
others; and the transfer has been perfected under the UCC.

              (xiv)  Valid Assignment.  No Receivable shall have been
originated in, or shall be subject to the laws of, any jurisdiction under which
the transfer, assignment and conveyance of such Receivable under this Agreement
or pursuant to transfers of the Notes or the Certificates shall be unlawful,
void, or voidable.  The Seller has not entered into any agreement with any
account debtor that prohibits, restricts or conditions the assignment of any
portion of the Receivables.

              (xv)  All Filings Made.  All filings (including, without
limitation, UCC filings) necessary in any jurisdiction to give the Issuer a
first perfected ownership interest in the Receivables, and to give the
Indenture Trustee a first perfected security interest therein, shall have been
made.





                                       5
<PAGE>   11
              (xvi)  Chattel Paper.  Each Receivable constitutes "chattel
paper" as defined in the UCC.

              (xvii)  One Original.  There shall be only one original executed
copy of each Receivable.

              (xviii)  New and Used Vehicles.  Approximately   70.0% of the
aggregate Principal Balance of the Receivables, constituting 62.8% of the
number of Receivables, as of the Cutoff Date, represent vehicles financed at
new vehicle rates, and the remainder of the Receivables represent vehicles
financed at used vehicle rates.

              (xix)  Amortization Type.  By aggregate Principal Balance as of
the Cutoff Date, approximately 22.9% of the Receivables constitute Precomputed
Receivables and 77.1% of the Receivables constitute Simple Interest
Receivables.

              (xx)  Origination.  Each Receivable shall have an origination
date on or after February 1, 1996.

              (xxi)  Maturity of Receivables.  Each Receivable shall have an
original maturity of not greater than sixty (60) months.

              (xxii)  Minimum Annual Percentage Rate.  Each Receivable shall
have an Annual Percentage Rate equal to or greater than 7.75%.

              (xxiii)  Scheduled Payments.  Each Receivable shall have a first
Scheduled Payment due, in the case of Precomputed Receivables, or a first
scheduled due date, in the case of Simple Interest Receivables, on or prior to
May 31, 1998 and no Receivable shall have a payment that is more than thirty
(30) days overdue as of the Cutoff Date.

              (xxiv)  Location of Receivable Files.  The Receivable Files shall
be kept at one or more of the locations listed in Schedule B hereto.

              (xxv)  No Extensions.  The number of Scheduled Payments, in the
case of Precomputed Receivables, and the number of scheduled due dates, in the
case of Simple Interest Receivables, shall not have been extended on any
Receivable on or before the Cutoff Date.





                                       6
<PAGE>   12
              (xxvi)  Rating Agencies.  The rating agencies rating the Notes
and the Class C Certificates are Moody's, Standard & Poor's and Fitch and the
rating agencies rating the Class D Certificates are Standard & Poor's and
Fitch.

              (xxvii)  Agreement.  The representations and warranties of the
Seller in Section 6.1 are true and correct.

              (xxviii)  No Receivables Originated in Alabama or Pennsylvania.
No Receivable shall have been originated in Alabama or Pennsylvania.

              SECTION 2.3.  Repurchase upon Breach.  The Seller, the Servicer,
the Issuer or the Owner Trustee, as the case may be, shall inform the other
parties to this Agreement, the Indenture Trustee and Ford Credit promptly, in
writing, upon the discovery of any breach of the Seller's representations and
warranties made by the Seller pursuant to Section 2.2.  Unless the breach shall
have been cured by the last day of the second Collection Period following the
discovery, the Indenture Trustee shall enforce the obligation of the Seller
under this Section 2.3, and, if necessary, the Seller or the Indenture Trustee
shall enforce the obligation of Ford Credit under the Purchase Agreement, to
repurchase any Receivable materially and adversely affected by the breach as of
such last day (or, at the Seller's option, the last day of the first Collection
Period following the discovery).  In consideration of the purchase of the
Receivable, the Seller shall remit the Purchase Amount, in the manner specified
in Section 4.5.  The sole remedy of the Issuer, the Owner Trustee, the
Indenture Trustee, the Noteholders or the Certificateholders with respect to a
breach of the Seller's representations and warranties pursuant to Section 2.2
shall be to require the Seller to repurchase Receivables pursuant to this
Section 2.3 or to enforce the obligation of Ford Credit to the Seller to
repurchase such Receivables pursuant to the Purchase Agreement.  Neither the
Owner Trustee nor the Indenture Trustee shall have any duty to conduct an
affirmative investigation as to the occurrence of any condition requiring the
repurchase of any Receivable pursuant to this Section 2.3 or the eligibility of
any Receivable for purposes of this Agreement.





                                       7
<PAGE>   13
              SECTION 2.4.  Custody of Receivable Files.  To assure uniform
quality in servicing the Receivables and to reduce administrative costs, the
Issuer, upon the execution and delivery of this Agreement, hereby revocably
appoints the Servicer, and the Servicer hereby accepts such appointment, to act
as the agent of the Issuer and the Indenture Trustee as custodian of the
following documents or instruments, which are hereby constructively delivered
to the Indenture Trustee, as pledgee of the Issuer pursuant to the Indenture,
with respect to each Receivable:

                     (i)   The original of the Receivable.

                     (ii)  The original credit application fully executed by
       the Obligor or a photocopy thereof or a record thereof on a computer
       file or disc or on microfiche.

                     (iii)  The original certificate of title or such documents
       that the Servicer or Ford Credit shall keep on file, in accordance with
       its customary procedures, evidencing the security interest of Ford
       Credit in the Financed Vehicle.

                     (iv)  Any and all other documents (including any computer
       file or disc or microfiche) that the Servicer or the Seller shall keep
       on file, in accordance with its customary procedures, relating to a
       Receivable, an Obligor, or a Financed Vehicle.

              The Servicer shall provide an Officer's Certificate to the Issuer
and the Indenture Trustee confirming that the Servicer has received on behalf
of the Issuer and the Indenture Trustee all the documents and instruments
necessary for the Servicer to act as the agent of the Issuer and the Indenture
Trustee for the purposes set forth in this Section 2.4, including the documents
referred to herein, and the Issuer and the Indenture Trustee are hereby
authorized to rely on such Officer's Certificate.

              SECTION 2.5.  Duties of Servicer as Custodian.

              (a)    Safekeeping. The Servicer shall hold the Receivable Files
for the benefit of the Issuer and the Indenture Trustee and maintain such
accurate and complete





                                       8
<PAGE>   14
accounts, records, and computer systems pertaining to each Receivable File as
shall enable the Servicer and the Issuer to comply with the terms and
conditions of this Agreement, and the Indenture Trustee to comply with the
terms and conditions of the Indenture.  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.  In accordance with its customary practices with respect
to its retail installment sale contracts, the Servicer shall conduct, or cause
to be conducted, periodic audits of the Receivable Files held by it under this
Agreement, and of the related accounts, records, and computer systems, in such
a manner as shall enable the Issuer or the Indenture Trustee to verify the
accuracy of the Servicer's record keeping.  The Servicer shall promptly report
to the Issuer and the Indenture Trustee any failure on its part to hold the
Receivable Files and maintain its accounts, records, and computer systems as
herein provided and promptly take appropriate action to remedy any such
failure.  Nothing herein shall be deemed to require an initial review or any
periodic review by the Issuer, the Owner Trustee or the Indenture Trustee of
the Receivable Files.

              (b)  Maintenance of and Access to Records.  The Servicer shall
maintain each Receivable File at one of its offices specified in Schedule B to
this Agreement, or at such other office as shall be specified to the Issuer and
the Indenture Trustee by written notice not later than ninety (90) days after
any change in location.  The Servicer shall make available to the Issuer and
the Indenture Trustee or their duly authorized representatives, attorneys, or
auditors a list of locations of the Receivable Files, the Receivable Files, and
the related accounts, records, and computer systems maintained by the Servicer
at such times as the Issuer or the Indenture Trustee shall instruct.

              (c)  Release of Documents.  Upon written instructions from the
Indenture Trustee, the Servicer shall release any document in the Receivable
Files to the Indenture Trustee, the Indenture Trustee's agent or the Indenture
Trustee's designee, as the case may be, at such place or places as the
Indenture Trustee may designate,





                                       9
    
<PAGE>   15
as soon thereafter as is practicable.  Any document so released shall be
handled by the Indenture Trustee with due care and returned to the Servicer for
safekeeping as soon as the Indenture Trustee or its agent or designee, as the
case may be, shall have no further need therefor.

              SECTION 2.6.  Instructions; Authority to Act. All instructions
from the Indenture Trustee shall be in writing and signed by an Authorized
Officer of the Indenture Trustee, and the Servicer shall be deemed to have
received proper instructions with respect to the Receivable Files upon its
receipt of such written instructions.

              SECTION 2.7.  Custodian's Indemnification.  The Servicer as
custodian shall indemnify the Issuer, the Owner Trustee and the Indenture
Trustee for any and all liabilities, obligations, losses, compensatory damages,
payments, costs, or expenses of any kind whatsoever that may be imposed on,
incurred, or asserted against the Issuer, the Owner Trustee or the Indenture
Trustee 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 Receivable
Files; provided, however, that the Servicer shall not be liable (i) to the
Issuer for any portion of any such amount resulting from the willful
misfeasance, bad faith, or negligence of the Indenture Trustee, the Owner
Trustee or the Issuer, (ii) to the Owner Trustee for any portion of any such
amount resulting from the willful misfeasance, bad faith, or negligence of the
Indenture Trustee, the Owner Trustee or the Issuer and (iii) to the Indenture
Trustee for any portion of any such amount resulting from the willful
misfeasance, bad faith, or negligence of the Indenture Trustee, the Owner
Trustee or the Issuer.

              SECTION 2.8.  Effective Period and Termination. The Servicer's
appointment as custodian shall become effective as of the Cutoff Date and shall
continue in full force and effect until terminated pursuant to this Section
2.8.  If Ford Credit shall resign as Servicer in accordance with the provisions
of this Agreement or if all of the rights and obligations of the Servicer shall
have been terminated under Section 8.1, the appointment of the Servicer as
custodian hereunder may be terminated by the Indenture Trustee, or by the
Noteholders of Notes evidencing not less than 25% of the principal amount of
the Notes Outstanding or, with the consent of Noteholders





                                       10
<PAGE>   16
of Notes evidencing not less than 25% of the principal amount of the Notes
Outstanding, by the Owner Trustee or by Certificateholders of Certificates
evidencing not less than 25% of the Aggregate Certificate Balance, in the same
manner as the Indenture Trustee or such Securityholders may terminate the
rights and obligations of the Servicer under Section 8.1.  As soon as
practicable after any termination of such appointment, the Servicer shall
deliver the Receivable Files and the related accounts and records maintained by
the Servicer to the Indenture Trustee or the Indenture Trustee's agent at such
place or places as the Indenture Trustee may reasonably designate.





                                       11
<PAGE>   17
                                  ARTICLE III

                        ADMINISTRATION AND SERVICING OF
                         RECEIVABLES AND TRUST PROPERTY

              SECTION 3.1.  Duties of Servicer.  The Servicer shall manage,
service, administer, and make collections on the Receivables with reasonable
care, using that degree of skill and attention that the Servicer exercises with
respect to all comparable receivables that it services for itself or others.
The Servicer's duties shall include collection and posting of all payments,
responding to inquiries of Obligors on such Receivables, investigating
delinquencies, sending payment coupons to Obligors, reporting tax information
to Obligors, accounting for collections, furnishing monthly and annual
statements to the Owner Trustee and the Indenture Trustee with respect to
distributions, and making Advances pursuant to Section 4.4.  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 hereby authorized and empowered to execute and deliver, on behalf
of itself, the Issuer, the Owner Trustee, the Indenture Trustee, the
Noteholders, the Certificateholders, 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 Owner Trustee (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 the Receivable,
the Owner Trustee shall, at the Servicer's expense and direction, take steps to
enforce the Receivable, including bringing suit in its name or the names of the
Indenture Trustee, the Noteholders, the Certificateholders, or any of them.
The Owner Trustee shall furnish the Servicer with any powers of attorney and
other documents reasonably necessary or appropriate to enable the Servicer to
carry out its servicing and administrative duties hereunder.  The Servicer, at
its





                                       12
<PAGE>   18
expense, shall obtain on behalf of the Issuer or the Owner Trustee all
licenses, if any, required by the laws of any jurisdiction to be held by the
Issuer or the Owner Trustee in connection with ownership of the Receivables,
and shall make all filings and pay all fees as may be required in connection
therewith during the term hereof.

              SECTION 3.2.  Collection of Receivable Payments.  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 receivables that it services for itself or others.  Subject to
Sections 3.6(iii) and (iv), the Servicer may grant extensions, rebates, or
adjustments on a Receivable; 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 purchase the Receivable in the
manner provided in Section 3.7.  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.

              SECTION 3.3.  Realization Upon Receivables.  On behalf of the
Issuer, the Servicer shall use reasonable 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.  The Servicer shall
follow such customary and usual practices and procedures as it shall deem
necessary or advisable in its servicing of comparable receivables, which may
include reasonable efforts to realize upon any Dealer Recourse and selling the
Financed Vehicle at public or private sale.  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 discretion that such repair and/or repossession will increase the
Liquidation Proceeds by an amount greater than the amount of such expenses.

              SECTION 3.4.  [Reserved].





                                       13
<PAGE>   19
              SECTION 3.5.  Maintenance of Security Interests in Financed
Vehicles.  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.
The Issuer hereby authorizes the Servicer to take such steps as are necessary
to re-perfect such security interest on behalf of the Issuer and the Indenture
Trustee in the event of the relocation of a Financed Vehicle or for any other
reason.

              SECTION 3.6.  Covenants of Servicer.  The Servicer shall not (i)
release the Financed Vehicle securing each such Receivable from the security
interest granted by such Receivable in whole or in part except in the event of
payment in full by or on behalf of the Obligor thereunder or repossession, (ii)
impair the rights of the Noteholders or the Certificateholders in the
Receivables, (iii) change the Annual Percentage Rate with respect to any
Receivable, or (iv) modify the Amount Financed or the total number of Scheduled
Payments (in the case of a Precomputed Receivable) or the total number of
originally scheduled due dates (in the case of a Simple Interest Receivable).

              SECTION 3.7.  Purchase of Receivables Upon Breach.  The Seller,
the Servicer or the Owner Trustee, as the case may be, shall inform the other
parties to this Agreement promptly, in writing, upon the discovery of any
breach pursuant to Section 3.2, 3.5 or 3.6.  Unless the breach shall have been
cured by the last day of the second Collection Period following such discovery
(or, at the Servicer's election, the last day of the first following Collection
Period), the Servicer shall purchase any Receivable materially and adversely
affected by such breach as determined by the Indenture Trustee (which shall
include any Receivable as to which a breach of Section 3.6 has occurred).  In
consideration of the purchase of such Receivable, the Servicer shall remit the
Purchase Amount in the manner specified in Section 4.5.  For purposes of this
Section 3.7, the Purchase Amount shall consist in part of a release by the
Servicer of all rights of reimbursement with respect to Outstanding Advances on
the Receivable.  The sole remedy of the Issuer, the Owner Trustee, the
Indenture Trustee, the Noteholders or the Certificateholders with respect to a





                                       14
<PAGE>   20
breach pursuant to Section 3.2, 3.5 or 3.6 shall be to require the Servicer to
purchase Receivables pursuant to this Section 3.7.

              SECTION 3.8.  Servicer Fee.  The Servicer shall be entitled to
any interest earned on the amounts deposited in the Collection Account and the
Payahead Account during each Collection Period plus all late fees, prepayment
charges (including, in the case of a Receivable that provides for payments
according to the "Rule of 78's" and 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 78's"), and other administrative fees and expenses or
similar charges allowed by applicable law with respect to Receivables during
each Collection Period (the "Supplemental Servicing Fee").  The Servicer also
shall be entitled to the Servicing Fee, as provided herein.

              SECTION 3.9.  Servicer's Certificate.  (a)  On or about the tenth
day of each calendar month, the Servicer shall deliver to the Owner Trustee,
each Note Paying Agent and Certificate Paying Agent, the Indenture Trustee and
the Seller, with a copy to the Rating Agencies, a Servicer's Certificate
containing all information (including all specific dollar amounts) necessary to
make the transfers and distributions pursuant to Sections 4.3, 4.4, 4.5, 4.6
and 4.7 for the Collection Period preceding the date of such Servicer's
Certificate, together with the written statements to be furnished by the Owner
Trustee to Certificateholders pursuant to Section 4.9 and by the Indenture
Trustee to the Noteholders pursuant to Section 4.9 hereof and Section 6.6 of
the Indenture.  Receivables purchased or to be purchased by the Servicer or the
Seller shall be identified by the Servicer by the Seller's account number with
respect to such Receivable (as specified in the Schedule of Receivables).

              (b)    On or about the fifth (but in no event later than the
tenth) calendar day of each calendar month, the Servicer shall deliver to the
respective underwriters of the Notes and the Certificates the Note Pool Factor
for each Class of Notes and the Certificate Pool Factor for each Class of
Certificates as of the close of business on the Distribution Date occurring in
that month.





                                       15
<PAGE>   21
              SECTION 3.10.  Annual Statement as to Compliance; Notice of Event
of Servicing Termination.  (a)  The Servicer shall deliver to the Owner
Trustee, the Indenture Trustee and each Rating Agency on or before April 30 of
each year beginning April 30, 1999, an Officer's Certificate, dated as of
December 31 of the preceding calendar year, stating that (i) a review of the
activities of the Servicer during the preceding 12-month (or shorter) period
and of its performance under the 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 officer and the
nature and status thereof.  A copy of such Officer's Certificate and the report
referred to in Section 3.11 may be obtained by any Certificateholder by a
request in writing to the Owner Trustee, or by any Noteholder or Person
certifying that it is a Note Owner by a request in writing to the Indenture
Trustee, in either case addressed to the applicable Corporate Trust Office.
Upon the telephone request of the Owner Trustee, the Indenture Trustee shall
promptly furnish the Owner Trustee a list of Noteholders as of the date
specified by the Owner Trustee.

              (b)  The Servicer shall deliver to the Owner Trustee, the
Indenture Trustee and each Rating Agency  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 an Event of
Servicing Termination under Section 8.1.  The Seller shall deliver to the Owner
Trustee, the Indenture Trustee and each Rating Agency 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 an Event of
Servicing Termination under clause (ii) of Section 8.1

              SECTION 3.11.  Annual Independent Certified Public Accountant's
Report.  The Servicer shall cause a firm of independent certified public
accountants, who may also render other services to the Servicer or to the





                                       16
<PAGE>   22
Seller or to Ford Credit, to deliver to the Owner Trustee and the Indenture
Trustee on or before April 30 of each year beginning April 30, 1999 with
respect to the prior calendar year a report addressed to the Board of Directors
of the Servicer and to the Owner Trustee and the Indenture Trustee, to the
effect that such firm has audited the financial statements of the Servicer and
issued its report thereon and that such audit (1) was made in accordance with
generally accepted auditing standards, (2) included tests relating to
automotive loans serviced for others in accordance with the requirements of the
Uniform Single Attestation Program for Mortgage Bankers (the "Program"), to the
extent the procedures in such Program are applicable to the servicing
obligations set forth in this Agreement, and (3) except as described in the
report, disclosed no exceptions or errors in the records relating to automobile
and light truck loans serviced for others that such firm is required to report
under the Program.

              The 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 3.12.  Access to Certain Documentation and Information
Regarding Receivables.  The Servicer shall provide to the Certificateholders,
the Indenture Trustee and the Noteholders access to the Receivable Files in
such cases where the Certificateholders, the Indenture Trustee or the
Noteholders shall be required by applicable statutes or regulations to review
such documentation.  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 3.12 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 3.12.  The Servicer shall provide such
information with respect to the Receivables as the Rating Agencies may
reasonably request, including as soon as practicable a periodic report of the
aggregate principal balance of Receivables which become Liquidated Receivables
during each Collection Period.





                                       17
<PAGE>   23
              SECTION 3.13.  Servicer Expenses.  The Servicer shall be required
to pay all expenses incurred by it in connection with its activities hereunder,
including fees and disbursements of the Owner Trustee and the Indenture
Trustee, independent accountants, taxes imposed on the Servicer and expenses
incurred in connection with distributions and reports to Noteholders and
Certificateholders.





                                       18
<PAGE>   24
                                   ARTICLE IV

                        DISTRIBUTIONS; RESERVE ACCOUNT;
                STATEMENTS TO NOTEHOLDERS AND CERTIFICATEHOLDERS

              SECTION 4.1.  Accounts.  (a) The Servicer shall, prior to the
Closing Date, establish and maintain a segregated trust account in the name
"The Chase Manhattan Bank as Indenture Trustee, as secured party from Ford
Credit Auto Owner Trust 1998-B", at a Qualified Institution or Qualified Trust
Institution (which shall initially be the corporate trust department of The
Chase Manhattan Bank), which shall be designated as the "Collection Account".
Initially, the Collection Account shall be account number C-27645_and shall
include any successor or replacement accounts thereto.  The Collection Account
shall be under the sole dominion and control of the Indenture Trustee;
provided, that the Servicer may make deposits to and direct the Indenture
Trustee in writing to make withdrawals from the Collection Account in
accordance with the terms of the Basic Documents.  The Collection Account will
be established and maintained pursuant to an account agreement which specifies
New York law as the governing law.  In addition, the Collection Account shall
be established and maintained at a Qualified Institution or Qualified Trust
Institution which agrees in writing that for so long as the Notes are
outstanding it will comply with entitlement orders (as defined in Article 8 of
the UCC) originated by the Indenture Trustee without further consent of the
Issuer.  All monies deposited from time to time in the Collection Account shall
be held by the Indenture Trustee as secured party for the benefit of the
Noteholders and, after payment in full of the Notes, as agent of the Owner
Trustee and as part of the Trust Property.  All deposits to and withdrawals
from the Collection Account shall be made only upon the terms and conditions of
the Basic Documents.

              If the Servicer is required to remit collections pursuant to the
first sentence of Section 4.2, all amounts held in the Collection Account
shall, to the extent permitted by applicable law, rules and regulations, be
invested, as directed in writing by the Servicer, by the bank or trust company
then maintaining the Collection Account in Permitted Investments that mature
not later than the Business Day immediately prior to the Distribution Date for
the Collection Period to





                                       19
<PAGE>   25
which such amounts relate and such Permitted Investments shall be held to
maturity.  All interest and other income (net of losses and investment
expenses) on funds on deposit in the Collection Account shall be withdrawn from
the Collection Account at the written direction of the Servicer and shall be
paid to the Servicer.  In the event that the Collection Account is no longer to
be maintained at the corporate trust department of The Chase Manhattan Bank,
the Servicer shall, with the Indenture Trustee's or Owner Trustee's assistance
as necessary, cause the Collection Account to be moved to a Qualified
Institution or a Qualified Trust Institution within ten (10) Business Days (or
such longer period not to exceed thirty (30) calendar days as to which each
Rating Agency may consent).

              (b)  The Servicer shall, prior to the Closing Date, establish and
maintain an administrative subaccount within the Collection Account at the bank
or trust company then maintaining the Collection Account, which subaccount
shall be designated as the "Principal Distribution Account".  The Principal
Distribution Account is established and maintained solely for administrative
purposes.

              (c)  The Servicer shall, prior to the Closing Date, establish and
maintain two segregated trust accounts, each in the name "PNC Bank, Delaware as
Owner Trustee" at a Qualified Institution or Qualified Trust Institution (which
shall initially be the corporate trust department of PNC Bank, Delaware), which
shall be designated as the "Certificate Interest Distribution Account" and the
"Certificate Principal Distribution Account", respectively.  Each Certificate
Distribution Account shall be under the sole dominion and control of the Owner
Trustee.  All monies deposited from time to time in each Certificate 
Distribution Account pursuant to this Agreement and the Indenture shall be held
by the Owner Trustee as part of the Trust Property and shall be applied as
provided in the Basic Documents.  In the event that either Certificate
Distribution Account is no longer to be maintained at the corporate trust
department of PNC Bank, Delaware, the Servicer shall, with the Owner Trustee's
assistance as necessary, cause such Certificate Distribution Account to be moved
to a Qualified Institution or a Qualified Trust Institution within ten (10)
Business Days (or such longer period not to exceed thirty (30) calendar days as
to which each Rating Agency may





                                       20
<PAGE>   26
consent).  Each Certificate Distribution Account will be established and
maintained pursuant to an account agreement which specifies New York law as the
governing law.

              (d)  The Servicer shall, prior to the Closing Date, establish and
maintain a segregated trust account in the name of "The Chase Manhattan Bank as
Indenture Trustee" at a Qualified Institution or Qualified Trust Institution
(which shall initially be the corporate trust department of The Chase Manhattan
Bank), which shall be designated as the "Payahead Account".  The Payahead
Account shall be held in trust for the benefit of the Obligors.  The Payahead
Account shall be under the sole dominion and control of the Indenture Trustee;
provided that the Servicer may make deposits to and direct the Indenture
Trustee in writing to make withdrawals from the Payahead Account in accordance
with the Basic Documents.  The Payahead Account shall not be a part of the
Trust Property.  All deposits to and withdrawals from the Payahead Account
shall be made only upon the terms and conditions of the Basic Documents.

              If the Servicer is required to remit collections pursuant to the
first sentence of Section 4.2, all amounts held in the Payahead Account shall,
to the extent permitted by applicable law, rules and regulations, be invested,
as directed in writing by the Servicer, by the bank or trust company then
maintaining the Payahead Account in Permitted Investments that mature not later
than the Business Day immediately prior to the Distribution Date for the
Collection Period to which such amounts relate and such Permitted Investments
shall be held to maturity.  All interest and other income (net of losses and
investment expenses) on funds on deposit in the Payahead Account shall be
withdrawn from the Payahead Account at the direction of the Servicer and shall
be paid to the Servicer.  In the event that the Payahead Account is no longer
to be maintained at the corporate trust department of The Chase Manhattan Bank,
the Servicer shall, with the Indenture Trustee's or Owner Trustee's assistance
as necessary, cause the Payahead Account to be moved to a Qualified Institution
or a Qualified Trust Institution within ten (10) Business Days (or such longer
period not to exceed thirty (30) calendar days as to which each Rating Agency
may consent).





                                       21
<PAGE>   27
              (e)  Notwithstanding the provisions of clause (d) above and of
Section 4.6(a)(ii), for so long as (i) Ford Credit is the Servicer, (ii) the
rating of Ford Credit's short-term unsecured debt is at least P-1 by Moody's,
is at least A-1 by Standard & Poor's and is at least F-1 by Fitch and (iii) no
Event of Servicing Termination shall have occurred (each, a "Monthly Remittance
Condition"), Payaheads need not be remitted to and deposited in the Payahead
Account but instead may be remitted to and held by the Servicer.  So long as
each Monthly Remittance Condition is satisfied, the Servicer shall not be
required to segregate or otherwise hold separate any Payaheads remitted to the
Servicer as aforesaid but shall be required to remit Payaheads to the Collection
Account in accordance with Section 4.6(a)(i).  At any time as any Monthly
Remittance Condition is not satisfied, the Servicer shall deposit in the
Payahead Account the amount of any Payaheads then held or received by it (which
amount shall be at least equal to the Payahead Balance as of the close of
business on the last day of the immediately preceding Collection Period).
Notwithstanding the foregoing, if a Monthly Remittance Condition is not
satisfied the Servicer may utilize, with respect to Payaheads, an alternative
remittance schedule (which may include the remittance schedule utilized by the
Servicer before the Monthly Remittance Condition became unsatisfied), if the
Servicer provides to the Owner Trustee and the Indenture Trustee written
confirmation from each Rating Agency that such alternative remittance schedule
will not result in the downgrading or withdrawal by such Rating Agency of the
ratings then assigned to the Notes and the Certificates.  The Owner Trustee and
the Indenture Trustee shall not be deemed to have knowledge of any event or
circumstance under clause (iii) of the first sentence of this Section 4.1(e)
that would require remittance of the Payaheads to the Payahead Account unless
the Owner Trustee or the Indenture Trustee has received notice of such event or
circumstance from the Seller or the Servicer in an Officer's Certificate or from
the Noteholders of Notes evidencing not less than 25% of the principal amount of
the Notes Outstanding or from the Certificateholders of Certificates evidencing
not less than 25% of the Aggregate Certificate Balance or unless a Trustee
Officer in the Corporate Trust Office with knowledge hereof and familiarity
herewith has actual knowledge of such event or circumstance.





                                       22
<PAGE>   28
              SECTION 4.2.  Collections.  The Servicer shall remit to the
Collection Account within two (2) Business Days of the receipt thereof (i) all
payments by or on behalf of the Obligors (including Payaheads on the
Receivables and Rule of 78's Payments, but excluding Purchased Receivables) and
(ii) all Liquidation Proceeds, both as collected during the Collection Period.
Ford Credit, so long as it is acting as the Servicer, may make remittances of
collections on a less frequent basis than that specified in the immediately
preceding sentence.  It is understood that such less frequent remittances may
be made only on the specific terms and conditions set forth below in this
Section 4.2 and only for so long as such terms and conditions are fulfilled.
Accordingly, notwithstanding the provisions of the first sentence of this
Section 4.2, the Servicer shall remit collections received during a Collection
Period to the Collection Account in immediately available funds on the Business
Day preceding the related Distribution Date (or, with the prior consent of the
Rating Agencies, on the related Distribution Date) but only for so long as each
Monthly Remittance Condition is satisfied.  Notwithstanding the foregoing, if a
Monthly Remittance Condition is not satisfied the Servicer may utilize an
alternative remittance schedule (which may include the remittance schedule
utilized by the Servicer before the Monthly Remittance Condition became
unsatisfied), if the Servicer provides to the Owner Trustee and the Indenture
Trustee written confirmation from each Rating Agency that such alternative
remittance schedule will not result in the downgrading or withdrawal by such
Rating Agency of the ratings then assigned to the Notes and the Certificates.
The Owner Trustee or the Indenture Trustee shall not be deemed to have knowledge
of any event or circumstance under clause (iii) of the definition of Monthly
Remittance Condition that would require remittance by the Servicer to the
Collection Account within two Business Days of receipt as aforesaid unless the
Owner Trustee or the Indenture Trustee has received notice of such event or
circumstance from the Seller or the Servicer in an Officer's Certificate or from
the Noteholders of Notes evidencing not less than 25% of the principal amount of
the Notes Outstanding or from the Certificateholders of Certificates evidencing
not less than 25% of the Aggregate Certificate Balance or a Trustee Officer in
the Corporate Trust Office with knowledge hereof or familiarity herewith has
actual knowledge of such event or





                                       23
<PAGE>   29
circumstance.  For purposes of this Article IV the phrase "payments by or on
behalf of Obligors" shall mean payments made by Persons other than the Servicer
or by other means.

              SECTION 4.3.  Application of Collections.  For the purposes of
this Agreement, as of the close of business on the last day of each Collection
Period, all collections for the Collection Period with respect to each
Receivable (other than a Purchased Receivable) shall be applied by the Servicer
as follows:

       Payments by or on behalf of the Obligor which are not late fees,
       prepayment charges, or other administrative fees and expenses, or
       similar charges which constitute the Supplemental Servicing Fee shall be
       applied first to reduce Outstanding Advances made with respect to such
       Receivable, as described in Sections 4.4(a) and (b) below.  Next, any
       excess shall be applied (i) in the case of Simple Interest Receivables,
       to interest and principal on the Receivable in accordance with the
       Simple Interest Method and (ii) in the case of Precomputed Receivables,
       to the Scheduled Payment with respect to such Receivable and any
       remaining excess (except for partial prepayments which cause a reduction
       in the Obligor's periodic payment to below the Scheduled Payment as of
       the Cutoff Date) shall be added to the Payahead Balance, and shall be
       applied to prepay the Precomputed Receivable but only if the sum of such
       excess and the previous Payahead Balance shall be sufficient to prepay
       the Precomputed Receivable in full, otherwise such excess shall
       constitute a Payahead, and shall increase the Payahead Balance.

              SECTION 4.4.  Advances.  (a)  As of the close of business on the
last day of each Collection Period, if the payments by or on behalf of the
Obligor on a Precomputed Receivable (other than a Purchased Receivable) after
application under Section 4.3 shall be less than the Scheduled Payment, whether
as a result of any extension granted to the Obligor or otherwise, the Payahead
Balance, if any, with respect to such Receivables shall be applied by the
Indenture Trustee to the





                                       24
<PAGE>   30
extent of the shortfall, and such Payahead Balance shall be reduced
accordingly.  Next, subject to the following sentence, the Servicer shall make
an advance of any remaining shortfall (such amount, a "Precomputed Advance").
The Servicer will be obligated to make a Precomputed Advance in respect of a
Precomputed Receivable only to the extent that the Servicer, in its sole
discretion, shall determine that the Precomputed Advance shall be recoverable
from subsequent collections or recoveries on any Precomputed Receivable.  With
respect to each Precomputed Receivable, the Precomputed Advance shall increase
Outstanding Precomputed Advances.  Outstanding Precomputed Advances shall be
reduced by subsequent payments by or on behalf of the Obligor, collections of
Liquidation Proceeds and payments of the Purchase Amount.

              If the Servicer shall determine that an Outstanding Precomputed
Advance with respect to any Precomputed Receivable shall not be recoverable,
the Servicer shall be reimbursed from any collections made on other Receivables
in the Trust, and Outstanding Precomputed Advances with respect to such
Precomputed Receivable shall be reduced accordingly.

              (b)  As of the close of business on the last day of each
Collection Period, the Servicer shall advance an amount equal to the amount of
interest due on the Simple Interest Receivables at their respective APRs for
the related Collection Period (assuming the Simple Interest Receivables pay on
their respective due dates) minus the amount of interest actually received on
the Simple Interest Receivables during the related Collection Period (such
amount, a "Simple Interest Advance").  With respect to each Simple Interest
Receivable, the Simple Interest Advance shall increase Outstanding Simple
Interest Advances.  If such calculation results in a negative number, an amount
equal to such negative number shall be paid to the Servicer and the amount of
Outstanding Simple Interest Advances shall be reduced by such amount.  In
addition, in the event that a Simple Interest Receivable becomes a Liquidated
Receivable, Liquidation Proceeds with respect to a Simple Interest Receivable
attributable to accrued and unpaid interest thereon (but not including interest
for the then current Collection Period) shall be paid to the Servicer to reduce
Outstanding Simple Interest Advances, but only to the extent of any Outstanding





                                       25
<PAGE>   31
Simple Interest Advances.  The Servicer shall not make any advance in respect
of principal of Simple Interest Receivables.

              If the Servicer shall determine that an Outstanding Simple
Interest Advance with respect to any Simple Interest Receivable shall not be
recoverable, the Servicer shall be reimbursed from any collections made on
other Receivables in the Trust, but only to the extent that such Outstanding
Simple Interest Advance represents accrued and unpaid interest on such Simple
Interest Receivable.  Outstanding Simple Interest Advances with respect to such
Simple Interest Receivable shall be reduced by the amount of such
reimbursement.

              (c)  In the event that an Obligor shall prepay a Receivable in
full, if the related contract did not require such Obligor to pay a full
month's interest, for the month of prepayment, at the APR, the Servicer shall
make an unreimbursable advance of the amount of such interest.

              SECTION 4.5.  Additional Deposits.  (a)  The Servicer shall
deposit in the Collection Account the aggregate Advances pursuant to Sections
4.4(a) and (b) and the aggregate advances pursuant to Section 4.4(c).  The
Servicer and the Seller shall deposit in the Collection Account the aggregate
Purchase Amounts with respect to Purchased Receivables and the Servicer shall
deposit therein all amounts to be paid under Section 9.1.  All such deposits
with respect to a Collection Period shall be made, in immediately available
funds, on the Business Day preceding the Distribution Date (or, with the prior
consent of the Rating Agencies, on the Distribution Date) related to such
Collection Period.

              (b)  The Indenture Trustee shall on the Distribution Date
relating to each Collection Period make withdrawals from the Reserve Account
(i) first, in an amount equal to the Reserve Account Release Amount, (ii)
second, in an amount equal to the amount (if positive) calculated by the
Servicer pursuant to the second sentence of Section 4.6(b) and (iii) third, in
an amount equal to the amount (if positive) calculated by the Servicer pursuant
to the third sentence of Section 4.6(b) and, in each case, shall deposit such
funds into the Collection Account.





                                       26
<PAGE>   32
              SECTION 4.6.  Distributions.  (a)  On each Distribution Date, the
Indenture Trustee shall cause to be made the following transfers and
distributions in the amounts set forth in the Servicer's Certificate for such
Distribution Date:

                     (i)  From the Payahead Account, or from the Servicer in
       the event the provisions of Section 4.1(e) above are applicable, to the
       Collection Account, in immediately available funds, (x) the portion of
       Payaheads constituting Scheduled Payments or prepayments in full,
       required by Sections 4.3 and 4.4(a), and (y) the Payahead Balance, if
       any, relating to any Purchased Receivable.

                     (ii)  From the Collection Account to the Payahead Account,
       or to the Servicer in the event the provisions of Section 4.1(e) above
       are applicable, in immediately available funds, the aggregate Payaheads
       required by Section 4.3 for the Collection Period related to such
       Distribution Date.

                     (iii)  From the Collection Account to the Servicer, in
       immediately available funds, repayment of Outstanding Advances pursuant
       to Sections 4.4(a) and (b).

              (b)  Prior to each Distribution Date, the Servicer shall on or
before each Determination Date calculate the Available Collections, the Reserve
Account Release Amount, the Available Funds, the Servicing Fee and all unpaid
Servicing Fees from prior Collection Periods, if any, the Accrued Class A Note
Interest, the First Priority Principal Distribution Amount, the Accrued Class B
Note Interest, the Second Priority Principal Distribution Amount, the Accrued
Class C Certificate Interest, the Accrued Class D Certificate Interest and the
Regular Principal Distribution Amount.  In addition, the Servicer shall 
calculate on or before each Determination Date the difference, if any, between
the Total Required Payment and the Available Funds and, pursuant to Section
4.5(b), the Indenture Trustee shall withdraw funds from the Reserve Account in
the amount of such difference (if positive).  On or before the Determination
Date immediately preceding the Final Scheduled Distribution Date with respect to
any Class of Notes or either Class of Certificates, the Servicer shall calculate
the





                                       27
<PAGE>   33
difference, if any, between (i) the amount required to pay such Class of Notes
or such Class of Certificates in full in accordance with the priorities set
forth in Sections 4.6(c) and (d), and (ii) the sum of the Available Funds plus
the amount withdrawn from the Reserve Account in accordance with the preceding
sentence, and pursuant to Section 4.5(b), the Indenture Trustee shall withdraw
funds from the Reserve Account in the amount of such difference (if positive).

              (c)  On each Distribution Date, the Servicer shall instruct the
Indenture Trustee (based on the information contained in the Servicer's
Certificate delivered on or before the related Determination Date pursuant to
Section 3.9), to make the following withdrawals from the Collection Account and
make deposits, distributions and payments, to the extent of funds on deposit in
the Collection Account with respect to the Collection Period preceding such
Distribution Date (including funds, if any, deposited therein from the Reserve
Account pursuant to Section 4.5(b) and from the Payahead Account pursuant to
this Section 4.6), in the following order of priority:

                     (i)  first, to the Servicer, the Servicing Fee and all
       unpaid Servicing Fees from prior Collection Periods;

                     (ii)  second, to the Noteholders of Class A Notes, the
       Accrued Class A Note Interest; provided that if there are not sufficient
       funds available to pay the entire amount of the Accrued Class A Note
       Interest, the amounts available shall be applied to the payment of such
       interest on the Class A Notes on a pro rata basis;

                     (iii) third, to the Principal Distribution Account, the
       First Priority Principal Distribution Amount;

                     (iv)  fourth, to the Noteholders of Class B Notes, the
       Accrued Class B Note Interest; provided that if there are not sufficient
       funds available to pay the entire amount of the Accrued Class B Note
       Interest, the amounts available shall be applied to the payment of such
       interest on the Class B Notes on a pro rata basis;





                                       28
<PAGE>   34
                     (v)  fifth, to the Principal Distribution Account, the
       Second Priority Principal Distribution Amount;

                     (vi)  sixth, to the Certificate Interest Distribution
       Account, the Accrued Class C Certificate Interest;

                     (vii)  seventh, to the Certificate Interest Distribution
       Account, the Accrued Class D Certificate Interest.

                     (viii)  eighth, to the Reserve Account, the amount, if
       any, required to reinstate the amount in the Reserve Account up to the
       Specified Reserve Balance;

                     (ix)  ninth, to the Principal Distribution Account, the
       Regular Principal Distribution Amount; and

                     (x)  tenth, to the Seller, any funds remaining on deposit
       in the Collection Account with respect to the Collection Period
       preceding such Distribution Date.

              Notwithstanding the foregoing, (A) following the occurrence and
during the continuation of an Event of Default specified in Section 5.1(i) or
(ii) of the Indenture or an Insolvency Event with respect to the Issuer, in
each case which has resulted in an acceleration of the Notes, or following an
Insolvency Event or a dissolution with respect to the Seller or the General
Partner, the Servicer shall instruct the Indenture Trustee to transfer the
funds on deposit in the Collection Account remaining after the application of
clauses (i) and (ii) above to the Principal Distribution Account to the extent
necessary to reduce the principal amount of all the Notes to zero, (B)
following the occurrence and during the continuation of any other Event of
Default, which has resulted in an acceleration of the Notes, the Servicer shall
instruct the Indenture Trustee to transfer the funds on deposit in the
Collection Account remaining after the application of clauses (i), (ii), (iii)
and (iv) above to the Principal Distribution Account to the extent necessary to
reduce the principal amount of all the Notes to zero, and (C) in the case of an
event described in clause





                                       29
<PAGE>   35
(A) or (B), the Certificateholders will not receive any distributions of
principal or interest until the principal amount and accrued interest on all
the Notes has been paid in full.

              (d)  On each Distribution Date, the Servicer shall instruct the
Indenture Trustee (based on the information contained in the Servicer's
Certificate delivered on or before the related Determination Date pursuant to
Section 3.9), to withdraw the funds on deposit in the Principal Distribution
Account with respect to the Collection Period preceding such Distribution Date
and make distributions and payments in the following order of priority:

                     (i) first, to the Noteholders of the Class A-1 Notes in
       reduction of principal until the principal amount of the outstanding
       Class A-1 Notes has been paid in full; provided that if there are not
       sufficient funds available to pay the principal amount of the
       outstanding Class A-1 Notes in full, the amounts available shall be
       applied to the payment of principal on the Class A-1 Notes on a pro rata
       basis;

                     (ii) second, to the Noteholders of the Class A-2 Notes in
       reduction of principal until the principal amount of the outstanding
       Class A-2 Notes has been paid in full; provided that if there are not
       sufficient funds available to pay the principal amount of the
       outstanding Class A-2 Notes in full, the amounts available shall be
       applied to the payment of principal on the Class A-2 Notes on a pro rata
       basis;

                     (iii) third, to the Noteholders of the Class A-3 Notes in
       reduction of principal until the principal amount of the outstanding
       Class A-3 Notes has been paid in full; provided that if there are not
       sufficient funds available to pay the principal amount of the
       outstanding Class A-3 Notes in full, the amounts available shall be
       applied to the payment of principal on the Class A-3 Notes on a pro rata
       basis;

                     (iv) fourth, to the Noteholders of the Class A-4 Notes in
       reduction of principal until the





                                       30
<PAGE>   36
       principal amount of the outstanding Class A-4 Notes has been paid in
       full; provided that if there are not sufficient funds available to pay
       the principal amount of the outstanding Class A-4 Notes in full, the
       amounts available shall be applied to the payment of principal on the
       Class A-4 Notes on a pro rata basis;

                     (v) fifth, to the Noteholders of the Class B Notes in
       reduction of principal until the principal amount of the outstanding
       Class B Notes has been paid in full; provided that if there are not
       sufficient funds available to pay the principal amount of the
       outstanding Class B Notes in full, the amounts available shall be
       applied to the payment of principal on the Class B Notes on a pro rata
       basis;

                     (vi) sixth, to the Certificate Principal Distribution
       Account, in reduction of the Certificate Balance of the Class C
       Certificates, until the Certificate Balance of the Class C Certificates
       has been reduced to zero;

                     (vii) seventh, to the Certificate Principal Distribution
       Account, in reduction of the Certificate Balance of the Class D
       Certificates, until the Certificate Balance of the Class D Certificates
       has been reduced to zero; and

                     (viii) eighth, to the Seller, any funds remaining on
       deposit in the Principal Distribution Account.

              SECTION 4.7.  Reserve Account.  (a) (i) The Seller shall, prior
to the Closing Date, establish and maintain an account in the name "The Chase
Manhattan Bank as Indenture Trustee, as secured party from Ford Credit Auto
Owner Trust 1998-B" at a Qualified Institution or Qualified Trust Institution
(which shall initially be the corporate trust department of The Chase Manhattan
Bank), which shall be designated as the "Reserve Account" (the Reserve Account,
together with the Collection Account (including the Principal Distribution
Account), the "Trust Accounts").  The Reserve Account shall be under the sole
dominion and control of the Indenture Trustee; provided, that the Servicer may
make deposits to the Reserve Account in accordance with the Basic Documents.





                                       31
<PAGE>   37
The Reserve Account will be established and maintained pursuant to an account
agreement which specifies New York law as the governing law.  In addition, the
Reserve Account shall be established and maintained at a Qualified Institution
or Qualified Trust Institution which agrees in writing that for so long as the
Notes are outstanding it will comply with entitlement orders (as defined in
Article 8 of the UCC) originated by the Indenture Trustee without further
consent of the Issuer.  On the Closing Date, the Seller shall deposit the
Reserve Initial Deposit into the Reserve Account from the net proceeds of the
sale of the Notes and the Certificates.  The Reserve Account and all amounts,
securities, investments, financial assets and other property deposited in or
credited to the Reserve Account (such amounts, the "Reserve Account Property")
shall be held by the Indenture Trustee as secured party for the benefit of the
Noteholders and, after payment in full of the Notes, as agent of the Owner
Trustee and as part of the Trust Property, and all deposits to and withdrawals
from therefrom shall be made only upon the terms and conditions of the Basic
Documents.

              The Reserve Account Property shall, to the extent permitted by
applicable law, rules and regulations, be invested, as directed in writing by
the Seller, by the bank or trust company then maintaining the Reserve Account
in Permitted Investments that mature not later than the Business Day preceding
the next Distribution Date, and such Permitted Investments shall be held to
maturity.  All interest and other income (net of losses and investment
expenses) on funds on deposit in the Reserve Account shall be deposited
therein.  In the event the Reserve Account is no longer to be maintained at the
corporate trust department of The Chase Manhattan Bank, the Servicer shall,
with the Indenture Trustee's or Owner Trustee's assistance as necessary, cause
the Reserve Account to be moved to a Qualified Institution or a Qualified Trust
Institution within ten (10) Business Days (or such longer period not to exceed
thirty (30) calendar days as to which each Rating Agency may consent).

              (ii)  With respect to Reserve Account Property:

                            (A)  any Reserve Account Property that is a
                     "financial asset" as defined in Section 8-102(a)(9) of the
                     UCC shall be





                                       32
<PAGE>   38
                     physically delivered to, or credited to an account in the
                     name of, the Qualified Institution or Qualified Trust
                     Institution maintaining the Reserve Account in accordance
                     with such institution's customary procedures such that
                     such institution establishes a "securities entitlement" in
                     favor of the Indenture Trustee with respect thereto; and

                            (B)  any Reserve Account Property that is held in
                     deposit accounts shall be held solely in the name of the
                     Indenture Trustee at one or more depository institutions
                     having the Required Rating and each such deposit account
                     shall be subject to the exclusive custody and control of
                     the Indenture Trustee and the Indenture Trustee shall have
                     sole signature authority with respect thereto.

              (iii)  Except for any deposit accounts specified in clause
       (ii)(B) above, the Reserve Account shall only be invested in securities
       or in other assets which the Qualified Institution or Qualified Trust
       Institution maintaining the Reserve Account agrees to treat as
       "financial assets" as defined in Section 8-102(a)(9) of the UCC.

              (b)  If the Servicer pursuant to Section 4.4 determines on or
before any Determination Date that it is required to make an Advance and does
not do so from its own funds, the Servicer shall promptly instruct the
Indenture Trustee in writing to withdraw funds, in an amount specified by the
Servicer, from the Reserve Account and deposit them in the Collection Account
to cover any shortfall.  Such payment shall be deemed to have been made by the
Servicer pursuant to Section 4.4 for purposes of making distributions pursuant
to this Agreement, but shall not otherwise satisfy the Servicer's obligation to
deliver the amount of the Advances to the Indenture Trustee, and the Servicer
shall within two Business Days replace any funds in the Reserve Account so
used.

              (c)  Following the payment in full of the aggregate principal
amount of the Notes and the Aggregate Certificate Balance and of all other
amounts owing or to





                                       33
<PAGE>   39
be distributed hereunder or under the Indenture or the Trust Agreement to
Noteholders and Certificateholders and the termination of the Trust, any
remaining Reserve Account Property shall be distributed to the Seller.

              SECTION 4.8.  Net Deposits.  For so long as (i) Ford Credit shall
be the Servicer, (ii) the Servicer shall be entitled pursuant to Section 4.2 to
remit collections on a monthly basis rather than within two Business Days of
receipt, and (iii) the Servicer shall be entitled pursuant to Section 4.1(e) to
retain Payaheads rather than deposit them in the Payahead Account, Ford Credit
may make the remittances pursuant to Sections 4.2 and 4.5 above, net of amounts
to be distributed to Ford Credit pursuant to Section 4.6(c).  Nonetheless, the
Servicer shall account for all of the above described remittances and
distributions except for the Supplemental Servicing Fee in the Servicer's
Certificate as if the amounts were deposited and/or transferred separately.

              SECTION 4.9.  Statements to Noteholders and Certificateholders.
On each Distribution Date, the Servicer shall provide to the Indenture Trustee
(with copies to the Rating Agencies and each Note Paying Agent) for the
Indenture Trustee to forward to each Noteholder of record as of the most recent
Record Date and to the Owner Trustee (with copies to the Rating Agencies and to
each Certificate Paying Agent) for the Owner Trustee to forward to each
Certificateholder of record as of the most recent Record Date a statement based
on information in the Servicer's Certificate furnished pursuant to Section 3.9,
setting forth for the Collection Period relating to such Distribution Date the
following information as to the Notes and the Certificates to the extent
applicable:

                     (i)  the amount of such distribution allocable to
       principal allocable to the Notes and to the Certificates;

                     (ii)  the amount of such distribution allocable to
       interest allocable to the Notes and the Certificates;

                     (iii)  the amount of such distribution allocable to draws
       from the Reserve Account, if any;





                                       34
<PAGE>   40
                     (iv)  the Pool Balance as of the close of business on the
       last day of the preceding Collection Period;

                     (v)  the Specified Overcollateralization Amount and the
       Specified Credit Enhancement Amount as of such Distribution Date;

                     (vi)  the amount of the Servicing Fee paid to the Servicer
       with respect to the related Collection Period and the amount of any
       unpaid Servicing Fees and the change in such amount from that of the
       prior Distribution Date;

                     (vii)  the amounts of the Noteholders' Interest Carryover
       Shortfall and the Certificateholders' Interest Carryover Shortfall, if
       any, on such Distribution Date and the change in such amounts from the
       preceding Distribution Date;

                     (viii)  the aggregate outstanding principal amount of each
       Class of Notes, the Note Pool Factor for each Class of Notes, the
       Certificate Balance of each Class of Certificates and the Certificate
       Pool Factor for each Class of Certificates as of such Distribution Date;

                     (ix)  the balance of the Reserve Account on such
       Distribution Date, after giving effect to distributions made on such
       Distribution Date and the change in such balance from the preceding
       Distribution Date;

                     (x)  the amount of the aggregate Realized Losses, if any,
       with respect to the related Collection Period;

                     (xi)  the aggregate Purchase Amount of Receivables
       repurchased by the Seller or purchased by the Servicer, if any, with
       respect to the related Collection Period; and

                     (xii)  the amount of Advances, if any, on such
       Distribution Date (stating separately the amount of Precomputed Advances
       and Simple Interest Advances).





                                       35
<PAGE>   41
                     Each amount set forth on the Distribution Date statement
       pursuant to clauses (i), (ii), (vi) or (vii) above shall be expressed as
       a dollar amount per $1,000   of original principal amount or original
       Certificate Balance of a Note or a Certificate, as applicable.





                                       36
<PAGE>   42
                                   ARTICLE V

                            [Intentionally Omitted]


                                   ARTICLE VI

                                   THE SELLER

              SECTION 6.1.  Representations and Warranties of Seller.  The
Seller makes the following representations and warranties on which the Issuer
is deemed to have relied in acquiring the Trust Property.  The representations
and warranties speak as of the execution and delivery of this Agreement and
shall survive the conveyance of the Trust Property to the Issuer and the pledge
thereof by the Issuer to the Indenture Trustee pursuant to the Indenture:

              (a)  Organization and Good Standing.  The Seller shall have been
duly organized and shall be validly existing as a limited partnership in good
standing under the laws of the State of Delaware, with power and authority to
own its properties and to conduct its business as such properties shall be
currently owned and such business is presently conducted, and had at all
relevant times, and shall have, power, authority, and legal right to acquire
and own the Receivables.

              (b)  Due Qualification.  The Seller shall be duly qualified to do
business as a foreign limited partnership in good standing, and shall have
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.

              (c)  Power and Authority.  The Seller shall have the power and
authority to execute and deliver this Agreement and the other Basic Documents
to which it is a party and to carry out their terms.  The Seller shall have
full power and authority to convey and assign the property to be conveyed and
assigned to and deposited with the Issuer and has duly authorized such
conveyance and assignment to the Issuer by all necessary action; and the
execution, delivery, and performance of this Agreement and the other Basic
Documents to which it is a party





                                       37
<PAGE>   43
shall have been duly authorized by the Seller by all necessary action.

              (d)  Valid Conveyance; Binding Obligation.  This Agreement shall
evidence a valid transfer, assignment and conveyance of the Receivables and the
other Trust Property conveyed by the Seller to the Issuer hereunder,
enforceable against creditors of and purchasers from the Seller; and this
Agreement and the other Basic Documents to which the Seller is a party
constitute legal, valid, and binding obligations of the Seller, enforceable
against the Seller in accordance with their terms, subject, as to
enforceability, to applicable bankruptcy, insolvency, reorganization,
conservatorship, receivership, liquidation and other similar laws and to
general equitable principles.

              (e)  No Violation.  The consummation of the transactions
contemplated by this Agreement and the other Basic Documents to which the
Seller is a party and the fulfillment of the terms hereof and thereof will 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 or both) a default under,
the Certificate of Limited Partnership or Limited Partnership Agreement, any
indenture, agreement, or other instrument to which the Seller is a party or by
which the Seller 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; nor violate any law or, to the best of the
Seller's knowledge, any order, rule, or regulation applicable to the Seller of
any federal or State regulatory body, administrative agency, or other
governmental instrumentality having jurisdiction over the Seller or its
properties.

              (f)  No Proceedings.  To the Seller's best knowledge, there are
no proceedings or investigations pending, or threatened, 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, the Indenture, any of the other 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, the Indenture or any of the other Basic
Documents, 





                                       38
<PAGE>   44
(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, the Notes or the Certificates, or (iv) relating to the Seller
and which might adversely affect the federal or Applicable Tax State income,
excise, franchise or similar tax attributes of the Notes or the Certificates.

              SECTION 6.2.  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, and hereby agrees
to the following:

              (a)  The Seller shall indemnify, defend, and hold harmless the
Issuer, the Owner Trustee and the Indenture Trustee from and against any taxes
that may at any time be asserted against any such Person with respect to, and
as of the date of, the conveyance of the Receivables to the Issuer or the
issuance and original sale of the Notes and the Certificates, 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 ownership of the Receivables or federal or other
Applicable Tax State income taxes arising out of the transactions contemplated
by this Agreement and the other Basic Documents) and costs and expenses in
defending against the same.

              (b)  The Seller shall indemnify, defend, and hold harmless the
Issuer, the Owner Trustee, the Indenture Trustee, the Noteholders and the
Certificateholders from and against any loss, liability or expense incurred by
reason of (i) the Seller's willful misfeasance, bad faith, or negligence (other
than errors in judgment) 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 violation of federal or State securities laws
in connection with the registration or the sale of the Notes or the
Certificates.

              (c)  The Seller shall indemnify, defend and hold harmless the
Owner Trustee and the Indenture Trustee





                                       39
<PAGE>   45
and their respective 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 contained herein and in the Trust Agreement, in the case of the Owner
Trustee, and in the Indenture, in the case of the Indenture Trustee, except to
the extent that such cost, expense, loss, claim, damage or liability:  (i) in
the case of the Owner Trustee, shall be due to the willful misfeasance, bad
faith or negligence (except for errors in judgment) of the Owner Trustee or, in
the case of the Indenture Trustee, shall be due to the willful misfeasance, bad
faith or negligence (except for errors in judgment) of the Indenture Trustee;
or (ii) in the case of the Owner Trustee shall arise from the breach by the
Owner Trustee of any of its representations or warranties set forth in Section
7.3 of the Trust Agreement or (iii) in the case of the Indenture Trustee shall
arise from the breach by the Indenture Trustee of any of its representations
and warranties set forth in the Indenture.

              (d)  The Seller shall pay any and all taxes levied or assessed
upon all or any part of the Owner Trust Estate.

              (e)  Indemnification under this Section 6.2 shall survive the
resignation or removal of the Owner Trustee or the Indenture Trustee and the
termination of this Agreement and shall include, without limitation, reasonable
fees and expenses of counsel and expenses of litigation.  If the Seller shall
have made any indemnity payments pursuant to this Section 6.2 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 repay such amounts to the Seller,
without interest.

              SECTION 6.3.  Merger or Consolidation of, or Assumption of the
Obligations of, Seller.  Any Person (i) into which the Seller may be merged or
consolidated, (ii) resulting from any merger, conversion, or consolidation to
which the Seller shall be a party, (iii) succeeding to the business of the
Seller, or (iv) more than 50% of the voting stock of which is owned directly or
indirectly by Ford Motor Company, which Person in any of the foregoing cases
executes an agreement of assumption to perform





                                       40
<PAGE>   46
every obligation of the Seller under this Agreement, will be the successor to
the Seller under this Agreement without the execution or filing of any document
or any further act on the part of any of the parties to this Agreement;
provided, however, that (x) the Seller shall have delivered to the Owner
Trustee and the Indenture Trustee an Officer's Certificate and an Opinion of
Counsel each stating that such merger, conversion, consolidation or succession
and such agreement of assumption comply with this Section 6.3 and that all
conditions precedent, if any, provided for in this Agreement relating to such
transaction have been complied with and (y) the Seller shall have delivered to
the Owner Trustee and the Indenture Trustee an Opinion of Counsel either (A)
stating that, in the opinion of such counsel, 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 Issuer and
the Indenture Trustee, respectively, in the Receivables and the other Trust
Property, and reciting the details of such filings, or (B) stating that, in the
opinion of such counsel, no such action shall be necessary to preserve and
protect such interest.  The Seller shall provide notice of any merger,
conversion, consolidation, or succession pursuant to this Section 6.3 to the
Rating Agencies.  Notwithstanding anything herein to the contrary, the
execution of the foregoing agreement of assumption and compliance with clauses
(x) or (y) above shall be conditions to the consummation of the transactions
referred to in clauses (i), (ii) or (iii) above.

              SECTION 6.4.  Limitation on Liability of Seller and Others.  The
Seller and any 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
hereunder.  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 6.5.  Seller May Own Notes or Certificates.  The Seller,
and any Affiliate of the Seller, may in its individual or any other capacity
become the owner or pledgee of Notes or Certificates with the same rights as it
would have if it were not the Seller or an Affiliate





                                       41
<PAGE>   47
thereof, except as otherwise expressly provided herein or in the other Basic
Documents.  Except as set forth herein or in the other Basic Documents, Notes
and Certificates so owned by or pledged to the Seller or any such Affiliate
shall have an equal and proportionate benefit under the provisions of this
Agreement and the other Basic Documents, without preference, priority, or
distinction as among all of the Notes and Certificates.





                                       42
<PAGE>   48
                                  ARTICLE VII

                                  THE SERVICER

              SECTION 7.1.  Representations of Servicer.  The Servicer makes
the following representations on which the Issuer is deemed to have relied in
acquiring the Trust Property.  The representations speak as of the execution
and delivery of this Agreement and shall survive the conveyance of the Trust
Property to the Issuer and the pledge thereof by the Issuer pursuant to the
Indenture:

              (a)  Organization and Good Standing.  The Servicer shall have
been duly organized and shall be validly existing as a corporation in good
standing under the laws of the State of its incorporation, with power and
authority to own its properties and to conduct its business as such properties
shall be currently owned and such business is presently conducted, and had at
all relevant times, and shall have, power, authority, and legal right to
acquire, own, sell, and service the Receivables and to hold the Receivable
Files as custodian on behalf of the Issuer and the Indenture Trustee.

              (b)  Due Qualification.  The Servicer shall be duly qualified to
do business as a foreign corporation in good standing, and shall have 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.

              (c)  Power and Authority.  The Servicer shall have the power and
authority to execute and deliver this Agreement and the other Basic Documents
to which it is a party and to carry out their terms, and the execution,
delivery and performance of this Agreement and the other Basic Documents to
which it is a party shall have been duly authorized by the Servicer by all
necessary corporate action.

              (d)  Binding Obligation.  This Agreement and the other Basic
Documents to which the Servicer is a party constitute legal, valid, and binding
obligations of the Servicer, enforceable against the Servicer in accordance
with their terms, subject, as to enforceability, to





                                       43
<PAGE>   49
applicable bankruptcy, insolvency, reorganization, conservatorship,
receivership, liquidation and other similar laws and to general equitable
principles.

              (e)  No Violation.  The consummation of the transactions
contemplated by this Agreement and the other Basic Documents to which the
Servicer is a party and the fulfillment of the terms hereof and thereof shall
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 or both) 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, 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 this Agreement); nor 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 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, or, to the Servicer's best knowledge, threatened, 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, the Indenture, any of the other 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, 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 Servicer of its obligations under, or
the validity or enforceability of, this Agreement, the Indenture, any of the
other Basic Documents, the Notes or the Certificates, or (iv) relating to the
Servicer and which might adversely affect the federal or Applicable Tax State
income, excise, franchise or similar tax attributes of the Notes or the
Certificates.

              SECTION 7.2.  Indemnities of Servicer.  The Servicer shall be
liable in accordance herewith only to





                                       44
<PAGE>   50
the extent of the obligations specifically undertaken by the Servicer under
this Agreement, and hereby agrees to the following:

              (a)  The Servicer shall defend, indemnify and hold harmless the
Issuer, the Owner Trustee, the Indenture Trustee, the Noteholders, the
Certificateholders 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
Issuer, the Owner Trustee and the Indenture Trustee from and against any taxes
that may at any time be asserted against any such Person with respect to the
transactions contemplated herein or in the other Basic Documents, if any,
including, without limitation, 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, and as of the
date of, the conveyance of the Receivables to the Issuer or the issuance and
original sale of the Notes and the Certificates, or asserted with respect to
ownership of the Receivables, or federal or other Applicable Tax State income
taxes arising out of the transactions contemplated by this Agreement and the
other Basic Documents) and costs and expenses in defending against the same.

              (c)  The Servicer shall indemnify, defend and hold harmless the
Issuer, the Owner Trustee, the Indenture Trustee, the Noteholders, the
Certificateholders and the Seller 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 (other than
errors in judgment) of the Servicer in the performance of its duties under this
Agreement or any other Basic Document to which it is a party, or by reason of
reckless disregard of its obligations and duties under this Agreement or any
other Basic Document to which it is a party.

              (d)  The Servicer shall indemnify, defend, and hold harmless the
Owner Trustee and the Indenture Trustee,





                                       45
<PAGE>   51
as applicable, 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 contained herein and in the other Basic
Documents, if any, except to the extent that such cost, expense, loss, claim,
damage, or liability:  (i) shall be due to the willful misfeasance, bad faith,
or negligence (except for errors in judgment) of the Owner Trustee or the
Indenture Trustee, as applicable; (ii) relates to any tax other than the taxes
with respect to which either the Seller or the Servicer shall be required to
indemnify the Owner Trustee or the Indenture Trustee, as applicable; (iii) in
the case of the Owner Trustee, shall arise from the Owner Trustee's breach of
any of its representations or warranties set forth in Section 7.3 of the Trust
Agreement or, in the case of the Indenture Trustee, from the Indenture
Trustee's breach of any of its representations or warranties set forth in the
Indenture; or (iv) in the case of the Indenture Trustee, shall arise out of or
be incurred in connection with the performance by the Indenture Trustee of the
duties of a successor Servicer hereunder.

              For purposes of this Section 7.2, in the event of the termination
of the rights and obligations of Ford Credit (or any successor thereto pursuant
to Section 8.2) as Servicer pursuant to Section 8.1, or a resignation by such
Servicer pursuant to this Agreement, such Servicer shall be deemed to continue
to be the Servicer pending appointment of a successor Servicer (other than the
Indenture Trustee) pursuant to Section 8.2.

              Indemnification under this Section 7.2 by Ford Credit (or any
successor thereto pursuant to Section 8.2) as Servicer, with respect to the
period such Person was (or was deemed to be) the Servicer, shall survive the
termination of such Person as Servicer or a resignation by such Person as
Servicer as well as the termination of this Agreement or the resignation or
removal of the Owner Trustee or the Indenture Trustee 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 7.2
and the recipient thereafter collects any of such amounts from others, the
recipient shall promptly repay such amounts to the Servicer, without interest.





                                       46
<PAGE>   52
              SECTION 7.3.  Merger or Consolidation of, or Assumption of the
Obligations of, Servicer.  Any Person (i) into which the Servicer may be merged
or consolidated, (ii) resulting from any merger, conversion, or consolidation
to which the Servicer shall be a party, (iii) succeeding to the business of the
Servicer, or (iv) so long as Ford Credit acts as Servicer, any corporation more
than 50% of the voting stock of which is owned directly or indirectly by Ford
Motor Company, which Person in any of the foregoing cases executes an agreement
of assumption to perform every obligation of the Servicer under this Agreement,
will be the successor to the Servicer under this Agreement without the
execution or filing of any paper or any further act on the part of any of the
parties to this Agreement; provided, however, that (x) the Servicer shall have
delivered to the Owner Trustee and the Indenture Trustee an Officer's
Certificate and an Opinion of Counsel each stating that such merger,
conversion, consolidation, or succession and such agreement of assumption
comply with this Section 7.3 and that all conditions precedent provided for in
this Agreement relating to such transaction have been complied with and (y) the
Servicer shall have delivered to the Owner Trustee and the Indenture Trustee an
Opinion of Counsel either (A) stating that, in the opinion of such counsel, 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 Issuer and the Indenture Trustee, respectively, in the
Receivables, and reciting the details of such filings, or (B) stating that, in
the opinion of such counsel, no such action shall be necessary to preserve and
protect such interests.  The Servicer shall provide notice of any merger,
conversion, consolidation or succession pursuant to this Section 7.3 to the
Rating Agencies.  Notwithstanding anything herein to the contrary, the
execution of the foregoing agreement or assumption and compliance with clauses
(x) and (y) above shall be conditions to the consummation of the transactions
referred to in clauses (i), (ii), or (iii) above.

              SECTION 7.4.  Limitation on Liability of Servicer and Others.
(a)  Neither the Servicer nor any of the directors or officers or employees or
agents of the Servicer 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





                                       47
<PAGE>   53
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 or bad faith in the performance of
duties or by reason of reckless disregard of obligations and duties under this
Agreement, or by reason of negligence in the performance of its duties under
this Agreement (except for errors in judgment).  The Servicer and any director,
officer or employee or agent of the Servicer may rely in good faith on any
Opinion of Counsel or on any Officer's Certificate of the Seller or certificate
of auditors believed to be genuine and to have been signed by the proper party
in respect of any matters arising under this Agreement.

              (b)  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 undertake any
reasonable action that it may deem necessary or desirable in respect of this
Agreement and the rights and duties of the parties to this Agreement and the
interests of the Noteholders and Certificateholders under this Agreement.  In
such event, the legal expenses and costs of such action and any liability
resulting therefrom shall be expenses, costs and liabilities of the Servicer.

              SECTION 7.5.  Delegation of Duties.  So long as Ford Credit acts
as Servicer, the Servicer may at any time without notice or consent delegate
substantially all its duties under this Agreement to any corporation more than
50% of the voting stock of which is owned, directly or indirectly, by Ford
Motor Company.  The Servicer may at any time perform specific duties as
servicer under the Agreement through sub-contractors; provided that no such
delegation or subcontracting shall relieve the Servicer of its responsibilities
with respect to such duties as to which the Servicer shall remain primarily
responsible with respect thereto.

              SECTION 7.6.  Ford Credit Not to Resign as Servicer.  Subject to
the provisions of Section 7.3, Ford Credit shall not resign from the
obligations and duties





                                       48
<PAGE>   54
hereby imposed on it as Servicer under this Agreement except upon determination
that the performance of its duties under this Agreement shall no longer be
permissible under applicable law.  Notice of any such determination permitting
the resignation of Ford Credit shall be communicated to the Owner Trustee and
the Indenture Trustee 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 the Owner Trustee and the Indenture
Trustee concurrently with or promptly after such notice.  No such resignation
shall become effective until the Indenture Trustee or a successor Servicer
shall have (i) taken the actions required by the last paragraph of Section 8.1,
(ii) assumed the responsibilities and obligations of Ford Credit in accordance
with Section 8.2 and (iii) become the Administrator under the Administration
Agreement pursuant to Section 9 thereof.

              SECTION 7.7.  Servicer May Own Notes or Certificates.  The
Servicer, and any Affiliate of the Servicer, may, in its individual or any
other capacity, become the owner or pledgee of Notes or Certificates with the
same rights as it would have if it were not the Servicer or an Affiliate
thereof, except as otherwise expressly provided herein or in the other Basic
Documents.  Except as set forth herein or in the other Basic Documents, Notes
and Certificates so owned by or pledged to the Servicer or such Affiliate shall
have an equal and proportionate benefit under the provisions of this Agreement,
without preference, priority or distinction as among all of the Notes and
Certificates.





                                       49
<PAGE>   55
                                  ARTICLE VIII

                             SERVICING TERMINATION

              SECTION 8.1.  Events of Servicing Termination.  (a)  If any one
of the following events ("Events of Servicing Termination") occur and be
continuing:

              (i) Any failure by the Servicer or the Seller to deliver to the
       Owner Trustee or the Indenture any proceeds or payment required to be so
       delivered under the terms of the Notes and the Certificates and this
       Agreement that shall continue unremedied for a period of three (3)
       Business Days after written notice of such failure is received by the
       Servicer or the Seller, as the case may be, from the Owner Trustee or
       the Indenture Trustee or after discovery of such failure by an officer
       of the Servicer or the Seller, as the case may be; or

              (ii)  Failure on the part of the Servicer or the Seller 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 or in this Agreement, which failure shall
       (a) materially and adversely affect the rights of Noteholders or
       Certificateholders and (b) continue unremedied for a period of ninety
       (90) days after the date on which written notice of such failure,
       requiring the same to be remedied, shall have been given (1) to the
       Servicer by the Owner Trustee or the Indenture Trustee, or (2) to the
       Owner Trustee, the Indenture Trustee, the Seller and the Servicer by the
       Noteholders of Notes evidencing not less than 25% of the principal
       amount of the Notes Outstanding or by the Certificateholders of
       Certificates evidencing not less than 25% of the Aggregate Certificate
       Balance; or

              (iii)  The entry of a decree or order by a court or agency or
       supervisory authority having jurisdiction in the premises for the
       appointment of a conservator, receiver, or liquidator for the Servicer
       or the Seller in any insolvency, readjustment of debt, marshalling of
       assets and liabilities, or similar proceedings, or for the winding up or





                                       50
<PAGE>   56
       liquidation of its respective affairs, and the continuance of any such
       decree or order unstayed and in effect for a period of sixty (60)
       consecutive days; or

              (iv)  The consent by the Servicer or the Seller to the
       appointment of a conservator or receiver or liquidator in any
       insolvency, readjustment of debt, marshalling of assets and liabilities,
       or similar proceedings of or relating to the Servicer of or relating to
       substantially all of its property; or the Servicer shall admit in
       writing its inability to pay its debts generally as they become due,
       file a petition to take advantage of any applicable insolvency or
       reorganization statute, make an assignment for the benefit of its
       creditors, or voluntary suspend payment of its obligations;

then the Indenture Trustee shall promptly notify each Rating Agency, and in
each and every case, so long as an Event of Servicing Termination shall not
have been remedied, either the Indenture Trustee, or the Noteholders of Notes
evidencing not less than a majority of the principal amount of the Notes Out-
standing, by notice then given in writing to the Servicer (and to the Indenture
Trustee and the Owner Trustee if given by the Noteholders) (with a copy to the
Rating Agencies) may terminate all of the rights and obligations of the
Servicer under this Agreement.  On or after the receipt by the Servicer of such
written notice, all authority and power of the Servicer under this Agreement,
whether with respect to the Notes, the Certificates or the Trust Property or
otherwise, shall pass to and be vested in the Indenture Trustee or such
successor Servicer as may be appointed under Section 8.2; and, without
limitation, the Indenture Trustee and the Owner Trustee are hereby authorized
and empowered to execute and deliver, on behalf of the predecessor 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 related documents, or otherwise.

              The predecessor Servicer shall cooperate with the Indenture
Trustee, the Owner Trustee and such successor Servicer in effecting the
termination of the responsibilities





                                       51
<PAGE>   57
and rights of the predecessor Servicer under this Agreement, including the
transfer to the Indenture Trustee or such successor Servicer for administration
of all cash amounts that shall at the time be held by the predecessor Servicer
for deposit, or shall thereafter be received with respect to a Receivable and
the delivery of the Receivable Files and the related accounts and records
maintained by the Servicer.  All reasonable costs and expenses (including
attorneys' fees) incurred in connection with transferring the Receivable Files
to the successor Servicer and amending this Agreement to reflect such
succession as Servicer pursuant to this Section 8.1 shall be paid by the
predecessor Servicer upon presentation of reasonable documentation of such
costs and expenses.

       SECTION 8.2.  Appointment of Successor Servicer.  (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 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 resignation or termination hereunder, the Trustee shall appoint
a successor Servicer, and the successor Servicer shall accept its appointment
by a written assumption in form acceptable to the Owner Trustee and the
Indenture Trustee (with a copy to each Rating Agency).  In the event that a
successor Servicer has not been appointed at the time when the predecessor
Servicer has ceased to act as Servicer in accordance with this Section 8.2, the
Indenture Trustee without further action shall automatically be appointed the
successor Servicer.  Notwithstanding the above, the Indenture Trustee, if it
shall be legally unable so to act, shall appoint, or petition a court of
competent jurisdiction to appoint, any established institution, having a net
worth of not less than $100,000,000   and whose regular business shall include
the servicing of





                                       52
<PAGE>   58
automotive receivables, as the successor to the Servicer under this Agreement.

              (b) Upon appointment, the 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, by the terms and provisions of this
Agreement.

              (c) In connection with such appointment, the Indenture Trustee
may make such arrangements for the compensation of such successor Servicer out
of payments on Receivables as it and such successor Servicer shall agree;
provided, however, that no such compensation shall be in excess of that
permitted the predecessor Servicer under this Agreement.  The Indenture Trustee
and such successor Servicer shall take such action, consistent with this
Agreement, as shall be necessary to effectuate any such succession.

              SECTION 8.3.  Repayment of Advances.  If the identity of the
Servicer shall change, the predecessor Servicer shall be entitled to receive to
the extent of available funds reimbursement for Outstanding Advances pursuant
to Section 4.3 and 4.4, in the manner specified in Section 4.6, with respect to
all Advances made by the predecessor Servicer.

              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 Indenture Trustee shall give prompt written
notice thereof to Noteholders, and the Owner Trustee shall give prompt written
notice thereof to Certificateholders at their respective addresses of record
and to each Rating Agency.

              SECTION 8.5.  Waiver of Past Events of Servicing Termination.
The Noteholders of Notes evidencing not less than a majority of the principal
amount of the Notes Outstanding or the Certificateholders of Certificates
evidencing not less than a majority of the Aggregate Certificate Balance (in
the case of an Event of Servicing Termination which does not adversely affect
the Indenture Trustee or the Noteholders) may, on behalf of all Noteholders and
Certificateholders, waive any Event of





                                       53
<PAGE>   59
Servicing Termination hereunder and its consequences, except an event resulting
from the failure to make any required deposits to or payments from any of the
Trust Accounts, either Certificate Distribution Account or the Payahead Account
in accordance with this Agreement.  Upon any such waiver of a past Event of
Servicing Termination, such Event of Servicing Termination shall cease to
exist, and shall be deemed to have been remedied for every purpose of this
Agreement.  No such waiver shall extend to any subsequent or other event or
impair any right consequent thereon.  The Issuer shall provide written notice
of any such waiver to the Rating Agencies.





                                       54
<PAGE>   60
                                   ARTICLE IX

                                  TERMINATION

              SECTION 9.1.  Optional Purchase of All Receivables.  On the last
day of any Collection Period as of which the Pool Factor shall be less than the
Optional Purchase Percentage, the Servicer shall have the option to purchase
the corpus of the Trust.  To exercise such option, the Servicer shall deposit
pursuant to Section 4.5 in the Collection Account an amount equal to the
aggregate Purchase Amount for the Receivables, 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 Owner Trustee and the Indenture
Trustee, and shall succeed to all interests in and to the Trust.
Notwithstanding the foregoing, the Servicer shall not be permitted to exercise
such option unless the amount to be deposited in the Collection Account
pursuant to the preceding sentence is greater than or equal to the sum of the
outstanding principal amount of the Notes and the Aggregate Certificate Balance
and all accrued but unpaid interest (including any overdue interest) thereon.
The amount deposited in the Collection Account pursuant to this Section 9.1
shall be used on the next Distribution Date to make payments in full to
Noteholders and Certificateholders in the manner set forth in Article IV.

              SECTION 9.2.  Succession Upon Satisfaction and Discharge of
Indenture.  Following the satisfaction and discharge of the Indenture and the
payment in full of the principal of and interest on the Notes, to the extent
permitted by applicable law, the Indenture Trustee will continue to carry out
its obligations hereunder as agent for the Owner Trustee, including without
limitation making distributions from the Payahead Account and the Collection
Account in accordance with Section 4.6 and making withdrawals from the Reserve
Account in accordance with Section 4.5(b) and Section 4.7.





                                       55
<PAGE>   61
                                   ARTICLE X

                            MISCELLANEOUS PROVISIONS

              SECTION 10.1.  Amendment.  (a)  This Agreement may be amended by
the Seller, the Servicer and the Issuer, with the consent of the Indenture
Trustee and the Owner Trustee to the extent that their respective rights or
obligations may be affected thereby (which consent may not be unreasonably
withheld), 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, or to add any other provisions with respect to
matters or questions arising under this Agreement that shall not be
inconsistent with the provisions of this Agreement; provided, however, that
such action shall not, as evidenced by an Opinion of Counsel delivered to the
Owner Trustee and the Indenture Trustee, adversely affect in any material
respect the interests of any Noteholder or Certificateholder; and provided
further that such action shall not, as evidenced by an Opinion of Counsel,
cause the Issuer to be characterized for federal or any then Applicable Tax
State income tax purposes as an association taxable as a corporation.

              (b)  This Agreement may also be amended from time to time by the
Seller, the Servicer and the Issuer, with the consent of the Indenture Trustee
and the Owner Trustee to the extent that their respective rights or obligations
may be affected thereby (which consent may not be unreasonably withheld) and
with the consent of (i) the Noteholders of Notes evidencing not less than a
majority of the principal amount of the Notes Outstanding and (ii) the
Certificateholders of Certificates evidencing not less than a majority of the
Aggregate Certificate Balance (which consent of any Noteholder of a Note or
Certificateholder of a Certificate given pursuant to this Section 10.1 or
pursuant to any other provision of this Agreement shall be conclusive and
binding on such Note or Certificate, as the case may be, and on all future
Noteholders of such Note or Certificateholders of such Certificate, as the case
may be, and of any Note or Certificate, as applicable, issued upon the transfer
thereof or in exchange thereof or in lieu thereof whether or not notation of
such consent is made upon such Note or the Certificate), for the purpose of
adding any provisions to or changing in any manner or eliminating any of





                                       56
<PAGE>   62
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, or change the allocation or priority of,
collections of payments on Receivables or distributions that shall be required
to be made on any Note or Certificate or change any Note Interest Rate or any
Certificate Rate or, without the prior consent of the Rating Agencies, the
Specified Reserve Balance, without the consent of all adversely affected
Noteholders or Certificateholders or (b) reduce the aforesaid percentage
required to consent to any such amendment, without the consent of the
Noteholders of all Notes and Certificateholders of all Certificates affected
thereby; and provided further that such action shall not, as evidenced by an
Opinion of Counsel, cause the Issuer to be characterized for federal or any
then Applicable Tax State income tax purposes as an association taxable as a
corporation.

              (c)  Prior to the execution of any such amendment or consent the
Servicer will provide, and the Owner Trustee shall distribute, written
notification of the substance of such amendment or consent to each Rating
Agency.

              (d)  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 Indenture Trustee
and each Rating Agency.  It shall not be necessary for the consent of
Noteholders or the Certificateholders pursuant to this Section 10.1 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 and
Certificateholders provided for in this Agreement) and of evidencing the
authorization of the execution thereof by Noteholders and Certificateholders
shall be subject to such reasonable requirements as the Owner Trustee and the
Indenture Trustee may prescribe, including the establishment of record dates
pursuant to paragraph number 2 of the Note Depository Agreement.





                                       57
<PAGE>   63
              (e)  Prior to the execution of any amendment to this Agreement,
the Owner Trustee and the Indenture 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 the Opinion of Counsel referred
to in Section 10.2(i)(1).  The Owner Trustee or the Indenture Trustee may, but
shall not be obligated to, enter into any such amendment which affects such
Owner Trustee's or Indenture Trustee's own rights, duties or immunities under
this Agreement or otherwise.

              SECTION 10.2.  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 Indenture Trustee for the benefit of the Noteholders in the
Receivables and in the proceeds thereof.  The Seller shall deliver (or cause to
be delivered) to the Owner Trustee and the Indenture Trustee 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 by the Seller 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 Owner Trustee and
the Indenture Trustee at least five (5) days' prior written notice thereof,
with a copy to the Rating Agencies, and shall have promptly filed appropriate
amendments to all previously filed financing statements or continuation
statements.

              (c)  The Seller and the Servicer shall give the Owner Trustee and
the Indenture Trustee at least sixty (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 or new
financing statement.  The Servicer shall at all





                                       58
<PAGE>   64
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, the Payahead Account and the Reserve Account in respect of such
Receivable.

              (e)  The Servicer shall maintain its computer systems so that,
from and after the time of conveyance under this Agreement of the Receivables
to the Issuer, the Servicer's master computer records (including any back-up
archives) that refer to a Receivable shall indicate clearly the interest of the
Issuer and the Indenture Trustee in such Receivable and that such Receivable is
owned by the Issuer and has been pledged to the Indenture Trustee pursuant to
the Indenture.  Indication of the Issuer's and the Indenture Trustee's interest
in a Receivable shall be deleted from or modified on the Servicer's computer
systems when, and only when, the 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 print-outs (including any restored
from back-up archives) that, if they shall refer in any manner whatsoever to
any Receivable, shall indicate clearly that such Receivable has been conveyed
to and is owned by the Issuer and has been pledged to the Indenture Trustee.

              (g)  The Servicer shall permit the Owner Trustee, the Indenture
Trustee and their respective agents at any time during normal business hours to
inspect, audit, and make copies of and to obtain abstracts from the Servicer's
records regarding any Receivable.





                                       59
<PAGE>   65
              (h)  Upon request, the Servicer shall furnish to the Owner
Trustee and the Indenture Trustee, within twenty (20) 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 Owner Trustee and the
Indenture Trustee:

                     (1)  promptly after the execution and delivery of this
       Agreement and of each amendment thereto, an Opinion of Counsel either
       (A) stating that, in the opinion of such Counsel, all financing
       statements and continuation statements have been executed and filed that
       are necessary fully to preserve and protect the interest of the Issuer
       and the Indenture 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) stating that, in the opinion of such Counsel,
       no such action shall be necessary to preserve and protect such interest;
       and

                     (2)  within 120 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 120-day period, either (A) stating that, in the opinion of
       such counsel, all financing statements and continuation statements have
       been executed and filed that are necessary fully to preserve and protect
       the interest of the Issuer and the Indenture 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) stating that, in the
       opinion of such Counsel, no such action shall be necessary to preserve
       and protect such interest.

              Each Opinion of Counsel referred to in clause (i)(1) or (i)(2)
above shall specify any action necessary





                                       60
<PAGE>   66
(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 Notes and the Certificates to be registered with the Securities and
Exchange Commission pursuant to Section 12(b) or Section 12(g) of the
Securities Exchange Act of 1934 within the time periods specified in such
sections.

              (k)  For the purpose of facilitating the execution of this
Agreement and for other purposes, this Agreement may be executed in any number
of counterparts, each of which counterparts shall be deemed to be an original,
and all of which counterparts shall constitute but one and the same instrument.

              SECTION 10.3.  Governing Law.  This Agreement shall be construed
in accordance with the laws of the State of New York and the obligations,
rights, and remedies of the parties under this Agreement shall be determined in
accordance with such laws.

              SECTION 10.4.  Notices.  All demands, notices, and communications
under this Agreement shall be in writing, personally delivered, sent by
telecopier, overnight courier 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 or the Servicer, to the agent for service as specified in
Section 10.11 hereof, or at such other address as shall be designated by the
Seller or the Servicer in a written notice to the Owner Trustee and the
Indenture Trustee, (b) in the case of the Owner Trustee, at the Corporate Trust
Office of the Owner Trustee, (c) in the case of the Indenture Trustee, at the
Corporate Trust Office of the Indenture Trustee, (d) in the case of Moody's
Investors Service, Inc., at the following address:  Moody's Investors Service,
Inc., ABS Monitoring Department, 99 Church Street, New York, New York 10007,
(e) in the case of Standard & Poor's Ratings Services, at the following
address:  Standard & Poor's Ratings Services, 25 Broadway, 20th Floor, New
York, New York 10004, Attention:  Asset Backed Surveillance Department and (f)
in the case of Fitch IBCA, Inc., at the following address:  Fitch IBCA, Inc.,
1201 East 7th Street, Powell, Wyoming 82435, Attention:  Asset Backed
Surveillance.  Any notice required or permitted to





                                       61
<PAGE>   67
be mailed to a Noteholder or Certificateholder shall be given by first class
mail, postage prepaid, at the address of such Person as shown in the Note
Register or the Certificate Register, as applicable.  Any notice so mailed
within the time prescribed in this Agreement shall be conclusively presumed to
have been duly given, whether or not the Noteholder or Certificateholder shall
receive such notice.

              SECTION 10.5.  Severability of Provisions.  If any one or more of
the covenants, agreements, provisions, or terms of this Agreement shall be for
any reason whatsoever held invalid, then such covenants, agreements,
provisions, or terms shall be deemed severable from the remaining covenants,
agreements, provisions, or terms of this Agreement and shall in no way affect
the validity or enforceability of the other provisions of this Agreement or of
the Notes, the Certificates or the rights of the holders thereof.

              SECTION 10.6.  Assignment.  Notwithstanding anything to the
contrary contained herein, except as provided in Sections 7.3 and 8.2 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 Indenture Trustee,
the Noteholders of Notes evidencing not less than 66 2/3% of the principal
amount of the Notes Outstanding and the Certificateholders of Certificates
evidencing not less than 66 2/3% of the Aggregate Certificate Balance.

              SECTION 10.7.  Further Assurances.  The Seller and the Servicer
agree to do and perform, from time to time, any and all acts and to execute any
and all further instruments required or reasonably requested by the Owner
Trustee or the Indenture Trustee more fully to effect the purposes of this
Agreement, including, without limitation, the execution of any financing
statements or continuation statements relating to the Receivables for filing
under the provisions of the UCC of any applicable jurisdiction.

              SECTION 10.8.  No Waiver; Cumulative Remedies.  No failure to
exercise and no delay in exercising, on the part of the Owner Trustee, the
Indenture Trustee, the Noteholders or the Certificateholders, any right,
remedy,





                                       62
<PAGE>   68
power or privilege hereunder, shall operate as a waiver thereof; nor shall any
single or partial exercise of any right, remedy, power or privilege hereunder
preclude any other or further exercise thereof or the exercise of any other
right, remedy, power or privilege.  The rights, remedies, powers and privileges
therein provided are cumulative and not exhaustive of any rights, remedies,
powers and privileges provided by law.

              SECTION 10.9.  Third-Party Beneficiaries.  This Agreement will
inure to the benefit of and be binding upon the parties hereto, the
Noteholders, the Certificateholders, and their respective successors and
permitted assigns.  Except as otherwise provided in this Article X, no other
Person will have any right or obligation hereunder.  The parties hereto hereby
acknowledge and consent to the pledge of this Agreement by the Issuer to the
Indenture Trustee for the benefit of the Noteholders pursuant to the Indenture.

              SECTION 10.10.  Actions by Noteholders or Certificateholders.
(a)  Wherever in this Agreement a provision is made that an action may be taken
or a notice, demand, or instruction given by Noteholders or Certificateholders,
such action, notice, or instruction may be taken or given by any Noteholder or
Certificateholder, as applicable, unless such provision requires a specific
percentage of Noteholders or Certificateholders.

              (b)  Any request, demand, authorization, direction, notice,
consent, waiver, or other act by a Noteholder or Certificateholder shall bind
such Noteholder or Certificateholder and every subsequent holder of such Note
or Certificate issued upon the registration of transfer thereof or in exchange
therefor or in lieu thereof in respect of anything done or omitted to be done
by the Owner Trustee, the Indenture Trustee or the Servicer in reliance
thereon, whether or not notation of such action is made upon such Note or
Certificate.

              SECTION 10.11.  Agent for Service.  The agent for service of the
Seller and the Servicer in respect of this Agreement shall be Hurley D. Smith,
Secretary, Ford Motor Credit Company, The American Road, Dearborn, Michigan
48121.





                                       63
<PAGE>   69
              SECTION 10.12.  No Bankruptcy Petition.  The Owner Trustee, the
Indenture Trustee, the Issuer and the Servicer each covenants and agrees that,
prior to the date which is one year and one day after the payment in full of
all securities issued by the Seller or by a trust for which the Seller was the
depositor which securities were rated by any nationally recognized statistical
rating organization it will not institute against, or join any other Person in
instituting against, the Seller or the General Partner any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings, or other
proceedings under any federal or State bankruptcy or similar law.  This Section
10.12 shall survive the resignation or removal of the Owner Trustee under the
Trust Agreement or the Indenture Trustee under the Indenture or the termination
of this Agreement.

              SECTION 10.13.  Limitation of Liability of Owner Trustee and
Indenture Trustee.  (a)  Notwithstanding anything contained herein to the
contrary, this Agreement has been countersigned by PNC Bank, Delaware not in
its individual capacity but solely in its capacity as Owner Trustee of the
Issuer and in no event shall PNC Bank, Delaware in its individual capacity or,
except as expressly provided in the Trust Agreement, as Owner Trustee of the
Issuer 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 Indenture Trustee, 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





                                       64
<PAGE>   70
certificates, notices or agreements delivered pursuant hereto, as to all of
which recourse shall be had solely to the assets of the Issuer.

              SECTION 10.14.  Third-Party Beneficiary.  The Indenture Trustee
is a third-party beneficiary to this Agreement and is entitled to the rights
and benefits hereunder and may enforce the provisions hereof as if it were a
party hereto.

              SECTION 10.15.  Savings Clause.  It is the intention of the
Seller and the Issuer that the transfer of the Trust Property contemplated
herein constitute an absolute transfer of the Trust Property, conveying good
title to the Trust Property from the Seller to the Issuer.  However, in the
event that such transfer is deemed to be a pledge, the Seller hereby grants to
the Issuer a first priority security interest in all of the Seller's right,
title and interest in, to and under the Trust Property, and all proceeds
thereof, to secure a loan in an amount equal to all amounts payable under the
Notes and the Certificates, and in such event, this Agreement shall constitute
a security agreement under applicable law.





                                       65
<PAGE>   71
              IN WITNESS WHEREOF, the parties have caused this Sale and
Servicing Agreement to be duly executed by their respective officers thereunto
duly authorized as of the day and year first above written.


                                 FORD CREDIT AUTO RECEIVABLES
                                        TWO L.P.,
                                        as Seller

                                 By:    FORD CREDIT AUTO
                                            RECEIVABLES TWO, INC.,
                                               as General Partner

                                     By: /s/ R. P. Conrad          
                                        -----------------------------------
                                            Name:  R. P. Conrad
                                            Title: Assistant Secretary


                                 FORD CREDIT AUTO OWNER TRUST
                                        1998-B,
                                        as Issuer

                                 By:    PNC BANK, DELAWARE,
                                        not in its individual
                                        capacity but solely as Owner
                                        Trustee


                                     By: /s/ Michael B. McCarthy   
                                        -----------------------------------
                                            Name:  Michael B. McCarthy
                                            Title: Vice President


                                 FORD MOTOR CREDIT COMPANY,
                                        as Servicer


                                 By: /s/ R. P. Conrad            
                                    ------------------------------------------
                                         Name:  R. P. Conrad
                                         Title: Assistant Secretary
<PAGE>   72
Accepted and agreed:

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


By: /s/ Michael A. Smith      
   -------------------------------
   Name:  Michael A. Smith
   Title: Vice President


PNC BANK, DELAWARE,
not in its individual capacity
but solely as Owner Trustee


By: /s/ Michael B. McCarthy   
   -------------------------------
   Name:  Michael B. McCarthy
   Title:  Vice President
<PAGE>   73
                                   SCHEDULE A


                           [SCHEDULE OF RECEIVABLES]

                   Delivered to Indenture Trustee at Closing
<PAGE>   74
                                   SCHEDULE B

                          LOCATION OF RECEIVABLE FILES


Akron
175 Montrose West Avenue
Crown Pointe Building
Suite 300
Copley, OH  44321

Albany
5 Pine West Plaza
Albany, NY  12205

Albuquerque
6100 Uptown Blvd., N.E.
Suite 300
Albuquerque, NM  87110

Amarillo
1616 S. Kentucky
Bldg. D, Suite 130
Amarillo, TX  79102

Anchorage
3201 C Street
Suite 303
Anchorage, AK  99503

Appleton
54 Park Place
Appleton, WI  54915-8861

Athens
3708 Atlanta Highway
Athens, GA  30604

Atlanta-North
North Park Town Center
Bldg. 400, Suite 180
1000 Abernathy Rd. N.E.
Atlanta, GA  30328





                                      SB-1
<PAGE>   75
Atlanta-South
1691 Phoenix Blvd.
Suite 300
Atlanta, GA  30349

Atlanta/CL
1117 Perimeter Ctr. W
Suite 404 West
Atlanta, GA 30338

Atlantic Region District Office
14104 Newbrook Drive
Chantilly, VA 22021

Austin
1701 Directors Blvd.
Suite 320
Austin, TX  78744

Baltimore-East
Campbell Corporate
Center One
4940 Campbell Blvd.
Suite 140
Whitemarsh Business Community
Baltimore, MD  21236

Beaumont
2615 Calder
Suite 715
Beaumont, TX  77704

Billings
1643 Lewis Avenue
Suite 201
Billings, MT  59102

Birmingham
3535 Grandview Parkway
Suite 340
Birmingham, AL  35243

Boston-North
One Tech Drive
3rd Floor
Andover, MA  01810-2497





                                      SB-2
<PAGE>   76
Boston-South
Southboro Place
2nd Floor
352 Turnpike Road
Southboro, MA  01772

Bristol
Landmark Center-
Suite A
113 Landmark Lane
Bristol, TN  37620

Buffalo
95 John Muir Drive
Suite 102
Amherst, NY  14228

Cape Girardeau
1409-C N. Mt. Auburn Rd.
Cape Girardeau, MO  63701

Charleston
Rivergate Center
Suite 150
4975 LaCross Road
North Charleston, SC  29418

Charlotte
6302 Fairview Road
Suite 500
Charlotte, NC  28210

Charlotte/CL
6302 Fairview Road
Suite 510
Charlotte, NC 28210

Chattanooga
6025 Lee Highway
Suite 443
Chattanooga, TN  37421

Cheyenne
6234 Yellowstone Road
Cheyenne, WY  82009





                                      SB-3
<PAGE>   77
Chicago-East
One River Place
Suite A
Lansing, IL  60438

Chicago-North
9700 Higgins Road
Suite 720
Rosemont, IL  60018

Chicago-South
The Office of Waterfall Glen I
Suite 310
900 South Frontage Road
Woodridge, IL  60517

Chicago-West
2500 W. Higgins Rd.
Suite 280
Hoffman Estates, IL  60195

Chicago/CL
745 McClintock Drive
Suite 300
Burr Ridge, IL 60521

Cincinnati
8805 Governors Hill Dr.
Suite 230
Cincinnati, OH  45249

Cleveland
5700 Lombardo Centre
Suite 101
Seven Hills, OH  44131-2581

Colorado Springs
5575 Tech Center Dr.
Suite 220
Colorado Springs, CO  80919

Columbia
250 Berryhill Road
Suite 201
Columbia, SC  29210





                                      SB-4
<PAGE>   78
Columbus
Metro V, Suite 470
655 Metro Place S
Dublin, OH  43017

Coral Springs-East
3111 N. University Dr.
Suite 800
Coral Springs, FL  33065

Corpus Christi
5350 South Staples
Suite 225
Corpus Christi, TX  78411

Dallas
Campbell Forum
Suite 600
801 E. Campbell Road
Richardson, TX  75081

Dallas
Campbell Forum
Suite 650
801 E. Campbell Road
Richardson, TX  75081

Davenport
5405 Utica Ridge Road
Suite 200
Davenport, IA  52807

Decatur
401 Lee Street
Suite 500
Decatur, AL  35602

Denver
6300 S. Syracuse Way
Suite 195
Englewood, CO  80111

Des Moines
4200 Corporate Drive
Suite 107
W. Des Moines, IA  50266





                                      SB-5
<PAGE>   79
Detroit-North
1301 Longlake Road
Suite 150
Troy, MI  48098

Detroit-West
1655 Fairlane Circle
Suite 900
Allen Park, MI  48101

Detroit/CL
One Parklane Blvd.
Suite 301E
Dearborn, MI 48126

Dothan
137 Clinic Drive
Dothan, AL  36303

El Paso
1200 Golden Key Circle
Suite 104
El Paso, TX  79925

Eugene
1600 Valley River Drive
Suite 190
Eugene, OR  97401

Falls Church
1420 Springhill Road
Suite 550
McLean, VA  22102

Fargo
3100 13th Ave. South
Suite 304
Fargo, ND  58103





                                      SB-6
<PAGE>   80
Fayetteville
4317 Ramsey Street
Suite 300
Fayetteville, NC  28311

Findlay
3500 North Main Street
Findlay, OH  45840-1447

Ft. Myers
11935 Fairway Lakes Dr.
Fort Myers, FL  33913

Ft. Worth
Center Park Tower
Suite 400
2350 West Airport Frwy.
Bedford, TX  76022

Grand Junction
744 Horizon Court
Suite 330
Grand Junction, CO  81506

Grand Rapids
2851 Charlevoix Drive SE
Suite 300
Grand Rapids, MI  49546

Greensboro
1500 Pinecroft Rd.
Suite 220
Greensboro, NC  27407

Harlingen
1916 East Harrison
Harlingen, TX  78550

Harrisburg
4900 Ritter Road
Mechanicsburg, PA  17055

Henderson
618 North Green Street
Henderson, KY  42420





                                      SB-7
<PAGE>   81
Honolulu
Ala Moano Pacific Center
Suite 922
1585 Kapiolani Blvd.
Honolulu, HI  96814

Houston-North
363 N. Sam Houston Pkwy. E.
Suite 700
Houston, TX  77060

Houston-West
820 Gessner
Suite 700
Houston, TX  77024

Huntington
3425 U.S. Route 60 East
Barboursville, WV  25504

Indianapolis
5875 Castle Creek Pkwy.
North Drive
Suite 240
Indianapolis, IN  46250

Jackson
800 Avery Blvd.
Suite B
Ridgeland, MS  39157

Jacksonville
Suite 310
9485 Regency Square Boulevard
Jacksonville, FL  32225

Jefferson City
210 Prodo Drive
Jefferson City, MO  65109





                                      SB-8
<PAGE>   82
Kansas City
8717 West 110th Street
Bldg. #14, Suite 550
Overland Park, KS  66210

Knoxville
5500 Lonas Drive
Suite 260
Knoxville, TN  37909

Lafayette
Saloom Office Park
Suite 350
100 Asthma Boulevard
Lafayette, LA  70508

Lansing
2140 University Park Drive
Okemos, MI  48864

Las Vegas
500 N Rainbow Blvd.
Suite 312
Las Vegas, NV  89107

Little Rock
1701 Centerview Dr.
Suite 301
Little Rock, AR  72211

Long Island
One Jericho Plaza
2nd Floor Wing B
Jericho, NY  11753

Louisville
502 Executive Park
Louisville, KY  40207

Lubbock
4010 82nd Street
Suite 200
Lubbock, TX  79424





                                      SB-9
<PAGE>   83
Macon
5400 Riverside Drive
Suite 201
Macon, GA  31210

Manchester
4 Bedford Farms
Bedford, NH  03110

Marshall
1408 North Michigan
Marshall, IL  62441

Memphis
6555 Quince Road
Suite 300
Memphis, TN  38119

Miami
6303 Blue Lagoon Drive
Suite 200
Miami, FL  33126

Milwaukee
10850 W. Park Place
Suite 110
Milwaukee, WI  53224

Minneapolis
One Southwest Crossing
Suite 308
11095 Viking Drive
Eden Prairie, MN  55344

Mobile
1201 Montlimar Dr.
Suite 700
Mobile, AL  36609-1718

Nashville
Highland Ridge
Suite 190
565 Marriott Drive
Nashville, TN  37214





                                     SB-10
<PAGE>   84
New Haven
35 Thorpe Ave.
Wallingford, CT 06492

New Jersey-Central
101 Interchange Plaza
Cranbury, NJ  08512

New Jersey-North
103 Eisenhower Parkway
4th Floor
Roseland, NJ  07068

New Jersey-South
10000 MidAtlantic Dr.
Suite 401 West
Mt. Laurel, NJ  08054

New Orleans
Lakeway III
3838 N. Causeway Blvd.
Suite 3200
Metairie, LA  70002

Norfolk
Greenbrier Pointe
Suite 350
1401 Greenbrier Pkwy.
Chesapeake, VA  23320

Odessa
Ashford Park Office Center
Suite 201A
2626 John B. Sheprd Parkway
Odessa, TX  79762

Oklahoma City
Perimeter Center
Suite 300
4101 Perimeter Ctr Dr.
Oklahoma City, OK  73112





                                     SB-11
<PAGE>   85
Omaha
10040 Regency Circle
Suite 100
Omaha, NE  68114-3786

Omaha Customer Service Center
12110 Emmet Street
Omaha, NB 68164

Orange
765 The City Drive
Suite 400
Orange, CA  92668

Orange/CL
765 The City Drive
Suite 401
Orange, CA  92668

Orlando
1060 Maitland Ctr Commons
Suite 210
Maitland, FL  32751

Pasadena
225 S. Lake Avenue
Suite 1200
Pasadena, CA  91101

Pensacola
25 W. Cedar Street
Suite 316
Pensacola, Fl  32501

Philadelphia
Bay Colony Executive Park
Suite 100
575 E. Swedesford Rd.
Wayne, PA  19087

Philadelphia/CL
500 N. Gulph Rd.
Suite 110
King of Prussia, PA 19406





                                     SB-12
<PAGE>   86
Phoenix
4742 North 24th Street
Suite 215
Phoenix, AZ  85016

Pittsburgh
Foster Plaza 9
750 Holiday Drive
4th Floor, Suite 420
Pittsburgh, PA  15220

Portland
2401 Congress Street
Portland, ME  04102

Portland
10220 S.W. Greenburg Blvd.
Suite 415
Portland, OR  97223

Raleigh
3651 Trust Drive
Raleigh, NC  27604

Regional Opers Center
7090 Columbia Gateway Dr.
Columbia, MD 21046

Richmond
300 Arboretum Place
Suite 320
Richmond, VA  23236

Roanoke
5238 Valley Pointe Pkwy.
Suite 6
Roanoke, VA  24019

Sacramento
2720 Gateway Oaks Dr.
Suite 200
Sacramento, CA  95833

Saginaw
4901 Towne Centre Rd.
Suite 200
Saginaw, MI  48605





                                     SB-13
<PAGE>   87
Salt Lake City
310 E. 4500 S.
Suite 340
Murray, UT  84107

Santa Ana Central Collections
765 The City Drive
Suite 402
Orange. CA  92668

San Antonio
100 N.E. Loop 410
Suite 625
San Antonio, TX  78216-4742

San Bernardino
1615 Orange Tree Lane
Suite 215
Redlands, CA  92374

San Diego
3111 Camino Del Rio N.
Suite 1333
San Diego, CA  92108

San Francisco
4301 Hacienda Dr.
Suite 400
Pleasanton, CA  94588

San Francisco/CL
4900 Hopyard Road
Suite 220
Pleasanton CA 94588

San Jose
1900 McCarthy Blvd.
Suite 400
Milpitas, CA  95035

Savannah
6600 Abercorn Street
Suite 206
Savannah, GA  31405





                                     SB-14
<PAGE>   88
Seattle
13555 S.E. 36th Street
Suite 350
Bellevue, WA  98006

Shreveport
South Pointe Centre
Suite 200
3007 Knight Street
Shreveport, LA  71105

South Bay
301 E. Ocean Boulevard
Suite 1900
Long Beach, CA  90802

South Bend
4215 Edison Lakes Parkway
Suite 140
Mishawaka, IN  46545

Spokane
901 North Monroe Ct.
Suite 350
Spokane, WA  99201-2148

Springfield
3275 E. Ridgeview
Springfield, MO  65804

St. Louis
4227 Earth City Expressway
Suite 100
Earth City, MO  63045

St. Paul
7760 France Avenue South
Suite 920
Bloomington, MN 55435

Syracuse
5788 Widewaters Pkwy.
DeWitt, NY  13214





                                     SB-15
<PAGE>   89
Tampa
Lincoln Pointe, Suite 800
2502 Rocky Point Drive
Tampa, FL  33607





                                     SB-16
<PAGE>   90
Tulsa
9820 East 41st St.
Suite 300
Tulsa, OK  74145

Tupelo
One Mississippi Plaza
Tupelo, MS  38801

Tyler
821 East SE Loop 323
Suite 300
Tyler, TX  75701

Ventura
260 Maple Court
Suite 210
Ventura, CA  93003

Washington, D.C.
2440 Research Blvd.
Suite 150
Rockville, MD  20850

Westchester
660 White Plains Road
Tarrytown, NY  10591

Western Carolina
215 Thompson Street
Hendersonville, NC  28792

Wichita
7570 West 21st
Wichita, KS  67212





                                     SB-17
<PAGE>   91
                                                                      APPENDIX A



                             Definitions and Usage





                                      AA-1

<PAGE>   1
                                                                EXHIBIT 99.2


                            ADMINISTRATION AGREEMENT


         This ADMINISTRATION AGREEMENT, dated as of May 1, 1998 (as from time
to time amended, supplemented or otherwise modified and in effect, this
"Agreement"), is by and among FORD CREDIT AUTO OWNER TRUST 1998-B, a Delaware
business trust (the "Issuer"), FORD MOTOR CREDIT COMPANY, a Delaware
corporation, as administrator (the "Administrator"), and THE CHASE MANHATTAN
BANK, a New York corporation, not in its individual capacity but solely as
Indenture Trustee (the "Indenture Trustee").

         WHEREAS, the Issuer is issuing the Notes pursuant to the Indenture and
the Certificates pursuant to the Trust Agreement and has entered into certain
agreements in connection therewith, including (i) the Sale and Servicing
Agreement, (ii) the Note Depository Agreement and (iii) the Indenture (the Sale
and Servicing Agreement, the Note Depository Agreement and the Indenture being
referred to hereinafter collectively as the "Related Agreements");

         WHEREAS, the Issuer and the Owner Trustee desire to have the
Administrator perform certain duties of the Issuer and the Owner Trustee under
the Related Agreements and to provide such additional services consistent with
the terms of this Agreement and the Related Agreements as the Issuer and the
Owner Trustee may from time to time request; and

         WHEREAS, the Administrator has the capacity to provide the services
required hereby and is willing to perform such services for the Issuer and the
Owner Trustee on the terms set forth herein;

         NOW, THEREFORE, in consideration of the mutual covenants contained
herein, and other good and valuable consideration, the receipt and sufficiency
of which is hereby acknowledged, the parties hereto, intending to be legally
bound, agree as follows:

         1.      Definitions and Usage.  Except as otherwise specified herein
or as the context may otherwise require, capitalized terms used but not
otherwise defined herein are defined in Appendix A hereto, which also contains
rules as to usage that shall be applicable herein.
<PAGE>   2
         2.      Duties of the Administrator.  (a)  Duties with Respect to the
Indenture and the Note Depository Agreement.   (i)  The Administrator agrees to
perform all its duties as Administrator and the duties of the Issuer under the
Note Depository Agreement.  In addition, the Administrator shall consult with
the Owner Trustee regarding the duties of the Issuer under the Indenture and
the Note Depository Agreement.  The Administrator 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 Note Depository
Agreement.  The Administrator 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 that it
shall be the duty of the Issuer to prepare, file or deliver pursuant to the
Indenture and the Note Depository Agreement.  In furtherance of the foregoing,
the Administrator shall take all appropriate action that is the duty of the
Issuer to take pursuant to the Indenture including, without limitation, such of
the foregoing as are required with respect to the following matters under the
Indenture (references are to sections of the Indenture):

                 (A)      the duty to cause the Note Register to be kept and to
         give the Indenture Trustee notice of any appointment of a new Note
         Registrar and the location, or change in location, of the Note
         Register (Section 2.5);

                 (B)      the determination as to whether the requirements of
         UCC Section 8-401(1) are met and the preparation of an Issuer Request
         requesting the Indenture Trustee to authenticate and deliver
         replacement Notes in lieu of mutilated, destroyed, lost or stolen
         Notes (Section 2.6);

                 (C)      the notification of Noteholders of the final
         principal payment on their Notes (Section 2.8(b));

                 (D)      the preparation of or obtaining of the documents and
         instruments required for authentication of the Notes and delivery of
         the same to the Indenture Trustee (Section 2.2);

                 (E)      the preparation, obtaining or filing of the
         instruments, opinions and certificates and





                                       2
<PAGE>   3
         other documents required for the release of property from the lien of
         the Indenture (Section 2.10);

                 (F)      the preparation of Definitive Notes in accordance
         with the instructions of the Clearing Agency (Section 2.13);

                 (G)      the maintenance of an office in the Borough of
         Manhattan, The City of New York, for registration of transfer or
         exchange of Notes if the Indenture Trustee ceases to maintain such an
         office (Section 3.2);

                 (H)      the duty to cause newly appointed Note Paying Agents,
         if any, to deliver to the Indenture Trustee the instrument specified
         in the Indenture regarding funds held in trust (Section 3.3);

                 (I)      the direction to the Indenture Trustee to deposit
         monies with Note Paying Agents, if any, other than the Indenture
         Trustee (Section 3.3);

                 (J)      the obtaining and preservation of the Issuer's
         qualification to do business in each jurisdiction in which such
         qualification is or shall be necessary to protect the validity and
         enforceability of the Indenture, the Notes, the Collateral and each
         other instrument or agreement included in the Indenture Trust Estate
         (Section 3.4);

                 (K)      the preparation of all supplements and amendments to
         the Indenture and all financing statements, continuation statements,
         instruments of further assurance and other instruments and the taking
         of such other action as is necessary or advisable to protect the
         Indenture Trust Estate (Sections 3.5 and 3.7(c));

                 (L)      the delivery of the Opinion of Counsel on the Closing
         Date and the annual delivery of Opinions of Counsel as to the
         Indenture Trust Estate, and the annual delivery of the Officer's
         Certificate and certain other statements as to compliance with the
         Indenture (Sections 3.6 and 3.9);

                 (M)      the identification to the Indenture Trustee in an
         Officer's Certificate of any Person





                                       3
<PAGE>   4
         with whom the Issuer has contracted to perform its duties under the
         Indenture (Section 3.7(b));

                 (N)      the notification of the Indenture Trustee and the
         Rating Agencies of an Event of Servicing Termination under the Sale
         and Servicing Agreement and, if such Event of Servicing Termination
         arises from the failure of the Servicer to perform any of its duties
         under the Sale and Servicing Agreement with respect to the
         Receivables, the taking of all reasonable steps available to remedy
         such failure (Section 3.7(d));

                 (O)      the preparation and obtaining of documents and
         instruments required for the consolidation or merger of the Issuer
         with another entity or the transfer by the Issuer of its properties or
         assets (Section 3.10);

                 (P)      the duty to cause the Servicer to comply with
         Sections 3.9, 3.10, 3.11, 3.12, 3.13 and 4.9 and Article VII of the
         Sale and Servicing Agreement (Section 3.14);

                 (Q)      the delivery of written notice to the Indenture
         Trustee and the Rating Agencies of each Event of Default under the
         Indenture and each default by the Servicer or the Seller under the
         Sale and Servicing Agreement and by Ford Credit or the Seller under
         the Purchase Agreement (Section 3.19);

                 (R)      the monitoring of the Issuer's obligations as to the
         satisfaction and discharge of the Indenture and the preparation of an
         Officer's Certificate and the obtaining of the Opinions of Counsel and
         the Independent Certificate relating thereto (Section 4.1);

                 (S)      the monitoring of the Issuer's obligations as to the
         satisfaction, discharge and defeasance of the Notes and the
         preparation of an Officer's Certificate and the obtaining of an
         opinion of a nationally recognized firm of independent certified
         public accountants, a written certification thereof and the Opinions
         of Counsel relating thereto (Section 4.2);

                 (T)      the preparation of an Officer's Certificate to the
         Indenture Trustee after the occurrence





                                       4
<PAGE>   5
         of any event which with the giving of notice and the lapse of time
         would become an Event of Default under Section 5.1(iii) of the
         Indenture, its status and what action the Issuer is taking or proposes
         to take with respect thereto (Section 5.1);

                 (U)      the compliance with any written directive of the
         Indenture Trustee with respect to the sale of the Indenture Trust
         Estate at one or more public or private sales called and conducted in
         any manner permitted by law if an Event of Default shall have occurred
         and be continuing (Section 5.4);

                 (V)      the preparation and delivery of notice to Noteholders
         of the removal of the Indenture Trustee and the appointment of a
         successor Indenture Trustee (Section 6.8);

                 (W)      the preparation of any written instruments required
         to confirm more fully the authority of any co-trustee or separate
         trustee and any written instruments necessary in connection with the
         resignation or removal of any co-trustee or separate trustee (Sections
         6.8 and 6.10);

                 (X)      the furnishing of the Indenture Trustee with the
         names and addresses of Noteholders during any period when the
         Indenture Trustee is not the Note Registrar (Section 7.1);

                 (Y)      the preparation and, after execution by the Issuer,
         the filing with the Commission, any applicable state agencies and the
         Indenture Trustee of documents required to be filed on a periodic
         basis with, and summaries thereof as may be required by rules and
         regulations prescribed by, the Commission and any applicable state
         agencies and the transmission of such summaries, as necessary, to the
         Noteholders (Section 7.3);

                 (Z)      the opening of one or more accounts in the Issuer's
         name, the preparation and delivery of Issuer Orders, Officer's
         Certificates and Opinions of Counsel and all other actions necessary
         with respect to investment and reinvestment, to the extent permitted,
         of funds in such accounts (Sections 8.2 and 8.3);





                                       5
<PAGE>   6
                 (AA)     the preparation of an Issuer Request and Officer's
         Certificate and the obtaining of an Opinion of Counsel and Independent
         Certificates, if necessary, for the release of the Indenture Trust
         Estate (Sections 8.4 and 8.5);

                 (BB)     the preparation of Issuer Orders and the obtaining of
         Opinions of Counsel with respect to the execution of supplemental
         indentures and the mailing to the Noteholders of notices with respect
         to such supplemental indentures (Sections 9.1, 9.2 and 9.3);

                 (CC)     the execution and delivery of new Notes conforming to
         any supplemental indenture (Section 9.6);

                 (DD)     the notification of Noteholders of redemption of the
         Notes or duty to cause the Indenture Trustee to provide such
         notification (Section 10.2);

                 (EE)     the preparation of all Officer's Certificates, Issuer
         Requests and Issuer Orders and the obtaining of Opinions of Counsel
         and Independent Certificates with respect to any requests by the
         Issuer to the Indenture Trustee to take any action under the Indenture
         (Section 11.1(a));

                 (FF)     the preparation of Officer's Certificates and the
         obtaining of Independent Certificates, if necessary, for the release
         of property from the lien of the Indenture (Section 11.1(b));

                 (GG)     the notification of the Rating Agencies, upon the
         failure of the Indenture Trustee to give such notification, of the
         information required pursuant to Section 11.4 of the Indenture
         (Section 11.4);

                 (HH)     the preparation and delivery to Noteholders and the
         Indenture Trustee of any agreements with respect to alternate payment
         and notice provisions (Section 11.6); and

                 (II)    the recording of the Indenture, if applicable
         (Section 11.15).

                 (ii)     The Administrator will:





                                       6
<PAGE>   7
                 (A)      pay the Indenture Trustee from time to time
         reasonable compensation for all services rendered by the Indenture
         Trustee under the Indenture (which compensation shall not be limited
         by any provision of law in regard to the compensation of a trustee of
         an express trust);

                 (B)      except as otherwise expressly provided in the
         Indenture, reimburse the Indenture Trustee upon its request for all
         reasonable expenses, disbursements and advances incurred or made by
         the Indenture Trustee in accordance with any provision of the
         Indenture (including the reasonable compensation, expenses and
         disbursements of its agents and counsel), except any such expense,
         disbursement or advance as may be attributable to its negligence or
         bad faith;

                 (C)      indemnify the Indenture Trustee and its agents for,
         and hold them harmless against, any losses, liability or expense
         incurred without negligence or bad faith on their part, arising out of
         or in connection with the acceptance or administration of the
         transactions contemplated by the Indenture, including the reasonable
         costs and expenses (including reasonable attorneys' fees) of defending
         themselves against any claim or liability in connection with the
         exercise or performance of any of their powers or duties under the
         Indenture; and

                 (D)      indemnify the Owner Trustee and its agents for, and
         hold them harmless against, any losses, liability or expense incurred
         without negligence or bad faith on their part, arising out of or in
         connection with the acceptance or administration of the transactions
         contemplated by the Trust Agreement, including the reasonable costs
         and expenses (including reasonable attorneys' fees) of defending
         themselves against any claim or liability in connection with the
         exercise or performance of any of their powers or duties under the
         Trust Agreement.

         (b)     Additional Duties.  (i)  In addition to the duties of the
Administrator set forth above, the Administrator shall perform such
calculations and shall prepare or shall cause the preparation by other
appropriate persons of, and shall execute on behalf of the Issuer or the Owner
Trustee, all such documents, reports,





                                       7
<PAGE>   8
filings, instruments, certificates and opinions that it shall be the duty of
the Issuer or the Owner Trustee to prepare, file or deliver pursuant to the
Related Agreements, and at the request of the Owner Trustee shall take all
appropriate action that it is the duty of the Issuer or the Owner Trustee to
take pursuant to the Related Agreements.  Subject to Section 6 of this
Agreement, and in accordance with the directions of the Owner Trustee, the
Administrator shall administer, perform or supervise the performance of such
other activities in connection with the Collateral (including the Related
Agreements) as are not covered by any of the foregoing provisions and as are
expressly requested by the Owner Trustee and are reasonably within the
capability of the Administrator.

                          (ii) Notwithstanding anything in this Agreement or
         the Related Agreements to the contrary, the Administrator shall be
         responsible for performance of the duties of the Owner Trustee set
         forth in Section 3.2 of the Trust Agreement with respect to
         establishing and maintaining a Capital Account for each 
         Certificateholder.

                          (iii) Notwithstanding anything in this Agreement or
         the Related Agreements to the contrary, the Administrator shall be
         responsible for promptly notifying the Owner Trustee in the event that
         any withholding tax is imposed on the Trust's payments (or allocations
         of income) to a Certificateholder as contemplated in Section 5.2(c) of
         the Trust Agreement.  Any such notice shall specify the amount of any
         withholding tax required to be withheld by the Owner Trustee pursuant
         to such provision.

                          (iv) Notwithstanding anything in this Agreement or
         the Related Agreements to the contrary, the Administrator shall be
         responsible for performance of the duties of the Trust or the Owner
         Trustee set forth in Section 5.5(a), (b), (c) and (d), the penultimate
         sentence of Section 5.5 and Section 5.6(a) of the Trust Agreement with
         respect to, among other things, accounting and reports to
         Certificateholders.

                          (v)     The Administrator will provide prior to June
         15, 1998 a certificate of an Authorized Officer in form and substance
         satisfactory to the Owner Trustee as to whether any tax withholding is
         then required and, if required, the procedures to be followed with
         respect





                                       8
<PAGE>   9
         thereto to comply with the requirements of the Code.  The
         Administrator shall be required to update the letter in each instance
         that any additional tax withholding is subsequently required or any
         previously required tax withholding shall no longer be required.

                          (vi)    The Administrator shall perform the duties of
         the Administrator 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 Administrator pursuant to the Trust Agreement.

                          (vii) In carrying out the foregoing duties or any of
         its other obligations under this Agreement, the Administrator may
         enter into transactions 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 Administrator's opinion, no less favorable to the
         Issuer than would be available from unaffiliated parties.

         (c)     Non-Ministerial Matters.  (i)  With respect to matters that in
the reasonable judgment of the Administrator are non-ministerial, the
Administrator shall not take any action unless within a reasonable time before
the taking of such action, the Administrator shall have notified the Owner
Trustee of the proposed action and the Owner Trustee shall not have withheld
consent or provided an alternative direction.  For the purpose of the preceding
sentence, "non-ministerial matters" shall include, without limitation:

                 (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 or Permitted Investments);

                 (C)      the amendment, change or modification of the Related
         Agreements;





                                       9
<PAGE>   10
                 (D)      the appointment of successor Note Registrars,
         successor Note Paying Agents and successor Indenture Trustees pursuant
         to the Indenture or the appointment of successor Administrators or
         Successor Servicers, or the consent to the assignment by the Note
         Registrar, Note Paying Agent or Indenture Trustee of its obligations
         under the Indenture; and

                 (E)      the removal of the Indenture Trustee.

                 (ii)     Notwithstanding anything to the contrary in this
Agreement, the Administrator shall not be obligated to, and shall not, (x) make
any payments to the Noteholders under the Related Agreements, (y) sell the
Indenture Trust Estate pursuant to Section 5.4 of the Indenture or (z) take any
other action that the Issuer directs the Administrator not to take on its
behalf.

         3.      Records.  The Administrator shall maintain  appropriate books
of account and records relating to services performed hereunder, which books of
account and records shall be accessible for inspection by the Issuer and the
Seller at any time during normal business hours.

         4.      Compensation.  As compensation for the performance of the
Administrator's obligations under this Agreement and, as reimbursement for its
expenses related thereto, the Administrator shall be entitled to $2,500
annually which shall be solely an obligation of the Seller.

         5.      Additional Information To Be Furnished to the Issuer.  The
Administrator shall furnish to the Issuer from time to time such additional
information regarding the Collateral as the Issuer shall reasonably request.

         6.      Independence of the Administrator.  For all purposes of this
Agreement, the Administrator 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 Administrator 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.





                                       10
<PAGE>   11
         7.      No Joint Venture.  Nothing contained in this Agreement (i)
shall constitute the Administrator 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.

         8.      Other Activities of Administrator.  Nothing herein shall
prevent the Administrator or its Affiliates from engaging in other businesses
or, in its sole discretion, from acting in a similar capacity as an
administrator for any other person or entity even though such person or entity
may engage in business activities similar to those of the Issuer, the Owner
Trustee or the Indenture Trustee.

         9.      Term of Agreement; Resignation and Removal of Administrator.
(a)  This Agreement shall continue in force until the termination of the Issuer
in accordance with Section 9.1 of the Trust Agreement, upon which event this
Agreement shall automatically terminate.

         (b)     Subject to Sections 9(e) and 9(f), the Administrator may
resign its duties hereunder by providing the Issuer with at least sixty (60)
days' prior written notice.

         (c)     Subject to Sections 9(e) and 9(f), at the sole option of the
Issuer, the Administrator may be removed immediately upon written notice of
termination from the Issuer to the Administrator if any of the following events
shall occur:

                 (i)      the Administrator shall default in the performance of
         any of its duties under this Agreement and, after notice of such
         default, shall not cure such default within ten (10) days (or, if such
         default cannot be cured in such time, shall not give within ten (10)
         days such assurance of cure as shall be reasonably satisfactory to the
         Issuer);

                 (ii)     a court having jurisdiction in the premises shall
         enter a decree or order for relief, and such decree or order shall not
         have been vacated within sixty (60) days, in respect of the
         Administrator in any involuntary case under any applicable





                                       11
<PAGE>   12
         bankruptcy, insolvency or other similar law now or hereafter in effect
         or appoint a receiver, liquidator, assignee, custodian, trustee,
         sequestrator or similar official for the Administrator or any
         substantial part of its property or order the winding-up or
         liquidation of its affairs; or

                 (iii) the Administrator shall commence a voluntary case under
         any applicable bankruptcy, insolvency or other similar law now or
         hereafter in effect, shall consent to the entry of an order for relief
         in an involuntary case under any such law, shall consent to the
         appointment of a receiver, liquidator, assignee, trustee, custodian,
         sequestrator or similar official for the Administrator or any
         substantial part of its property, shall consent to the taking of
         possession by any such official of any substantial part of its
         property, shall make any general assignment for the benefit of
         creditors or shall fail generally to pay its debts as they become due.

         The Administrator agrees that if any of the events specified in
clauses (ii) or (iii) of this Section 9(d) shall occur, it shall give written
notice thereof to the Issuer and the Indenture Trustee within seven (7) days
after the happening of such event.

         (d)     No resignation or removal of the Administrator pursuant to
this Section 9 shall be effective until (i) a successor Administrator shall
have been appointed by the Issuer and (ii) such successor Administrator shall
have agreed in writing to be bound by the terms of this Agreement in the same
manner as the Administrator is bound hereunder.  The Issuer shall provide
written notice of any such resignation or removal to the Indenture Trustee,
with a copy to the Rating Agencies.

         (e)     The appointment of any successor Administrator shall be
effective only after satisfaction of the Rating Agency Condition with respect
to the proposed appointment.

         (f)     Subject to Sections 9(e) and 9(f), the Administrator
acknowledges that upon the appointment of a successor Servicer pursuant to the
Sale and Servicing Agreement, the Administrator shall immediately resign and
such successor Servicer shall automatically become the Administrator under this
Agreement.





                                       12
<PAGE>   13
         10.     Action upon Termination, Resignation or Removal.  Promptly
upon the effective date of termination of this Agreement pursuant to Section
9(a) or the resignation or removal of the Administrator pursuant to Section
9(b) or (c), respectively, the Administrator shall be entitled to be paid all
fees and reimbursable expenses accruing to it to the date of such termination,
resignation or removal.  The Administrator shall forthwith upon such
termination pursuant to Section 9(a) deliver to the Issuer all property and
documents of or relating to the Collateral then in the custody of the
Administrator.  In the event of the resignation or removal of the Administrator
pursuant to Section 9(b) or (c), respectively, the Administrator shall
cooperate with the Issuer and take all reasonable steps requested to assist the
Issuer in making an orderly transfer of the duties of the Administrator.

         11.     Notices.  Any notice, report or other communication given
hereunder shall be in writing and addressed of follows:

         (a)     if to the Issuer or the Owner Trustee, to:

                 Ford Credit Auto Owner Trust 1998-B
                 c/o PNC Bank, Delaware
                 222 Delaware Avenue
                 Wilmington, Delaware  19801
                 Attention:  Michael B. McCarthy
                 Telephone:  (302) 429-1546
                 Facsimile:  (302) 429-7118


         (b)     if to the Administrator, to:

                 Ford Motor Credit Company
                 The American Road
                 Dearborn, Michigan  48121
                 Attention:  Richard P. Conrad
                 Telephone:  (313) 594-7765
                 Facsimile:  (313) 248-7613


         (c)     If to the Indenture Trustee, to:

                 The Chase Manhattan Bank
                 Corporate Trust Administration
                 450 West 33rd Street, 15th floor
                 New York, New York  10001
                 Attention:  Michael A. Smith
                 Telephone:  (212) 946-3346
                 Facsimile:  (212) 946-8158





                                       13
<PAGE>   14
or to such other address as any party shall have provided to the other parties
in writing.  Any notice required to be in writing hereunder shall be deemed
given if such notice is mailed by certified mail, postage prepaid, or
hand-delivered to the address of such party as provided above.

         12.     Amendments.  This Agreement may be amended from time to time
by a written amendment duly executed and delivered by the Issuer, the
Administrator and the Indenture Trustee, with the written consent of the Owner
Trustee, without the consent of the Noteholders and the Certificateholders, 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 Certificateholders; provided that such
amendment will not, as set forth in an Opinion of Counsel satisfactory to the
Indenture Trustee and the Owner Trustee, materially and adversely affect the
interest of any Noteholder or Certificateholder.  This Agreement may also be
amended by the Issuer, the Administrator and the Indenture Trustee with the
written consent of the Owner Trustee and the Noteholders of Notes evidencing
not less than a majority of the Notes Outstanding and the Certificateholders of
Certificates evidencing not less than a majority of the Certificate Balance 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 Noteholders or the Certificateholders; provided, however,
that no such amendment may (i) increase or reduce in any manner the amount of,
or accelerate or delay the timing of, collections of payments on Receivables or
distributions that are required to be made for the benefit of the Noteholders
or Certificateholders or (ii) reduce the aforesaid percentage of the
Noteholders and Certificateholders which are required to consent to any such
amendment, without the consent of the Noteholders of all the Notes Outstanding
and Certificateholders of Certificates evidencing all the Certificate Balance.





                                       14
<PAGE>   15
         13.     Successors and Assigns.  This Agreement may not be assigned by
the Administrator unless such assignment is previously consented to in writing
by the Issuer and the Owner Trustee and subject to the satisfaction of the
Rating Agency Condition in respect thereof.  An assignment with such consent
and satisfaction, if accepted by the assignee, shall bind the assignee
hereunder in the same manner as the Administrator is bound hereunder.
Notwithstanding the foregoing, this Agreement may be assigned by the
Administrator without the consent of the Issuer or the Owner Trustee to a
corporation or other organization that is a successor (by merger, consolidation
or purchase of assets) to the Administrator; provided that such successor
organization executes and delivers to the Issuer, the Owner Trustee and the
Indenture Trustee an agreement in which such corporation or other organization
agrees to be bound hereunder by the terms of said assignment in the same manner
as the Administrator is bound hereunder.  Subject to the foregoing, this
Agreement shall bind any successors or assigns of the parties hereto.

         14.     Governing Law.  This agreement shall be construed in
accordance with the laws of the State of New York, and the obligations, rights
and remedies of the parties hereunder shall be determined in accordance with
such laws.

         15.     Headings.  The Section headings hereof have been inserted for
convenience of reference only and shall not be construed to affect the meaning,
construction or effect of this Agreement.

         16.     Counterparts.  This Agreement may be executed in counterparts,
each of which when so executed shall be an original, but all of which together
shall constitute but one and the same agreement.

         17.     Severability.  Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall 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.

         18.     Not Applicable to Ford Credit in Other Capacities.  Nothing in
this Agreement shall affect any right





                                       15
<PAGE>   16
or obligation Ford Credit may have in any other capacity.

         19.     Limitation of Liability of Owner Trustee and Indenture
Trustee.  (a)  Notwithstanding anything contained herein to the contrary, this
instrument has been countersigned by PNC Bank, Delaware not in its individual
capacity but solely in its capacity as Owner Trustee of the Issuer and in no
event shall PNC Bank, Delaware in its individual capacity or any beneficial
owner of the Issuer have any liability for the representations, warranties,
covenants, agreements or other obligations of the Issuer hereunder, 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 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 countersigned by The Chase Manhattan Bank not in its
individual capacity but solely as Indenture Trustee 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.

         20.     Third-Party Beneficiary.  The Owner Trustee is a third-party
beneficiary to this Agreement and is entitled to the rights and benefits
hereunder and may enforce the provisions hereof as if it were a party hereto.

         21.     Nonpetition Covenants.  (a) Notwithstanding any prior
termination of this Agreement, the Seller, the Administrator, the Owner Trustee
and the Indenture Trustee 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





                                       16
<PAGE>   17
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 Issuer, the Administrator, the Owner Trustee and the Indenture
Trustee shall not, prior to the date which is one year and one day after the
termination of this Agreement with respect to the Seller, acquiesce, petition
or otherwise invoke or cause the Seller or the General Partner to invoke the
process of any court or government authority for the purpose of commencing or
sustaining a case against the Seller or the General Partner 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 Seller or the General Partner or any substantial part of their
respective property, or ordering the winding up or liquidation of the affairs
of the Seller or the General Partner.





                                       17
<PAGE>   18
                 IN WITNESS WHEREOF, the parties have caused this Agreement to
be duly executed and delivered as of the day and year first above written.


                                  FORD CREDIT AUTO OWNER TRUST 1998-B

                                  By:      PNC BANK, DELAWARE, not in its
                                           individual capacity but solely
                                           as Owner Trustee


                                           By:      /s/ Michael B. McCarthy  
                                                   --------------------------
                                           Name:  Michael B. McCarthy
                                                   Title:  Vice President


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



                                  By:       /s/ Michael A. Smith   
                                           ------------------------
                                           Name:  Michael A. Smith
                                           Title:  Vice President


                                  FORD MOTOR CREDIT COMPANY, as Administrator



                                  By:       /s/ R. P. Conrad    
                                           ---------------------
                                           Name:  R. P. Conrad
                                           Title:  Assistant Secretary

<PAGE>   19
                                                                      APPENDIX A


                             Definitions and Usage














                                      AA-1


<PAGE>   1
                                                                EXHIBIT 99.3
                                
                             PURCHASE AGREEMENT


              This PURCHASE AGREEMENT (as from time to time amended,
supplemented or otherwise modified and in effect, this "Agreement") is made as
of this 1st day of  May 1998, by and between FORD MOTOR CREDIT COMPANY, a
Delaware corporation (the "Seller"), having its principal executive office at
The American Road, Dearborn, Michigan 48121, and FORD CREDIT AUTO RECEIVABLES
TWO L.P., a Delaware limited partnership (the "Purchaser"), having its
principal executive office at The American Road, Dearborn, Michigan 48121.

              WHEREAS, in the regular course of its business, the Seller
purchases certain motor vehicle retail installment sale contracts secured by
new and used automobiles and light trucks from motor vehicle dealers.

              WHEREAS, the Seller and the Purchaser wish to set forth the terms
pursuant to which the Receivables (as hereinafter defined) are to be conveyed
by the Seller to the Purchaser, which Receivables will be transferred by the
Purchaser pursuant to the Sale and Servicing Agreement (as hereinafter defined)
to the Ford Credit Auto Owner Trust 1998-B to be created pursuant to the Trust
Agreement (as hereinafter defined), which Trust will issue notes secured by
such Receivables and certain other property of the Trust, pursuant to the
Indenture (as hereinafter defined), and will issue certificates representing
beneficial interests in such Receivables and certain other property of the
Trust, pursuant to the Trust Agreement.

              NOW, THEREFORE, in consideration of the foregoing, other good and
valuable consideration, and the mutual terms and covenants contained herein,
the parties hereto agree as follows:


                                   ARTICLE I

                             DEFINITIONS AND USAGE

              Except as otherwise specified herein or as the context may
otherwise require, capitalized terms used but not otherwise defined herein are
defined in Appendix A hereto, which also contains rules as to usage that shall
be applicable herein.  The term "Seller" herein shall mean Ford Motor Credit
Company.
<PAGE>   2
                                   ARTICLE II

                   CONVEYANCE AND ACQUISITION OF RECEIVABLES

              2.1    Conveyance and Acquisition of Receivables


              On the Closing Date, subject to the terms and conditions of this
Agreement, the Seller agrees to convey to the Purchaser, and the Purchaser
agrees to acquire from the Seller, the Receivables and the other property
relating thereto (as defined below).

                     (a)    Conveyance of Receivables.  Effective as of the
Closing Date and simultaneously with the transactions pursuant to the
Indenture, the Sale and Servicing Agreement and the Trust Agreement, the Seller
hereby transfers, assigns and otherwise conveys to the Purchaser, without
recourse, all right, title and interest of the Seller, whether now owned or
hereafter acquired, in and to the following:  (i) the Receivables; (ii) with
respect to Precomputed Receivables, monies due thereunder on or after the
Cutoff Date (including Payaheads) and, with respect to Simple Interest
Receivables, monies due or received thereunder on or after the Cutoff Date
(including in each case any monies received prior to the Cutoff Date that are
due on or after the Cutoff Date and were not used to reduce the principal
balance of the Receivable); (iii) the security interests in the Financed
Vehicles granted by Obligors pursuant to the Receivables and any other interest
of the Seller in the Financed Vehicles; (iv) rights to receive proceeds with
respect to the Receivables from claims on any physical damage, credit life,
credit disability, or other insurance policies covering Financed Vehicles or
Obligors; (v) Dealer Recourse; (vi) all of the Seller's rights to the
Receivable Files; (vii) payments and proceeds with respect to the Receivables
held by the Seller; (viii) all property (including the right to receive
Liquidation Proceeds) securing a Receivable (other than a Receivable
repurchased by the Seller); (ix) rebates of premiums and other amounts relating
to insurance policies and other items financed under the Receivables in effect
as of the Cutoff Date; and (x) all present and future claims, demands, causes
of action and choses in action in respect of any or all of the foregoing and
all payments on or under and





                                      2
<PAGE>   3
all proceeds of every kind and nature whatsoever in respect of any or all of
the foregoing, including all proceeds of the conversion thereof, 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.

                     (b)    Receivables Purchase Price.  In consideration for
the Receivables and other properties described in Section 2.1(a), the Purchaser
shall, on the Closing Date, pay to the Seller the Receivables Purchase Price.
As detailed on Schedule B hereto, an amount equal to approximately
$2,702,303,715.56 (representing the net cash proceeds from the sale of the
Notes and Certificates offered to the public, plus the amount of the cash
capital contribution by the General Partner to the Purchaser on the Closing
Date, minus the Reserve Initial Deposit) of the Receivables Purchase Price
shall be paid to the Seller in cash.  In addition, $299,650,407 of the
Receivables Purchase Price will be paid by delivery to the Seller of
$300,000,000 principal amount of Class A-4 5.90% Asset Backed Notes of Ford
Credit Auto Owner 1998-B.  The remaining portion of the Receivables Purchase
Price ($148,064,709.11) shall be deemed paid and returned to the Purchaser and
be considered a contribution to capital.  The portion of the Receivables
Purchase Price to be paid in cash shall be paid by federal wire transfer (same
day) funds.

              2.2    The Closing.  The conveyance and acquisition of the
Receivables shall take place at a closing (the "Closing") at the offices of
Skadden, Arps, Slate, Meagher & Flom, 919 Third Avenue, New York, New York
10022 on the Closing Date, simultaneously with the closings under:  (a) the
Sale and Servicing Agreement pursuant to which the Purchaser will assign all of
its right, title and interest in, to and under the Receivables and certain
other property to the Trust in exchange for the Notes and the Certificates; (b)
the Indenture, pursuant to which the Trust will issue the Notes and pledge all
of its right, title and interest in, to and under the Receivables and certain
other property to





                                      3
<PAGE>   4
secure the Notes; (c) the Trust Agreement, pursuant to which the Trust will
issue the Certificates; (d) the Note Underwriting Agreement, pursuant to which
the Purchaser will sell to the Note Underwriters the Underwritten Notes; (e)
the Certificate Underwriting Agreement, pursuant to which the Purchaser will
sell to the Certificate Underwriter the Class C Certificates; and (f) the
Certificate Purchase Agreement, pursuant to which the Purchaser will sell to
the Initial Purchaser a portion of the Class D Certificates.


                                  ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

              3.1    Warranties of the Purchaser.  The Purchaser hereby
represents and warrants to the Seller as of the date hereof and as of the
Closing Date:

                     (a)    Organization, etc.  The Purchaser has been duly
organized and is validly existing as a limited partnership in good standing
under the laws of the State of Delaware, and has full power and authority to
execute and deliver this Agreement and to perform the terms and provisions
hereof and thereof.

                     (b)    Due Authorization and No Violation.  This Agreement
has been duly authorized, executed and delivered by the Purchaser, and is the
valid, binding and enforceable obligation of the Purchaser except as the same
may be limited by insolvency, bankruptcy, reorganization or other laws relating
to or affecting the enforcement of creditors' rights or by general equity
principles.  The consummation of the transactions contemplated by this
Agreement, and the fulfillment of the terms hereof, will not conflict with or
result in a breach of any of the terms or provisions of, or constitute a
default under (in each case material to the Purchaser), or result in the
creation or imposition of any lien, charge or encumbrance (in each case
material to the Purchaser) upon any of the property or assets of the Purchaser
pursuant to the terms of any indenture, mortgage, deed of trust, loan
agreement, guarantee, lease financing agreement or similar agreement or
instrument under which the Purchaser is a debtor or guarantor, nor will such
action result in any violation of the provisions





                                      4
<PAGE>   5
of the Certificate of Limited Partnership or the Limited Partnership Agreement
of the Purchaser.

                     (c)    No Proceedings.  No legal or governmental
proceedings are pending to which the Purchaser is a party or of which any
property of the Purchaser is the subject, and no such proceedings are
threatened or contemplated by governmental authorities or threatened by others,
other than such proceedings which will not have a material adverse effect upon
the general affairs, financial position, net worth or results of operations (on
an annual basis) of the Purchaser and will not materially and adversely affect
the performance by the Purchaser of its obligations under, or the validity and
enforceability of, this Agreement.

              3.2    Representations and Warranties of the Seller.

                     (a)    The Seller hereby represents and warrants to the
Purchaser as of the date hereof and as of the Closing Date:

                            (i)    Organization, etc.  The Seller has been duly
       incorporated and is validly existing as a corporation in good standing
       under the laws of the State of Delaware, and is duly qualified to
       transact business and is in good standing in each jurisdiction in the
       United States of America in which the conduct of its business or the
       ownership of its property requires such qualification.

                            (ii)   Power and Authority.  The Seller has full
       power and authority to convey and assign the property conveyed and
       assigned to the Purchaser hereunder and has duly authorized such sale
       and assignment to the Purchaser by all necessary corporate action.  This
       Agreement has been duly authorized, executed and delivered by the Seller
       and shall constitute the legal, valid and binding obligation of the
       Seller except as the same may be limited by insolvency, bankruptcy,
       reorganization or other laws relating to or affecting the enforcement of
       creditors' rights or by general equity principles.





                                      5
<PAGE>   6
                            (iii)  No Violation.  The consummation of the
       transactions contemplated by this Agreement, and the fulfillment of the
       terms hereof, will not conflict with or result in a breach of any of the
       terms or provisions of, or constitute a default under (in each case
       material to the Seller and its subsidiaries considered as a whole), or
       result in the creation or imposition of any lien, charge or encumbrance
       (in each case material to the Seller and its subsidiaries considered as
       a whole) upon any of the property or assets of the Seller pursuant to
       the terms of, any indenture, mortgage, deed of trust, loan agreement,
       guarantee, lease financing agreement or similar agreement or instrument
       under which the Seller is a debtor or guarantor, nor will such action
       result in any violation of the provisions of the Certificate of
       Incorporation or the By-Laws of the Seller.

                            (iv)   No Proceedings.  No legal or governmental
       proceedings are pending to which the Seller is a party or of which any
       property of the Seller is the subject, and no such proceedings are
       threatened or contemplated by governmental authorities or threatened by
       others, other than such proceedings which will not have a material
       adverse effect upon the general affairs, financial position, net worth
       or results of operations (on an annual basis) of the Seller and its
       subsidiaries considered as a whole and will not materially and adversely
       affect the performance by the Seller of its obligations under, or the
       validity and enforceability of, this Agreement.

                     (b)    The Seller makes the following representations and
warranties as to the Receivables on which the Purchaser relies in accepting the
Receivables.  Such representations and warranties speak as of the execution and
delivery of this Agreement, but shall survive the transfer, assignment and
conveyance of the Receivables to the Purchaser and the subsequent assignment
and transfer to the Trust pursuant to the Sale and Servicing Agreement and the
pledge thereof to the Indenture Trustee pursuant to the Indenture:

                            (i)    Characteristics of Receivables.  Each
       Receivable (a) shall have been originated in





                                      6
<PAGE>   7
       the United States of America by a Dealer for 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 such Dealer under an existing dealer
       agreement with the Seller, shall have been validly assigned by such
       Dealer to the Seller, (b) shall have created or shall create a valid,
       subsisting, and enforceable first priority security interest in favor of
       the Seller in the Financed Vehicle, which security interest shall be
       assignable by the Seller to the Purchaser, (c) 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, (d) 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 and yield
       interest at the Annual Percentage Rate, (e) shall provide for, in the
       event that such contract is prepaid, a prepayment that fully pays the
       Principal Balance, and (f) is a Precomputed Receivable or a Simple
       Interest Receivable.

                            (ii)   Schedule of Receivables.  The information
       set forth in the Schedule of Receivables shall be true and correct in
       all material respects as of the opening of business on the Cutoff Date,
       and no selection procedures believed to be adverse to the Noteholders or
       the Certificateholders shall have been utilized in selecting the
       Receivables from those receivables which meet the criteria contained
       herein.  The computer tape or other listing regarding the Receivables
       made available to the Purchaser and its assigns is true and correct in
       all respects.

                            (iii) Compliance with Law.  Each Receivable and the
       sale of the Financed Vehicle shall have complied at the time it was
       originated or made and at the execution of this Agreement 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





                                      7
<PAGE>   8
       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 Federal Reserve Board's
       Regulations B and Z, and State adaptations of the National Consumer Act
       and of the Uniform Consumer Credit Code, and other consumer credit laws
       and equal credit opportunity and disclosure laws.

                            (iv)   Binding Obligation.  Each Receivable shall
       represent the genuine, legal, valid, and binding payment obligation in
       writing of the Obligor, enforceable by the holder thereof in accordance
       with its terms subject to the effect of bankruptcy, insolvency,
       reorganization, or other similar laws affecting the enforcement of
       creditors' rights generally.

                            (v)    No Government Obligor.  None of the
       Receivables shall be 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.

                            (vi)   Security Interest in Financed Vehicle.
       Immediately prior to the transfer, assignment and conveyance thereof,
       each Receivable shall be secured by a validly perfected first security
       interest in the Financed Vehicle in favor of the Seller as secured party
       or all necessary and appropriate actions shall have been commenced that
       would result in the valid perfection of a first security interest in the
       Financed Vehicle in favor of the Seller as secured party.

                            (vii)  Receivables in Force.  No Receivable shall
       have been satisfied, subordinated, or rescinded, nor shall any Financed
       Vehicle have been released from the lien granted by the related
       Receivable in whole or in part.

                            (viii)  No Waiver.  No provision of a Receivable
       shall have been waived.

                            (ix)   No Defenses.  No right of rescission,
       setoff, counterclaim, or defense shall





                                      8
<PAGE>   9
       have been asserted or threatened with respect to any Receivable.

                            (x)    No Liens.  To the best of the Seller's
       knowledge, no liens or claims shall have been filed for work, labor, or
       materials relating to a Financed Vehicle that shall be liens prior to,
       or equal or coordinate with, the security interest in the Financed
       Vehicle granted by the Receivable.

                            (xi)   No Default.  Except for payment defaults
       continuing for a period of not more than thirty (30) days as of the
       Cutoff Date, no default, breach, violation, or event permitting
       acceleration under the terms of any Receivable shall have occurred; and
       no continuing condition that with notice or the lapse of time would
       constitute a default, breach, violation, or event permitting
       acceleration under the terms of any Receivable shall have arisen; and
       the Seller shall not waive any of the foregoing.

                            (xii)  Insurance.  The Seller, in accordance with
       its customary procedures, shall have determined that the Obligor has
       obtained or agreed to obtain physical damage insurance covering the
       Financed Vehicle.

                            (xiii)  Title.  It is the intention of the Seller
       that the transfer and assignment herein contemplated constitute an
       absolute transfer of the Receivables from the Seller to the Purchaser
       and that the beneficial interest in and title to the Receivables 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.  No
       Receivable has been transferred, assigned, or pledged by the Seller to
       any Person other than the Purchaser.  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, encumbrances,
       security interests, and rights of others and, immediately upon the
       transfer thereof, the Purchaser shall have good and marketable title to
       each Receivable, free and clear of all Liens, encumbrances, security
       interests, and rights of others; and the transfer has been perfected
       under the UCC.





                                      9
<PAGE>   10
                            (xiv)  Valid Assignment.  No Receivable shall have
       been originated in, or shall be subject to the laws of, any jurisdiction
       under which the transfer, assignment and conveyance of such Receivable
       under this Agreement or pursuant to transfers of the Notes or the
       Certificates shall be unlawful, void, or voidable.  The Seller has not
       entered into any agreement with any account debtor that prohibits,
       restricts or conditions the assignment of any portion of the
       Receivables.

                            (xv)   All Filings Made.  All filings (including,
       without limitation, UCC filings) necessary in any jurisdiction to give
       the Purchaser a first perfected ownership interest in the Receivables
       shall have been made.

                            (xvi)  Chattel Paper.  Each Receivable constitutes
       "chattel paper" as defined in the UCC.

                            (xvii)  One Original.  There shall be only one
       original executed copy of each Receivable.

                            (xviii)  New and Used Vehicles.  Approximately
       70.0% of the aggregate Principal Balance of the Receivables,
       constituting 62.8% of the number of Receivables, as of the Cutoff Date,
       represent vehicles financed at new vehicle rates, and the remainder of
       the Receivables represent vehicles financed at used vehicle rates.

                            (xix)  Amortization Type.  By aggregate Principal
       Balance as of the Cutoff Date, approximately 22.9% of the Receivables
       constitute Precomputed Receivables and 77.1% of the Receivables
       constitute Simple Interest Receivables.

                            (xx)  Origination.  Each Receivable shall have an
       origination date on or after February 1, 1996.

                            (xxi)  Maturity of Receivables.  Each Receivable
       shall have an original maturity of not greater than sixty (60) months.





                                     10
<PAGE>   11
                            (xxii) Minimum Annual Percentage Rate.  Each
       Receivable shall have an Annual Percentage Rate equal to or greater than
       7.75%.

                            (xxiii)  Scheduled Payments.  Each Receivable shall
       have a first Scheduled Payment due, in the case of Precomputed
       Receivables, or a first scheduled due date, in the case of Simple
       Interest Receivables, on or prior to October 31, 1998 and no Receivable
       shall have a payment that is more than thirty (30) days overdue as of
       the Cutoff Date.

                            (xxiv)  Location of Receivable Files.  The
       Receivable Files shall be kept at one or more of the locations listed in
       Schedule A hereto.

                            (xxv)  No Extensions.  The number of Scheduled
       Payments, in the case of Precomputed Receivables, and the number of
       scheduled due dates, in the case of Simple Interest Receivables, shall
       not have been extended on any Receivable on or before the Cutoff Date.

                            (xxvi)  Other Data.  The numerical data relating to
       the characteristics of the Receivables contained in the Prospectus are
       true and correct in all material respects.

                            (xxvii)  Agreement.  The representations and
       warranties in this Agreement shall be true.

                            (xxviii)  No Receivables Originated in Alabama or
       Pennsylvania.  No Receivable shall have been originated in Alabama or
       Pennsylvania.





                                     11
<PAGE>   12
                                   ARTICLE IV

                                   CONDITIONS

              4.1    Conditions to Obligation of the Purchaser.  The obligation
of the Purchaser to acquire the Receivables is subject to the satisfaction of
the following conditions:

                     (a)    Representations and Warranties True.  The
representations and warranties of the Seller hereunder shall be true and
correct on the Closing Date with the same effect as if then made, and the
Seller shall have performed all obligations to be performed by it hereunder on
or prior to the Closing Date.

                     (b)    Computer Files Marked.  The Seller shall, at its
own expense, on or prior to the Closing Date, indicate in its computer files
that the Receivables have been conveyed to the Purchaser pursuant to this
Agreement and deliver to the Purchaser the Schedule of Receivables certified by
an officer of the Seller to be true, correct and complete.

                     (c)    Documents to be Delivered by the Seller at the
Closing.

                            (i)    The Assignment.  At the Closing, the Seller
       will execute and deliver the Assignment.  The Assignment shall be
       substantially in the form of Exhibit A hereto.

                            (ii)   Evidence of UCC Filing.  On or prior to the
       Closing Date, the Seller shall record and file, at its own expense, a
       UCC-1 financing statement in each jurisdiction in which required by
       applicable law, executed by the Seller, as seller or debtor, and naming
       the Purchaser, as purchaser or secured party, naming the Receivables and
       the other property conveyed hereunder as collateral, meeting the
       requirements of the laws of each such jurisdiction and in such manner as
       is necessary to perfect the transfer, assignment and conveyance of such
       Receivables to the Purchaser.  The Seller shall deliver a file-stamped
       copy, or other evidence satisfactory to the Purchaser of such filing, to
       the Purchaser on or prior to the Closing Date.





                                     12
<PAGE>   13
                            (iii)  Other Documents.  Such other documents as
       the Purchaser may reasonably request.

                     (d)    Other Transactions.  The transactions contemplated
by the Sale and Servicing Agreement, the Indenture and the Trust Agreement
shall be consummated on the Closing Date.

              4.2    Conditions to Obligation of the Seller.  The obligation of
the Seller to convey the Receivables to the Purchaser is subject to the
satisfaction of the following conditions:

                     (a)    Representations and Warranties True.  The
representations and warranties of the Purchaser hereunder shall be true and
correct on the Closing Date with the same effect as if then made, and the
Purchaser shall have performed all obligations to be performed by it hereunder
on or prior to the Closing Date.

                     (b)    Receivables Purchase Price.  At the Closing Date,
the Purchaser will deliver to the Seller the Receivables Purchase Price, as
provided in Section 2.1(b).





                                     13
<PAGE>   14
                                   ARTICLE V

                            COVENANTS OF THE SELLER

              The Seller covenants and agrees with the Purchaser as follows,
provided, however, that to the extent that any provision of this ARTICLE V
conflicts with any provision of the Sale and Servicing Agreement, the Sale and
Servicing Agreement shall govern:

              5.1    Protection of Right, Title and Interest.

                     (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 Purchaser in the Receivables and in
the proceeds thereof.  The Seller shall deliver (or cause to be delivered) to
the Purchaser file-stamped copies of, or filing receipts for, any document
filed as provided above, as soon as available following such filing.

                     (b)    The Seller shall not change its name, identity, or
corporate structure in any manner that would, could, or might make any
financing statement or continuation statement filed by the Seller in accordance
with paragraph (a) above seriously misleading within the meaning of ' 9-402(7)
of the UCC, unless it shall have given the Purchaser at least five (5) days'
prior written notice thereof and shall have promptly filed appropriate
amendments to all previously filed financing statements or continuation
statements.

                     (c)    The Seller shall give the Purchaser at least sixty
(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 or new financing statement.  The Seller shall at all
times maintain each office from which it shall service Receivables, and its
principal executive office, within the United States of America.





                                     14
<PAGE>   15
                     (d)    The Seller shall maintain accounts and records as
to each Receivable accurately and in sufficient detail to permit 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).

                     (e)    The Seller shall maintain its computer systems so
that, from and after the time of conveyance hereunder of the Receivables to the
Purchaser, the Seller's master computer records (including any back-up
archives) that refer to a Receivable shall indicate clearly the interest of the
Purchaser in such Receivable and that such Receivable is owned by the
Purchaser.  Indication of the Purchaser's ownership of a Receivable shall be
deleted from or modified on the Seller's computer systems when, and only when,
the Receivable shall have been paid in full or repurchased.

                     (f)    If at any time the Seller 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
Seller shall give to such prospective purchaser, lender, or other transferee
computer tapes, records, or print-outs (including any restored from back-up
archives) that, if they shall refer in any manner whatsoever to any Receivable,
shall indicate clearly that such Receivable has been conveyed to and is owned
by the Purchaser.

                     (g)    The Seller shall permit the Purchaser and its
agents at any time during normal business hours to inspect, audit, and make
copies of and abstracts from the Seller's records regarding any Receivable.

                     (h)    Upon request, the Seller shall furnish to the
Purchaser, within twenty (20) Business Days, a list of all Receivables (by
contract number and name of Obligor) then owned by the Purchaser, together with
a reconciliation of such list to the Schedule of Receivables.

              5.2    Other Liens or Interests.  Except for the conveyances
hereunder and pursuant to the other Basic Documents, the Seller will not sell,
pledge, assign or transfer any Receivable to any other Person, or grant,
create, incur, assume or suffer to exist any Lien on any





                                     15
<PAGE>   16
interest therein, and the Seller shall defend the right, title, and interest of
the Purchaser in, to and under such Receivables against all claims of third
parties claiming through or under the Seller; provided, however, that the
Seller's obligations under this Section 5.2 shall terminate upon the
termination of the Trust pursuant to the Trust Agreement.

              5.3    Costs and Expenses.  The Seller agrees to pay all
reasonable costs and disbursements in connection with the perfection, as
against all third parties, of the Purchaser's right, title and interest in and
to the Receivables.

              5.4    Indemnification.

                     (a)    The Seller shall defend, indemnify, and hold
harmless the Purchaser from and against any and all costs, expenses, losses,
damages, claims, and liabilities, arising out of or resulting from the failure
of a Receivable to be originated in compliance with all requirements of law and
for any breach of any of the Seller's representations and warranties contained
herein.

                     (b)    The Seller shall defend, indemnify, and hold
harmless the Purchaser 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 Seller or any Affiliate thereof of a Financed
Vehicle.

                     (c)    The Seller shall defend, indemnify, and hold
harmless the Purchaser from and against any and all taxes that may at any time
be asserted against the Purchaser with respect to the transactions contemplated
herein, including, without limitation, any sales, gross receipts, general
corporation, tangible personal property, privilege, or license taxes and costs
and expenses in defending against the same.

                     (d)    The Seller shall defend, indemnify, and hold
harmless the Purchaser 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 the Purchaser
through, the negligence, willful misfeasance, or bad faith of the Seller in the
performance of





                                     16
<PAGE>   17
its duties under this Agreement or by reason of reckless disregard of the
Seller's obligations and duties under this Agreement.

                     (e)    The Seller shall defend, indemnify, and hold
harmless the Purchaser 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 Seller's trusts and duties as Servicer under
the Sale and Servicing Agreement, 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 Purchaser.

              These indemnity obligations shall be in addition to any
obligation that the Seller may otherwise have.

              5.5    Treatment.  The Seller agrees to treat this conveyance as
(i) an absolute transfer for tax purposes and (ii) a sale for all other
purposes (including without limitation financial accounting purposes), in each
case on all relevant books, records, tax returns, financial statements and
other applicable documents.





                                     17
<PAGE>   18
                                   ARTICLE VI

                            MISCELLANEOUS PROVISIONS

              6.1    Obligations of Seller.  The obligations of the Seller
under this Agreement shall not be affected by reason of any invalidity,
illegality or irregularity of any Receivable.

              6.2    Repurchase Events.  The Seller hereby covenants and agrees
with the Purchaser for the benefit of the Purchaser, the Trust, the Owner
Trustee, the Indenture Trustee, the Noteholders and the Certificateholders,
that the occurrence of a breach of any of the Seller's representations and
warranties contained in Section 3.2(b) hereof shall constitute events
obligating the Seller to repurchase Receivables hereunder ("Repurchase
Events"), at the Purchase Amount from the Purchaser or from the Trust.  The
repurchase obligation of the Seller shall constitute the sole remedy to the
Purchaser, the Trust, the Owner Trustee, the Indenture Trustee, the Noteholders
or the Certificateholders against the Seller with respect to any Repurchase
Event.

              6.3    Seller's Assignment of Purchased Receivables.  With
respect to all Receivables repurchased by the Seller pursuant to this
Agreement, the Purchaser shall assign, without recourse, representation or
warranty, to the Seller all the Purchaser's right, title and interest in and to
such Receivables, and all security and documents relating thereto.

              6.4    Trust.  The Seller acknowledges that:

              (a)  The Purchaser will, pursuant to the Sale and Servicing
Agreement, convey the Receivables to the Trust and assign its rights under this
Agreement to the Owner Trustee for the benefit of the Noteholders and the
Certificateholders, and that the representations and warranties contained in
this Agreement and the rights of the Purchaser under Sections 6.2 and 6.3
hereof are intended to benefit the Trust, the Owner Trustee, the Noteholders
and the Certificateholders.  The Seller hereby consents to such conveyance and
assignment.

              (b)    The Trust will, pursuant to the Indenture, pledge the
Receivables and its rights under this Agreement





                                     18
<PAGE>   19
to the Indenture Trustee for the benefit of the Noteholders, and that the
representations and warranties contained in this Agreement and the rights of
the Purchaser under this Agreement, including under Sections 6.2 and 6.3 are
intended to benefit the Indenture Trustee and the Noteholders.  The Seller
hereby consents to such pledge.

              6.5    Amendment.  This Agreement may be amended from time to
time by a written amendment duly executed and delivered by the Seller and the
Purchaser; provided, however, that any such amendment that materially adversely
affects the rights of the Noteholders or the Certificateholders under the
Indenture, Sale and Servicing Agreement or Trust Agreement shall be consented
to by the Noteholders of Notes evidencing not less than a majority of the Notes
Outstanding and the Certificateholders of Certificates evidencing not less than
a majority of the Certificate Balance.

              6.6    Accountants' Letters.

                     (a)  Coopers & Lybrand L.L.P. will review the
characteristics of the Receivables described in the Schedule of Receivables and
will compare those characteristics to the information with respect to the
Receivables contained in the Prospectus.

                     (b)  The Seller will cooperate with the Purchaser and
Coopers & Lybrand L.L.P. in making available all information and taking all
steps reasonably necessary to permit such accountants to complete the review
set forth in Section 6.6(a) above and to deliver the letters required of them
under the Note Underwriting Agreement and the Certificate Underwriting
Agreement.

                     (c)    Coopers & Lybrand L.L.P. will deliver to the
Purchaser a letter, dated the Closing Date, in the form previously agreed to by
the Seller and the Purchaser, with respect to the financial and statistical
information contained in the Prospectus under the caption "Delinquencies,
Repossessions and Net Losses" and with respect to such other information as may
be agreed in the form of letter.

              6.7    Waivers.  No failure or delay on the part of the Purchaser
in exercising any power, right or remedy





                                     19
<PAGE>   20
under this Agreement or the Assignment shall operate as a waiver thereof, nor
shall any single or partial exercise of any such power, right or remedy
preclude any other or further exercise thereof or the exercise of any other
power, right or remedy.

              6.8    Notices.  All communications and notices pursuant hereto
to either party shall be in writing or by telegraph or telex and addressed or
delivered to it at its address (or in case of telex, at its telex number at
such address) shown in the opening portion of this Agreement or at such other
address as may be designated by it by notice to the other party and, if mailed
or sent by telegraph or telex, shall be deemed given when mailed, communicated
to the telegraph office or transmitted by telex.

              6.9    Costs and Expenses.  The Seller will pay all expenses
incident to the performance of its obligations under this Agreement and the
Seller agrees to pay all reasonable out-of-pocket costs and expenses of the
Purchaser, excluding fees and expenses of counsel, in connection with the
perfection as against third parties of the Purchaser's right, title and
interest in and to the Receivables and the enforcement of any obligation of the
Seller hereunder.

              6.10   Representations to the Seller.  The respective agreements,
representations, warranties and other statements by the Seller and the
Purchaser set forth in or made pursuant to this Agreement shall remain in full
force and effect and will survive the closing under Section 2.2 hereof.

              6.11   Confidential Information.  The Purchaser agrees that it
will neither use nor disclose to any Person the names and addresses of the
Obligors, except in connection with the enforcement of the Purchaser's rights
hereunder, under the Receivables, under any Sale and Servicing Agreement or as
required by law.

              6.12   Headings and Cross-References.  The various headings in
this Agreement are included for convenience only and shall not affect the
meaning or interpretation of any provision of this Agreement.  References in
this Agreement to Section names or numbers are to such Sections of this
Agreement.





                                     20
<PAGE>   21
              6.13   GOVERNING LAW.  THIS AGREEMENT AND THE ASSIGNMENT SHALL BE
GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF
NEW YORK.

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





                                     21
<PAGE>   22
              IN WITNESS WHEREOF, the parties hereby have caused this Purchase
Agreement to be executed by their respective officers thereunto duly authorized
as of the date and year first above written.



                                   FORD MOTOR CREDIT COMPANY


                                   By:  /s/ R. P. Conrad            
                                       ---------------------------------------
                                       Name:  R. P. Conrad
                                       Title: Assistant Secretary


                                   FORD CREDIT AUTO RECEIVABLES TWO L.P.

                                   By: FORD CREDIT AUTO RECEIVABLES
                                       TWO, INC., as General Partner


                                           By: /s/ R. P. Conrad         
                                              --------------------------------
                                             Name:   R. P. Conrad
                                             Title:  Assistant Secretary





<PAGE>   23
                                                                       Exhibit A


                                   ASSIGNMENT


              For value received, in accordance with the Purchase Agreement
dated as of May 1, 1998 (the "Purchase Agreement"), between the undersigned and
FORD CREDIT AUTO RECEIVABLES TWO L.P. (the "Purchaser"), the undersigned does
hereby assign, transfer and otherwise convey unto the Purchaser, without
recourse, all right, title and interest of the undersigned, whether now owned
or hereafter acquired, in and to the following:  (i) the Receivables; (ii) with
respect to Precomputed Receivables, monies due thereunder on or after the
Cutoff Date (including Payaheads) and, with respect to Simple Interest
Receivables, monies due or received thereunder on or after the Cutoff Date
(including in each case any monies received prior to the Cutoff Date that are
due on or after the Cutoff Date and were not used to reduce the principal
balance of the Receivable); (iii) the security interests in the Financed
Vehicles granted by Obligors pursuant to the Receivables and any other interest
of the Seller in the Financed Vehicles; (iv) rights to receive proceeds with
respect to the Receivables from claims on any physical damage, credit life,
credit disability, or other insurance policies covering Financed Vehicles or
Obligors; (v) Dealer Recourse; (vi) all of the Seller's rights to the
Receivable Files; (vii) payments and proceeds with respect to the Receivables
held by the Seller; (viii) all property (including the right to receive
Liquidation Proceeds) securing a Receivable (other than a Receivable
repurchased by the Seller); (ix) rebates of premiums and other amounts relating
to insurance policies and other items financed under the Receivables in effect
as of the Cutoff Date; and (x) all present and future claims, demands, causes
of action 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 thereof, 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





<PAGE>   24
property which at any time constitute all or part of or are included in the
proceeds of any of the foregoing.  The foregoing conveyance does not constitute
and is not intended to result in any assumption by the Purchaser of any
obligation of the undersigned to the Obligors, insurers or any other Person in
connection with the Receivables, Receivable Files, any insurance policies or
any agreement or instrument relating to any of them.

              This Assignment is made pursuant to and upon the representations,
warranties and agreements on the part of the undersigned contained in the
Purchase Agreement and is to be governed by the Purchase Agreement.





                                      2
<PAGE>   25
              Capitalized terms used herein and not otherwise defined shall
have the meaning assigned to them in the Purchase Agreement.

              IN WITNESS WHEREOF, the undersigned has caused this Assignment to
be duly executed as of May 1, 1998.



                                   FORD MOTOR CREDIT COMPANY



                                   By: 
                                       --------------------------
                                           Name:
                                           Title:





                                      3
<PAGE>   26
                                   Exhibit B

                            Schedule of Receivables




                             DELIVERED TO PURCHASER

                                   AT CLOSING





<PAGE>   27
                                   Schedule A
                          Location of Receivable Files


Akron
175 Montrose West Avenue
Crown Pointe Building
Suite 300
Copley, OH  44321

Albany
5 Pine West Plaza
Albany, NY  12205

Albuquerque
6100 Uptown Blvd., N.E.
Suite 300
Albuquerque, NM  87110

Amarillo
1616 S. Kentucky
Bldg. D, Suite 130
Amarillo, TX  79102

Anchorage
3201 C Street
Suite 303
Anchorage, AK  99503

Appleton
54 Park Place
Appleton, WI  54915-8861

Athens
3708 Atlanta Highway
Athens, GA  30604

Atlanta-North
North Park Town Center
Bldg. 400, Suite 180
1000 Abernathy Rd. N.E.
Atlanta, GA  30328





                                     A-1
<PAGE>   28
Atlanta-South
1691 Phoenix Blvd.
Suite 300
Atlanta, GA  30349

Atlanta/CL
1117 Perimeter Ctr. W
Suite 404 West
Atlanta, GA 30338

Atlantic Region District Office
14104 Newbrook Drive
Chantilly, VA 22021

Austin
1701 Directors Blvd.
Suite 320
Austin, TX  78744

Baltimore-East
Campbell Corporate
Center One
4940 Campbell Blvd.
Suite 140
Whitemarsh Business Community
Baltimore, MD  21236

Beaumont
2615 Calder
Suite 715
Beaumont, TX  77704

Billings
1643 Lewis Avenue
Suite 201
Billings, MT  59102

Birmingham
3535 Grandview Parkway
Suite 340
Birmingham, AL  35243

Boston-North
One Tech Drive
3rd Floor
Andover, MA  01810-2497





                                     A-2
<PAGE>   29
Boston-South
Southboro Place
2nd Floor
352 Turnpike Road
Southboro, MA  01772

Bristol
Landmark Center-
Suite A
113 Landmark Lane
Bristol, TN  37620

Buffalo
95 John Muir Drive
Suite 102
Amherst, NY  14228

Cape Girardeau
1409-C N. Mt. Auburn Rd.
Cape Girardeau, MO  63701

Charleston
Rivergate Center
Suite 150
4975 LaCross Road
North Charleston, SC  29418

Charlotte
6302 Fairview Road
Suite 500
Charlotte, NC  28210

Charlotte/CL
6302 Fairview Road
Suite 510
Charlotte, NC 28210

Chattanooga
6025 Lee Highway
Suite 443
Chattanooga, TN  37421

Cheyenne
6234 Yellowstone Road
Cheyenne, WY  82009





                                     A-3
<PAGE>   30
Chicago-East
One River Place
Suite A
Lansing, IL  60438

Chicago-North
9700 Higgins Road
Suite 720
Rosemont, IL  60018

Chicago-South
The Office of Waterfall Glen I
Suite 310
900 South Frontage Road
Woodridge, IL  60517

Chicago-West
2500 W. Higgins Rd.
Suite 280
Hoffman Estates, IL  60195

Chicago/CL
745 McClintock Drive
Suite 300
Burr Ridge, IL 60521

Cincinnati
8805 Governors Hill Dr.
Suite 230
Cincinnati, OH  45249

Cleveland
5700 Lombardo Centre
Suite 101
Seven Hills, OH  44131-2581

Colorado Springs
5575 Tech Center Dr.
Suite 220
Colorado Springs, CO  80919

Columbia
250 Berryhill Road
Suite 201
Columbia, SC  29210





                                     A-4
<PAGE>   31
Columbus
Metro V, Suite 470
655 Metro Place S
Dublin, OH  43017

Coral Springs-East
3111 N. University Dr.
Suite 800
Coral Springs, FL  33065

Corpus Christi
5350 South Staples
Suite 225
Corpus Christi, TX  78411

Dallas
Campbell Forum
Suite 600
801 E. Campbell Road
Richardson, TX  75081

Dallas
Campbell Forum
Suite 650
801 E. Campbell Road
Richardson, TX  75081

Davenport
5405 Utica Ridge Road
Suite 200
Davenport, IA  52807

Decatur
401 Lee Street
Suite 500
Decatur, AL  35602

Denver
6300 S. Syracuse Way
Suite 195
Englewood, CO  80111

Des Moines
4200 Corporate Drive
Suite 107
W. Des Moines, IA  50266





                                     A-5
<PAGE>   32
Detroit-North
1301 Longlake Road
Suite 150
Troy, MI  48098

Detroit-West
1655 Fairlane Circle
Suite 900
Allen Park, MI  48101

Detroit/CL
One Parklane Blvd.
Suite 301E
Dearborn, MI 48126

Dothan
137 Clinic Drive
Dothan, AL  36303

El Paso
1200 Golden Key Circle
Suite 104
El Paso, TX  79925

Eugene
1600 Valley River Drive
Suite 190
Eugene, OR  97401

Falls Church
1420 Springhill Road
Suite 550
McLean, VA  22102

Fargo
3100 13th Ave. South
Suite 304
Fargo, ND  58103





                                     A-6
<PAGE>   33
Fayetteville
4317 Ramsey Street
Suite 300
Fayetteville, NC  28311

Findlay
3500 North Main Street
Findlay, OH  45840-1447

Ft. Myers
11935 Fairway Lakes Dr.
Fort Myers, FL  33913

Ft. Worth
Center Park Tower
Suite 400
2350 West Airport Frwy.
Bedford, TX  76022

Grand Junction
744 Horizon Court
Suite 330
Grand Junction, CO  81506

Grand Rapids
2851 Charlevoix Drive SE
Suite 300
Grand Rapids, MI  49546

Greensboro
1500 Pinecroft Rd.
Suite 220
Greensboro, NC  27407

Harlingen
1916 East Harrison
Harlingen, TX  78550

Harrisburg
4900 Ritter Road
Mechanicsburg, PA  17055

Henderson
618 North Green Street
Henderson, KY  42420





                                     A-7
<PAGE>   34
Honolulu
Ala Moano Pacific Center
Suite 922
1585 Kapiolani Blvd.
Honolulu, HI  96814

Houston-North
363 N. Sam Houston Pkwy. E.
Suite 700
Houston, TX  77060

Houston-West
820 Gessner
Suite 700
Houston, TX  77024

Huntington
3425 U.S. Route 60 East
Barboursville, WV  25504

Indianapolis
5875 Castle Creek Pkwy.
North Drive
Suite 240
Indianapolis, IN  46250

Jackson
800 Avery Boulevard
Suite B
Ridgeland, MS  39157

Jacksonville
Suite 310
9485 Regency Square Boulevard
Jacksonville, FL  32225

Jefferson City
210 Prodo Drive
Jefferson City, MO  65109





                                     A-8
<PAGE>   35
Kansas City
8717 West 110th Street
Bldg. #14, Suite 550
Overland Park, KS  66210

Knoxville
5500 Lonas Drive
Suite 260
Knoxville, TN  37909

Lafayette
Saloom Office Park
Suite 350
100 Asthma Boulevard
Lafayette, LA  70508

Lansing
2140 University Park Drive
Okemos, MI  48864

Las Vegas
500 N Rainbow Blvd.
Suite 312
Las Vegas, NV  89107

Little Rock
1701 Centerview Dr.
Suite 301
Little Rock, AR  72211

Long Island
One Jericho Plaza
2nd Floor Wing B
Jericho, NY  11753

Louisville
502 Executive Park
Louisville, KY  40207

Lubbock
4010 82nd Street
Suite 200
Lubbock, TX  79424





                                     A-9
<PAGE>   36
Macon
5400 Riverside Drive
Suite 201
Macon, GA  31210

Manchester
4 Bedford Farms
Bedford, NH  03110

Marshall
1408 North Michigan
Marshall, IL  62441

Memphis
6555 Quince Road
Suite 300
Memphis, TN  38119

Miami
6303 Blue Lagoon Drive
Suite 200
Miami, FL  33126

Milwaukee
10850 W. Park Place
Suite 110
Milwaukee, WI  53224

Minneapolis
One Southwest Crossing
Suite 308
11095 Viking Drive
Eden Prairie, MN  55344

Mobile
1201 Montlimar Dr.
Suite 700
Mobile, AL  36609-1718

Nashville
Highland Ridge
Suite 190
565 Marriott Drive
Nashville, TN  37214





                                    A-10
<PAGE>   37
New Haven
35 Thorpe Ave.
Wallingford, CT 06492

New Jersey-Central
101 Interchange Plaza
Cranbury, NJ  08512

New Jersey-North
103 Eisenhower Parkway
4th Floor
Roseland, NJ  07068

New Jersey-South
10000 MidAtlantic Dr.
Suite 401 West
Mt. Laurel, NJ  08054

New Orleans
Lakeway III
3838 N. Causeway Blvd.
Suite 3200
Metairie, LA  70002

Norfolk
Greenbrier Pointe
Suite 350
1401 Greenbrier Pkwy.
Chesapeake, VA  23320

Odessa
Ashford Park Office Center
Suite 201A
2626 John B. Sheprd Parkway
Odessa, TX  79762

Oklahoma City
Perimeter Center
Suite 300
4101 Perimeter Ctr Dr.
Oklahoma City, OK  73112





                                    A-11
<PAGE>   38
Omaha
10040 Regency Circle
Suite 100
Omaha, NE  68114-3786

Omaha Customer Service Center
12110 Emmet Street
Omaha, NB 68164

Orange
765 The City Drive
Suite 400
Orange, CA  92668

Orange/CL
765 The City Drive
Suite 401
Orange, CA  92668

Orlando
1060 Maitland Ctr Commons
Suite 210
Maitland, FL  32751

Pasadena
225 S. Lake Avenue
Suite 1200
Pasadena, CA  91101

Pensacola
25 W. Cedar Street
Suite 316
Pensacola, Fl  32501

Philadelphia
Bay Colony Executive Park
Suite 100
575 E. Swedesford Rd.
Wayne, PA  19087

Philadelphia/CL
500 N. Gulph Rd.
Suite 110
King of Prussia, PA 19406





                                    A-12
<PAGE>   39
Phoenix
4742 North 24th Street
Suite 215
Phoenix, AZ  85016

Pittsburgh
Foster Plaza 9
750 Holiday Drive
4th Floor, Suite 420
Pittsburgh, PA  15220

Portland
2401 Congress Street
Portland, ME  04102

Portland
10220 S.W. Greenburg Blvd.
Suite 415
Portland, OR  97223

Raleigh
3651 Trust Drive
Raleigh, NC  27604

Regional Opers Center
7090 Columbia Gateway Dr.
Columbia, MD 21046

Richmond
300 Arboretum Place
Suite 320
Richmond, VA  23236

Roanoke
5238 Valley Pointe Pkwy.
Suite 6
Roanoke, VA  24019

Sacramento
2720 Gateway Oaks Dr.
Suite 200
Sacramento, CA  95833

Saginaw
4901 Towne Centre Rd.
Suite 200
Saginaw, MI  48605





                                    A-13
<PAGE>   40
Salt Lake City
310 E. 4500 S.
Suite 340
Murray, UT  84107

Santa Ana Central Collections
765 The City Drive
Suite 402
Orange. CA  92668

San Antonio
100 N.E. Loop 410
Suite 625
San Antonio, TX  78216-4742

San Bernardino
1615 Orange Tree Lane
Suite 215
Redlands, CA  92374

San Diego
3111 Camino Del Rio N.
Suite 1333
San Diego, CA  92108

San Francisco
4301 Hacienda Dr.
Suite 400
Pleasanton, CA  94588

San Francisco/CL
4900 Hopyard Road
Suite 220
Pleasanton CA 94588

San Jose
1900 McCarthy Blvd.
Suite 400
Milpitas, CA  95035

Savannah
6600 Abercorn Street
Suite 206
Savannah, GA  31405





                                    A-14
<PAGE>   41
Seattle
13555 S.E. 36th Street
Suite 350
Bellevue, WA  98006

Shreveport
South Pointe Centre
Suite 200
3007 Knight Street
Shreveport, LA  71105

South Bay
301 E. Ocean Boulevard
Suite 1900
Long Beach, CA  90802

South Bend
4215 Edison Lakes Parkway
Suite 140
Mishawaka, IN  46545

Spokane
901 North Monroe Ct.
Suite 350
Spokane, WA  99201-2148

Springfield
3275 E. Ridgeview
Springfield, MO  65804

St. Louis
4227 Earth City Expressway
Suite 100
Earth City, MO  63045

St. Paul
7760 France Avenue South
Suite 920
Bloomington, MN  55435

Syracuse
5788 Widewaters Pkwy.
DeWitt, NY  13214





                                    A-15
<PAGE>   42
Tampa
Lincoln Pointe, Suite 800
2502 Rocky Point Drive
Tampa, FL  33607





                                    A-16
<PAGE>   43
Tulsa
9820 East 41st St.
Suite 300
Tulsa, OK  74145

Tupelo
One Mississippi Plaza
Tupelo, MS  38801

Tyler
821 East SE Loop 323
Suite 300
Tyler, TX  75701

Ventura
260 Maple Court
Suite 210
Ventura, CA  93003

Washington, D.C.
2440 Research Blvd.
Suite 150
Rockville, MD  20850

Westchester
660 White Plains Road
Tarrytown, NY  10591

Western Carolina
215 Thompson Street
Hendersonville, NC  28792

Wichita
7570 West 21st
Wichita, KS  67212





                                    A-17
<PAGE>   44
                                                                      APPENDIX A


                             Definitions and Usage





                                    AA-1
<PAGE>   45
                     Schedule B Receivables Purchase Price


<TABLE>
<S>                                                          <C>
Total net cash proceeds of offering                          $2,699,281,986.80
  of Notes and Certificates received
  by Purchaser after funding Reserve
  Account


  plus Value of Class A-4 Notes                                 299,650,407.00
                                                             -----------------
Total value received by Purchaser                            $2,998,932,393.80
                                                             =================
  available for transfer to Ford
  Credit as Seller

Receivables Purchase Price                                   $3,150,018,831.67
  (equal to 105% of principal
       amount of Receivables)

  minus Total value received by                              $2,998,932,393.80
  Purchaser available for transfer to                        -----------------
  Ford Credit as Seller              

Difference(1)                                                $  151,086,437.87
                                                             =================

Total portion of Receivables                                 $2,702,303,715.56(2)
  Purchase Price paid by the 
  Seller in Cash(3)

plus Value of Class A-4 Notes                                $  299,650,407.00

plus Capital Contribution from
  Ford Credit                                                   148,064,709.11
                                                             -----------------
                                                             $3,150,018,831.67
                                                             =================

</TABLE>

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

        (1) In order to maintain the 98% interest of Ford Credit as the limited
partner of the Purchaser and the 2% interest of Ford Credit Auto Receivables
Two, Inc. ("FCARTI") as the general partner of the Purchaser, FCARTI must
contribute 2% of $151,086,437.87 to the Purchaser. FCARTI will obtain such
amount ($3,021,728.76) through a capital contribution from Ford Credit.

        (2) Representing the sum of the total net proceeds received by the
Purchaser after the funding of the Reserve Account (equal to
$2,699,281,986.80) and the capital contribution from FCARTI to the Purchaser
(equal to $3,021,728.76).

        (3) This amount includes the capital contribution from FCARTI.




<PAGE>   1
                                                                 EXHIBIT 99.4


                                                                      APPENDIX A



                             DEFINITIONS AND USAGE

                                     Usage

                 The following rules of construction and usage shall be
applicable to any agreement or instrument that is governed by this Appendix:

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

                 (b)      As used herein, in any agreement or instrument
governed hereby and in any certificate or other document made or delivered
pursuant thereto, accounting terms not defined in this Appendix or in any such
agreement, instrument, certificate or other document, and accounting terms
partly defined in this Appendix or in any such agreement, 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 such agreement or instrument.  To the
extent that the definitions of accounting terms in this Appendix or in any such
agreement, instrument, certificate or other document are inconsistent with the
meanings of such terms under generally accepted accounting principles, the
definitions contained in this Appendix or in any such instrument, certificate
or other document shall control.

                 (c)      The words "hereof," "herein," "hereunder" and words
of similar import when used in an agreement or instrument refer to such
agreement or instrument as a whole and not to any particular provision or
subdivision thereof; references in an agreement or instrument to "Article,"
"Section" or another subdivision or to an attachment are, unless the context
otherwise requires, to an article, section or subdivision of or an attachment
to such agreement or instrument; and the term "including" means "including
without limitation."



                                    AA-1
<PAGE>   2
                 (d)      The definitions contained in this Appendix are
equally applicable to both the singular and plural forms of such terms and to
the masculine as well as to the feminine and neuter genders of such terms.

                 (e)      Any agreement, instrument or statute defined or
referred to below or in any agreement or instrument that is governed by this
Appendix means such agreement or instrument or statute as from time to time
amended, modified or supplemented, including (in the case of agreements or
instruments) by waiver or consent and (in the case of statutes) by succession
of comparable successor statutes 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.


                                  Definitions

                 "Accrued Class A Note Interest" shall mean, with respect to
any Distribution Date, the sum of the Class A Noteholders' Monthly Accrued
Interest for such Distribution Date and the Class A Noteholders' Interest
Carryover Shortfall for such Distribution Date.

                 "Accrued Class B Note Interest" shall mean, with respect to
any Distribution Date, the sum of the Class B Noteholders' Monthly Accrued
Interest for such Distribution Date and the Class B Noteholders' Interest
Carryover Shortfall for such Distribution Date.

                 "Accrued Class C Certificate Interest" shall mean, with
respect to any Distribution Date, the sum of the Class C Certificateholders'
Monthly Accrued Interest for such Distribution Date and the Class C
Certificateholders' Interest Carryover Shortfall for such Distribution Date.

                 "Accrued Class D Certificate Interest" shall mean, with
respect to any Distribution Date, the sum of the Class D Certificateholders'
Monthly Accrued Interest for such Distribution Date and the Class D
Certificateholders' Interest Carryover Shortfall for such Distribution Date.


                                    AA-2
<PAGE>   3
                 "Act" shall have the meaning specified in Section 11.3(a) of 
the Indenture.

                 "Actuarial Method" shall mean the method of allocating a fixed
level payment on a Receivable between principal and interest, pursuant to which
the portion of such payment that is allocated to interest is the product of
one-twelfth (1/12) of the APR on the Receivable multiplied by the scheduled
principal balance of the Receivable.

                 "Actuarial Receivable" shall mean any Receivable under which
the portion of a payment with respect thereto allocable to interest and the
portion of a payment with respect thereto allocable to principal is determined
in accordance with the Actuarial Method.

                 "Administration Agreement" shall mean the Administration
Agreement, dated as of May 1, 1998, by and among the Administrator, the Issuer
and the Indenture Trustee.

                 "Administrator" shall mean Ford Credit, in its capacity as
administrator under the Administration Agreement, or any successor
Administrator thereunder.

                 "Advance" shall mean either a Precomputed Advance or a Simple
Interest Advance or both, as applicable.

                 "Affiliate" shall mean, 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 shall mean 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" shall have meanings correlative to the foregoing.

                 "Aggregate Certificate Balance" shall mean, as of any date of
determination, the sum of the Certificate Balance as of such date of the Class
C Certificates and the Certificate Balance as of such date of the Class D
Certificates.





                                      AA-3
<PAGE>   4
                 "Amount Financed" shall mean, with respect to a Receivable,
the amount advanced under the Receivable toward the purchase price of the
Financed Vehicle and any related costs.

                 "Annual Percentage Rate" or "APR" of a Receivable shall mean
the annual rate of finance charges stated in the Receivable.

                 "Applicable Tax State" shall mean, as of any date of
determination, each State as to which any of the following is then applicable:
(a) a State in which the Owner Trustee maintains its Corporate Trust Office,
(b) a State in which the Owner Trustee maintains its principal executive
offices, and (c) the State of Michigan.

                 "Assignment" shall mean the document of assignment attached as
Exhibit A to the Purchase Agreement.

                 "Authenticating Agent" shall have the meaning specified in
Section 2.14 of the Indenture.

                 "Authorized Officer" shall mean, (i) with respect to the
Issuer, any officer within the Corporate Trust Office of the Owner Trustee,
including any vice president, assistant vice president, secretary, assistant
secretary or any other officer of the Owner Trustee customarily performing
functions similar to those performed by any of the above designated officers
and, for so long as the Administration Agreement is in full force and effect,
any officer of the Administrator who is authorized to act for the Administrator
in matters relating to the Issuer and to be acted upon by the Administrator
pursuant to the Administration Agreement; and (ii) with respect to the
Indenture Trustee or the Owner Trustee, any officer within the Corporate Trust
Office of the Indenture Trustee or the Owner Trustee, as the case may be,
including any vice president, assistant vice president, secretary, assistant
secretary or any other officer of the Indenture Trustee or the Owner Trustee,
as the case may be, 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 and shall
also mean, with respect to the Owner Trustee, any officer of the Administrator.





                                      AA-4
<PAGE>   5
                 "Available Funds" shall mean, for any Distribution Date, the
sum of the Available Collections for such Distribution Date and the Reserve
Account Release Amount for such Distribution Date.

                 "Available Collections" shall mean, for any Distribution Date,
the sum of the following amounts with respect to the Collection Period
preceding such Distribution Date: (i) all scheduled payments and all
prepayments in full collected with respect to Precomputed Receivables
(including amounts withdrawn from the Payahead Account but excluding amounts
deposited into the Payahead Account) and all payments collected with respect to
Simple Interest Receivables; (ii) all Liquidation Proceeds attributable to
Receivables which became Liquidated Receivables during such Collection Period
in accordance with the Servicer's customary servicing procedures, and all
recoveries in respect of Liquidated Receivables which were written off in prior
Collection Periods; (iii) all Precomputed Advances made by the Servicer of
principal due on the Precomputed Receivables; (iv) all Advances made by the
Servicer of interest due on the Receivables and all amounts advanced by the
Servicer pursuant to Section 4.4(c) of the Sale and Servicing Agreement; (v)
the Purchase Amount received with respect to each Receivable that became a
Purchased Receivable during such Collection Period; and (vi) partial
prepayments of any refunded item included in the principal balance of a
Receivable, such as extended warranty protection plan costs, or physical
damage, credit life, disability insurance premiums, or any partial prepayment
which causes a reduction in the Obligor's periodic payment to an amount below
the Scheduled Payment as of the Cutoff Date; provided however, that in
calculating the Available Collections the following will be excluded: (i)
amounts received on any Receivable to the extent that the Servicer has
previously made an unreimbursed Advance on such Receivable; (ii) amounts
received on any Receivable to the extent that the Servicer has previously made
an unreimbursed Advance on a Receivable which is not recoverable from
collections on the particular Receivable; (iii) Liquidation Proceeds with
respect to a particular Precomputed Receivable to the extent of any
unreimbursed Precomputed Advances thereon; (iv) all payments and proceeds
(including Liquidation Proceeds) of any Receivables the Purchase Amount of
which has been included in the Available Funds in a prior Collection Period;
(v)





                                      AA-5
<PAGE>   6
Liquidation Proceeds with respect to a Simple Interest Receivable attributable
to accrued and unpaid interest thereon (but not including interest for the then
current Collection Period) but only to the extent of any unreimbursed Simple
Interest Advances; and (vi) amounts constituting the Supplemental Servicing
Fee.

                 "Bankruptcy Code" shall mean the United States Bankruptcy
Code, 11 U.S.C. 101 et seq., as amended.

                 "Basic Documents" shall mean the Certificate of Limited
Partnership, the Limited Partnership Agreement, the Certificate of Trust, the
Trust Agreement, the Purchase Agreement, the Sale and Servicing Agreement, the
Indenture, the Administration Agreement, the Note Depository Agreement, the
Control Agreement and the other documents and certificates delivered in
connection therewith.

                 "Book-Entry Class A-1 Note" shall mean a beneficial interest
in the Class A-1 Notes, ownership and transfers of which shall be made through
book entries by a Clearing Agency as described in Section 2.11 of the
Indenture.

                 "Book-Entry Class A-2 Note" shall mean a beneficial interest
in the Class A-2 Notes, ownership and transfers of which shall be made through
book entries by a Clearing Agency as described in Section 2.11 of the
Indenture.

                 "Book-Entry Class A-3 Note" shall mean a beneficial interest
in the Class A-3 Notes, ownership and transfers of which shall be made through
book entries by a Clearing Agency as described in Section 2.11 of the
Indenture.

                 "Book-Entry Class A-4 Note" shall mean a beneficial interest
in the Class A-4 Notes, ownership and transfers of which shall be made through
book entries by a Clearing Agency as described in Section 2.11 of the
Indenture.

                 "Book-Entry Notes" shall mean the Book-Entry Class A-1 Notes,
the Book-Entry Class A-2 Notes, the Book- Entry Class A-3 Notes and the
Book-Entry Class A-4 Notes, collectively.





                                      AA-6
<PAGE>   7
                 "Business Day" shall mean any day other than a Saturday, a
Sunday or a day on which banking institutions or trust companies in New York,
New York or the State of Delaware are authorized or obligated by law,
regulation or executive order to remain closed.

                 "Business Trust Statute" shall mean Chapter 38 of Title 12 of
the Delaware Code, 12 Delaware Code Section  3801 et seq., as amended.

                 "Capital Account" shall mean the account established pursuant
to Section 3.2 of the Trust Agreement and the amount of any Certificateholder's
Capital Account shall be the amount determined in accordance with such Section
3.2 of the Trust Agreement.

                 "Certificates" shall mean the Class C Certificates and the
Class D Certificates, collectively.

                 "Certificate Balance" shall mean, with respect to each Class
of Certificates and as the context so requires, (i) with respect to all
Certificates of such Class, an amount equal to, initially, the Initial
Certificate Balance of such Class of Certificates and, thereafter, an amount
equal to the Initial Certificate Balance of such Class of Certificates, reduced
by all amounts distributed to Certificateholders of such Class of Certificates
and allocable to principal or (ii) with respect to any Certificate of such
Class, an amount equal to, initially, the initial denomination of such
Certificate and, thereafter, an amount equal to such initial denomination,
reduced by all amounts distributed in respect of such Certificate and allocable
to principal; provided, that in determining whether the Certificateholders of
Certificates evidencing the requisite portion or percentage of the Aggregate
Certificate Balance have given any request, demand, authorization, direction,
notice, consent, or waiver hereunder or under any Basic Document, Certificates
owned by the Issuer, any other obligor upon the Certificates, the Seller, the
Servicer or any Affiliate of any of the foregoing Persons shall be disregarded
and deemed to be excluded from the Certificate Balance of the applicable Class,
except that, in determining whether the Indenture Trustee and Owner Trustee
shall be protected in relying on any such request, demand, authorization,
direction, notice, consent, or waiver, only Certificates that a Trustee Officer
of the Indenture Trustee,





                                      AA-7
<PAGE>   8
if applicable, and an Authorized Officer of the Owner Trustee with direct
responsibility for the administration of the Trust Agreement, if applicable,
knows to be so owned shall be so disregarded; provided, further that at any
time following an Event of Servicing Termination, in determining whether the
Certificateholders of the requisite portion or percentage of the Aggregate
Certificate Balance may terminate all the rights and obligations of the
Servicer or waive any Event of Servicing Termination to the extent set forth in
Section 8.1 of the Sale and Servicing Agreement, the Class D Certificates shall
be disregarded and deemed to have a Certificate Balance of zero until the
Certificate Balance of the Class C Certificates has been reduced to zero.
Certificates so owned that have been pledged in good faith may be regarded as
included in the Certificate Balance of the applicable Class if the pledgee
establishes to the satisfaction of the Indenture Trustee or the Owner Trustee,
as applicable, the pledgee's right so to act with respect to such Certificates
and that the pledgee is not the Issuer, any other obligor upon the
Certificates, the Seller, the Servicer or any Affiliate of any of the foregoing
Persons.

                 "Certificate Distribution Account" shall mean each of the
Certificate Interest Distribution Account and the Certificate Principal
Distribution Account.

                 "Certificate Interest Distribution Account" shall mean the
account established and maintained as such pursuant to Section 4.1(c) of the
Sale and Servicing Agreement.

                 "Certificate Principal Distribution Account" shall mean the
account established and maintained as such pursuant to Section 4.1(c) of the
Sale and Servicing Agreement.

                 "Certificateholder" shall mean a Person in whose name a
Certificate is registered in the Certificate Register.

                 "Certificate Indemnification Agreement" shall mean each of the
Certificate Indemnification Agreements, dated as of May 19, 1998 and May 21,
1998, (i) by and between Ford Credit and the Certificate Underwriters and





                                      AA-8
<PAGE>   9
(ii) by and between Ford Credit and the Initial Purchaser.

                 "Certificate of Limited Partnership" shall mean the
Certificate of Limited Partnership of the Depositor filed for the Depositor
pursuant to Section 17-201(a) of the Limited Partnership Act.

                 "Certificate of Trust" shall mean the Certificate of Trust in
the form of Exhibit G to the Trust Agreement 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 3.10 of the Trust Agreement and
shall initially be the Owner Trustee.

                 "Certificate Pool Factor" shall mean, with respect to each
Class of Certificates as of the close of business on the last day of a
Collection Period, a seven-digit decimal figure equal to the Certificate
Balance of such Class of Certificates (after giving effect to any reductions
therein to be made on the immediately following Distribution Date) divided by
the Initial Certificate Balance of such Class of Certificates.  Each
Certificate Pool Factor will be 1.0000000 as of the Closing Date; thereafter,
each Certificate Pool Factor will decline to reflect reductions in the
Certificate Balance of the applicable Class of Certificates.

                 "Certificate Purchase Agreement" shall mean the Certificate
Purchase Agreement, dated as of May 21, 1998, between the Seller and Goldman,
Sachs & Co., as Initial Purchaser.

                 "Certificate Register" and "Certificate Registrar" shall have
the respective meanings specified in Section 3.5 of the Trust Agreement.

                 "Certificate Underwriters" shall mean Goldman, Sachs & Co. and
Merrill Lynch, Pierce, Fenner & Smith Incorporated, as underwriters of the
Class C Certificates pursuant to the Certificate Underwriting Agreement.

                 "Certificate Underwriting Agreement" shall mean the
Certificate Underwriting Agreement, dated as of May





                                      AA-9
<PAGE>   10
19, 1998, between the Seller and the Certificate Underwriters.

                 "Class" shall mean (i) a class of Notes, which may be the
Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the Class A-4 Notes
or the Class B Notes or (ii) a class of Certificates, which may be the Class C
Certificates or the Class D Certificates.

                 "Class A Noteholders' Interest Carryover Shortfall" shall
mean, with respect to any Distribution Date, the excess of the Class A
Noteholders' Monthly Accrued Interest for the preceding Distribution Date and
any outstanding Class A Noteholders' Interest Carryover Shortfall on such
preceding Distribution Date, over the amount in respect of interest that is
actually paid to Noteholders of Class A Notes on such preceding Distribution
Date, plus interest on the amount of interest due but not paid to Noteholders
of Class A Notes on the preceding Distribution Date, to the extent permitted by
law, at the respective Note Interest Rates borne by such Class A Notes for the
related Interest Period.

                 "Class A Noteholders' Monthly Accrued Interest" shall mean,
with respect to any Distribution Date, the aggregate interest accrued for the
related Interest Period on the Class A-1 Notes, the Class A-2 Notes, the Class
A-3 Notes and the Class A-4 Notes at the respective Note Interest Rate for such
Class on the outstanding principal amount of the Notes of each such Class on
the immediately preceding Distribution Date or the Closing Date, as the case
may be, after giving effect to all payments of principal to the Noteholders of
the Notes of such Class on or prior to such preceding Distribution Date.

                 "Class A-1 Final Scheduled Distribution Date" shall mean the
May 1999 Distribution Date.

                 "Class A-1 Noteholder" shall mean the Person in whose name a
Class A-1 Note is registered on the Note Register.

                 "Class A-1 Notes" shall mean the $750,000,000 aggregate
initial principal amount Class A-1 5.615% Asset Backed Notes issued by the
Trust pursuant to the Indenture, substantially in the form of Exhibit A-1 to
the Indenture.





                                     AA-10
<PAGE>   11
                 "Class A-1 Rate" shall mean 5.615% per annum.  Interest with
respect to the Class A-1 Notes shall be computed on the basis of actual days
elapsed and a 360-day year for all purposes of the Basic Documents.

                 "Class A-2 Final Scheduled Distribution Date" shall mean the
October 2000 Distribution Date.

                 "Class A-2 Noteholder" shall mean the Person in whose name a
Class A-2 Note is registered on the Note Register.

                 "Class A-2 Notes" shall mean the $1,000,000,000 aggregate
initial principal amount Class A-2 5.80% Asset Backed Notes issued by the Trust
pursuant to the Indenture, substantially in the form of Exhibit A-2 to the
Indenture.

                 "Class A-2 Rate" shall mean 5.80% per annum.  Interest with
respect to the Class A-2 Notes shall be computed on the basis of a 360-day year
consisting of twelve 30-day months for all purposes of the Basic Documents.

                 "Class A-3 Final Scheduled Distribution Date" shall mean the
October 2001 Distribution Date.

                 "Class A-3 Noteholder" shall mean the Person in whose name a
Class A-3 Note is registered on the Note Register.

                 "Class A-3 Notes" shall mean the $785,000,000 aggregate
initial principal amount Class A-3 5.85% Asset Backed Notes issued by the Trust
pursuant to the Indenture, substantially in the form of Exhibit A-3 to the
Indenture.

                 "Class A-3 Rate" shall mean 5.85% per annum.  Interest with
respect to the Class A-3 Notes shall be computed on the basis of a 360-day year
consisting of twelve 30-day months for all purposes of the Basic Documents.

                 "Class A-4 Final Scheduled Distribution Date" shall mean the
June 2002 Distribution Date.





                                     AA-11
<PAGE>   12
                 "Class A-4 Noteholder" shall mean the Person in whose name a
Class A-4 Note is registered on the Note Register.

                 "Class A-4 Notes" shall mean the $300,000,000 aggregate
initial principal amount Class A-4 5.90% Asset Backed Notes issued by the Trust
pursuant to the Indenture, substantially in the form of Exhibit A-4 to the
Indenture.

                 "Class A-4 Rate" shall mean 5.90% per annum.  Interest with
respect to the Class A-4 Notes shall be computed on the basis of a 360-day year
consisting of twelve 30-day months for all purposes of the Basic Documents.

                 "Class B Final Scheduled Distribution Date" shall mean the
September 2002 Distribution Date.

                 "Class B Noteholder" shall mean the Person in whose name a
Class B Note is registered on the Note Register.

                 "Class B Noteholders' Interest Carryover Shortfall" shall
mean, with respect to any Distribution Date, the excess of the Class B
Noteholders' Monthly Accrued Interest for the preceding Distribution Date and
any outstanding Class B Noteholders' Interest Carryover Shortfall on such
preceding Distribution Date, over the amount in respect of interest that is
actually paid to Noteholders of Class B Notes on such preceding Distribution
Date, plus interest on the amount of interest due but not paid to Noteholders
of Class B Notes on the preceding Distribution Date, to the extent permitted by
law, at the Class B Rate for the related Interest Period.

                 "Class B Noteholders' Monthly Accrued Interest" shall mean,
with respect to any Distribution Date, the aggregate interest accrued for the
related Interest Period on the Class B Notes at the Class B Rate on the
outstanding principal amount of the Class B Notes on the immediately preceding
Distribution Date or the Closing Date, as the case may be, after giving effect
to all payments of principal to the Noteholders of the Class B Notes on or
prior to such preceding Distribution Date.





                                     AA-12
<PAGE>   13
                 "Class B Notes" shall mean the $105,000,000 aggregate initial
principal amount Class B 6.15% Asset Backed Notes issued by the Trust pursuant
to the Indenture, substantially in the form of Exhibit A-5 to the Indenture.

                 "Class B Rate" shall mean 6.15% per annum. Interest with
respect to the Class B Notes shall be computed on the basis of a 360-day year
consisting of twelve 30-day months for all purposes of the Basic Documents.

                 "Class C Certificateholder" shall mean the Person in whose
name a Class C Certificate is registered in the Certificate Register.

                 "Class C Certificateholders' Interest Carryover Shortfall"
shall mean, with respect to any Distribution Date, the excess of the sum of the
Class C Certificateholders' Monthly Accrued Interest for the preceding
Distribution Date and any outstanding Class C Certificateholders' Interest
Carryover Shortfall from the close of business on such preceding Distribution
Date, over the amount in respect of interest that is actually paid to Class C
Certificateholders on such preceding Distribution Date, plus thirty (30) days
of interest on such excess, to the extent permitted by law, at the Class C
Rate.

                 "Class C Certificateholders' Monthly Accrued Interest" shall
mean, with respect to any Distribution Date, thirty (30) days of interest (or,
in the case of the first Distribution Date, interest accrued from and including
the Closing Date to but excluding such Distribution Date) at the Class C Rate
on the Certificate Balance of the Class C Certificates on the immediately
preceding Distribution Date or the Closing Date, as the case may be, after
giving effect to all distributions allocable to the reduction of the
Certificate Balance of the Class C Certificates made on or prior to such
preceding Distribution Date.

                 "Class C Certificates" shall mean the $60,000,000 aggregate
initial principal balance Class C 6.40% Asset Backed Certificates evidencing
the beneficial interest of a Class C Certificateholder in the property





                                     AA-13
<PAGE>   14
of the Trust, substantially in the form of Exhibit A to the Trust Agreement;
provided, however, that the Owner Trust Estate has been pledged to the
Indenture Trustee to secure payment of the Notes and that the rights of the
Certificateholders to receive distributions on the Certificates are
subordinated to the rights of the Noteholders as described in the Sale and
Servicing Agreement, the Indenture and the Trust Agreement.

                 "Class C Final Scheduled Distribution Date" shall mean the
December 2002 Distribution Date.

                 "Class C Rate" shall mean 6.40% per annum.  Interest with
respect to the Class C Certificates shall be computed on the basis of a 360-day
year consisting of twelve 30-day months for all purposes of the Basic
Documents.

                 "Class D Certificateholder" shall mean the Person in whose
name a Class D Certificate is registered in the Certificate Register.

                 "Class D Certificateholders' Interest Carryover Shortfall"
shall mean, with respect to any Distribution Date, the excess of the sum of the
Class D Certificateholders' Monthly Accrued Interest for the preceding
Distribution Date and any outstanding Class D Certificateholders' Interest
Carryover Shortfall from the close of business on such preceding Distribution
Date, over the amount in respect of interest that is actually paid to Class D
Certificateholders on such preceding Distribution Date, plus thirty (30) days
of interest on such excess, to the extent permitted by law, at the Class D
Rate.

                 "Class D Certificateholders' Monthly Accrued Interest" shall
mean, with respect to any Distribution Date, thirty (30) days of interest (or,
in the case of the first Distribution Date, interest accrued from and including
the Closing Date to but excluding such Distribution Date) at the Class D Rate
on the Certificate Balance of the Class D Certificates on the immediately
preceding Distribution Date or the Closing Date, as the case may be, after
giving effect to all distributions allocable to the reduction of the
Certificate Balance of the Class D Certificates made on or prior to such
preceding Distribution Date.





                                     AA-14
<PAGE>   15
                 "Class D Certificates" shall mean the $60,000,000 aggregate
initial principal balance Class D 7.50% Asset Backed Certificates evidencing
the beneficial interest of a Class D Certificateholder in the property of the
Trust, substantially in the form of Exhibit B to the Trust Agreement; provided,
however, that the Owner Trust Estate has been pledged to the Indenture Trustee
to secure payment of the Notes and that the rights of the Certificateholders to
receive distributions on the Certificates are subordinated to the rights of the
Noteholders as described in the Sale and Servicing Agreement, the Indenture and
the Trust Agreement.

                 "Class D Final Scheduled Distribution Date" shall mean the
November 2003 Distribution Date.

                 "Class D Rate" shall mean 7.50% per annum.  Interest with
respect to the Class D Certificates shall be computed on the basis of a 360-day
year consisting of twelve 30-day months for all purposes of the Basic
Documents.

                 "Clearing Agency" shall mean an organization registered as a
"clearing agency" pursuant to Section 17A of the Exchange Act.

                 "Clearing Agency Participant" shall mean 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" shall mean May 28, 1998.

                 "Code" shall mean the Internal Revenue Code of 1986, as
amended, and Treasury Regulations promulgated thereunder.

                 "Collateral" shall have the meaning specified in the Granting
Clause of the Indenture.

                 "Collection Account" shall mean the account or accounts
established and maintained as such pursuant to Section 4.1(a) of the Sale and
Servicing Agreement.

                 "Collection Period" shall mean each calendar month during the
term of this Agreement or, in the case





                                     AA-15
<PAGE>   16
of the initial Collection Period, the period from the Cutoff Date to and
including the last day of the month in which the Cutoff Date occurred.  Any
amount stated "as of the close of business of the last day of a Collection
Period" shall give effect to the following calculations as determined as of the
end of the day on such last day:  1) all applications of collections, 2) all
current and previous Payaheads, 3) all applications of Payahead Balances, 4)
all Advances and reductions of Outstanding Advances and 5) all distributions.

                 "Collections" shall mean all amounts collected by the Servicer
(from whatever source) on or with respect to the Receivables.

                 "Commission" shall mean the Securities and Exchange
Commission.

                 "Computer Tape" shall mean the computer tape generated by the
Seller which provides information relating to the Receivables and which was
used by the Seller in selecting the Receivables conveyed to the Trust
hereunder.

                 "Control Agreement" shall mean the Securities Account Control
Agreement, dated as of May 28, 1998, by and among the Seller, the Issuer, the
Indenture Trustee and The Chase Manhattan Bank in its capacity as a securities
intermediary.

                 "Corporate Trust Office" shall mean, (i) with respect to the
Owner Trustee, the principal corporate trust office of the Owner Trustee
located at 222 Delaware Avenue, Wilmington, Delaware 19801 or at such other
address as the Owner Trustee may designate from time to time 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); and (ii) with
respect to the Indenture Trustee, the principal corporate trust office of the
Indenture Trustee located at 450 West 33rd Street, New York, New York 10001, or
at such other address as the Indenture Trustee may designate from time to time
by notice to the Noteholders and the Issuer, or the principal corporate trust
office of any successor Indenture





                                     AA-16
<PAGE>   17
Trustee (the address of which the successor Indenture Trustee will notify the
Noteholders and the Issuer).

                 "Cutoff Date" shall mean May 1, 1998.

                 "Dealer" shall mean the dealer who sold a Financed Vehicle and
who originated and assigned the respective Receivable to Ford Credit under an
existing agreement between such dealer and Ford Credit.

                 "Dealer Recourse" shall mean, with respect to a Receivable (i)
any amount paid by a Dealer or credited against a reserve established for, or
held on behalf of, a Dealer in excess of that portion of finance charges
rebated to the Obligor which is attributable to the Dealer's participation, if
any, in the Receivable, and (ii) all recourse rights against the Dealer which
originated the Receivable and any successor Dealer.

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

                 "Definitive Notes" shall have the meaning specified in Section
2.11 of the Indenture.

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

                 "Determination Date" shall mean, with respect to any
Collection Period, the Business Day immediately preceding the Distribution Date
following such Collection Period.

                 "Distribution Date" shall mean the fifteenth (15th) day of
each calendar month or, if such day is not a Business Day, the next succeeding
Business Day.

                 "ERISA" shall mean the Employee Retirement Income Security Act
of 1974, as amended.

                 "Event of Default" shall have the meaning specified in Section
5.1 of the Indenture.

                 "Event of Servicing Termination" shall mean an event specified
in Section 8.1 of the Sale and Servicing Agreement.





                                     AA-17
<PAGE>   18
                 "Exchange Act" shall mean the Securities Exchange Act of 1934,
as amended.

                 "Executive Officer" shall mean, 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.

                 "Expenses" shall have the meaning assigned to such term in
Section 8.2 of the Trust Agreement.

                 "Final Scheduled Maturity Date" shall mean October 31, 2003.

                 "Financed Vehicle" shall mean a new or used automobile or
light truck, together with all accessions thereto, securing an Obligor's
indebtedness under the respective Receivable.

                 "First Priority Principal Distribution Amount" shall mean,
with respect to any Distribution Date, an amount equal to the excess, if any,
of (a) the aggregate outstanding principal amount of the Class A Notes as of
the preceding Distribution Date (after giving effect to any principal payments
made on the Class A Notes on such preceding Distribution Date) over (b) the
Pool Balance at the end of the Collection Period preceding such Distribution
Date; provided, however, that (i) the First Priority Principal Distribution
Amount on the Class A-1 Final Scheduled Distribution Date shall not be less
than the amount that is necessary to reduce the outstanding principal amount of
the Class A-1 Notes to zero; (ii) the First Priority Principal Distribution
Amount on the Class A-2 Final Scheduled Distribution Date shall not be less
than the amount that is necessary to reduce the outstanding principal amount of
the Class A-2 Notes to zero; (iii) the First Priority Principal Distribution
Amount on the Class A-3 Final Scheduled Distribution Date shall not be less
than the amount that is necessary to reduce the outstanding principal amount of
the Class A-3 Notes to zero; and (iv) the First Priority Principal Distribution
Amount on the Class A-4 Final Scheduled Distribution Date shall not be less
than the amount that is necessary to reduce the outstanding principal amount of
the Class A-4 Notes to zero.





                                     AA-18
<PAGE>   19
                 "Fitch" shall mean Fitch IBCA, Inc.

                 "Ford Credit" shall mean Ford Motor Credit Company, a Delaware
corporation.

                 "General Partner" shall mean Ford Credit Auto Receivables Two,
Inc., a Delaware corporation, or any substitute General Partner under the
Limited Partnership Agreement.

                 "Grant" shall mean to mortgage, pledge, bargain, sell,
warrant, alienate, remise, release, convey, assign, transfer, create, and to
grant a lien upon and a security interest in and right of set-off against, and
to deposit, set over and confirm pursuant to the 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 monies 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.

                 "Indemnified Parties" shall have the meaning assigned to such
term in Section 8.2 of the Trust Agreement.

                 "Indenture" shall mean the Indenture, dated as of May 1, 1998,
by and between the Trust and the Indenture Trustee.

                 "Indenture Trustee" shall mean The Chase Manhattan Bank, a New
York corporation, not in its individual capacity but solely as Indenture
Trustee under the Indenture, or any successor Indenture Trustee under the
Indenture.

                 "Indenture Trust Estate" shall mean all money, instruments,
rights and other property that are subject or intended to be subject to the
lien and security interest of Indenture for the benefit of the Noteholders





                                     AA-19
<PAGE>   20
(including, without limitation, all property and interests Granted to the
Indenture Trustee), including all proceeds thereof.

                 "Independent" shall mean, when used with respect to any
specified Person, that such Person (a) is in fact independent of the Issuer,
any other obligor on 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" shall mean a certificate or opinion
to be delivered to the Indenture Trustee under the circumstances described in,
and otherwise complying with, the applicable requirements of Section 11.1 of
the Indenture, made by an Independent appraiser or other expert appointed by an
Issuer Order and approved by the Indenture Trustee 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.

                 "Initial Certificate Balance" shall mean, with respect to each
Class of Certificates and as the context so requires, (i) with respect to all
Certificates of such Class, $60,000,000 or (ii) with respect to any Certificate
of such Class, an amount equal to the initial denomination of such Certificate.

                 "Initial Pool Balance" shall mean $3,000,017,934.92.

                 "Initial Purchaser" shall mean Goldman, Sachs & Co., as
initial purchasers of a portion of the Class D Certificates pursuant to the
Certificate Purchase Agreement.

                 "Insolvency Event" shall mean, with respect to any Person, (i)
the making of a general assignment for the benefit of creditors, (ii) the
filing of a voluntary





                                     AA-20
<PAGE>   21
petition in bankruptcy, (iii) being adjudged a bankrupt or insolvent, or having
had entered against such Person an order for relief in any bankruptcy or
insolvency proceeding, (iv) the filing by such Person of a petition or answer
seeking reorganization, arrangement, composition, readjustment, liquidation,
dissolution or similar relief under any statute, law or regulation, (v) the
filing by such Person of an answer or other pleading admitting or failing to
contest the material allegations of a petition filed against such Person in any
proceeding specified in (vii) below, (vi) seeking, consent to or acquiescing in
the appointment of a trustee, receiver or liquidator of such Person or of all
or any substantial part of the assets of such Person or (vii) the failure to
obtain dismissal within 60 days of the commencement of any proceeding against
such Person seeking reorganization, arrangement, composition, readjustment,
liquidation, dissolution or similar relief under any statute, law or
regulation, or the entry of any order appointing a trustee, liquidator or
receiver of such Person or of such Person's assets or any substantial portion
thereof.

                 "Interest Period" shall mean, with respect to any Distribution
Date (i) with respect to the Class A-1 Notes, from and including the Closing
Date (in the case of the first Distribution Date) or from and including the
most recent Distribution Date on which interest has been paid to but excluding
the following Distribution Date and (ii) with respect to each Class of Notes
other than the Class A-1 Notes, from and including the Closing Date (in the
case of the first Distribution Date) or from and including the fifteenth day of
the calendar month preceding each Distribution Date to but excluding the
fifteenth day of the following calendar month.

                 "IRS" shall mean the Internal Revenue Service.

                 "Issuer" shall mean the Trust unless a successor replaces it
and, thereafter, shall mean the successor and for purposes of any provision
contained in the Indenture and required by the TIA, each other obligor on the
Notes.

                 "Issuer Order" and "Issuer Request" shall mean a written order
or request signed in the name of the Issuer by any one of its Authorized
Officers and delivered to the Indenture Trustee.





                                     AA-21
<PAGE>   22
                 "Lien" shall mean a security interest, lien, charge, pledge,
equity, or encumbrance of any kind other than tax liens, mechanics' liens, and
any liens which attach to the respective Receivable by operation of law.

                 "Limited Partnership Act" shall mean the Delaware Revised
Uniform Limited Partnership Act, Chapter 17 of Title 6 of the Delaware Code, 17
Delaware Code Section  101 et seq., as amended.

                 "Limited Partnership Agreement" shall mean the Amended and
Restated Agreement of Limited Partnership of Ford Credit Auto Receivables Two
L.P., dated as of June 1, 1996, by and between Ford Credit Auto Receivables
Two, Inc., as general partner, and Ford Credit, as limited partner.

                 "Liquidated Receivable" shall mean a Receivable which, by its
terms, is in default and as to which the Servicer has determined, in accordance
with its customary servicing procedures, that eventual payment in full is
unlikely or has repossessed and disposed of the Financed Vehicle.

                 "Liquidation Proceeds" shall mean the monies collected from
whatever source, during the respective Collection Period, on a Liquidated
Receivable, net of the sum of any amounts expended by the Servicer for the
account of the Obligor plus any amounts required by law to be remitted to the
Obligor.

                 "Monthly Remittance Condition" shall have the meaning
specified in Section 4.1(e) of the Sale and Servicing Agreement.

                 "Moody's" shall mean Moody's Investors Service, Inc.

                 "Note Depository Agreement" shall mean the agreement dated May
28, 1998, by and among the Trust, the Indenture Trustee and The Depository
Trust Company, as the initial Clearing Agency, relating to the Notes,
substantially in the form of Exhibit B to the Indenture.

                 "Noteholder" shall mean the Person in whose name a Note is
registered on the Note Register.





                                     AA-22
<PAGE>   23
                 "Note Indemnification Agreement" shall mean the Note
Indemnification Agreement, dated as May 19, 1998, by and between Ford Credit
and the Note Underwriters.

                 "Note Interest Rate" shall mean the Class A-1 Rate, the Class
A-2 Rate, the Class A-3 Rate, the Class A-4 Rate or the Class B Rate, as
applicable.

                 "Note Owner" shall mean, with respect to any Book-Entry Note,
the Person who is the beneficial 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 Paying Agent" shall mean the Indenture Trustee or any
other Person that meets the eligibility standards for the Indenture Trustee
specified in Section 6.11 of the Indenture and is authorized by the Issuer to
make payments to and distributions from the Collection Account (including the
Principal Distribution Account), including payment of principal of or interest
on the Notes on behalf of the Issuer.

                 "Note Pool Factor" shall mean, with respect to each Class of
Notes as of the close of business on the last day of a Collection Period, a
seven-digit decimal figure equal to the outstanding principal balance of such
Class of Notes (after giving effect to any reductions thereof to be made on the
immediately following Distribution Date) divided by the original outstanding
principal balance of such Class of Notes.  The Note Pool Factor will be
1.0000000 as of the Closing Date; thereafter, the Note Pool Factor will decline
to reflect reductions in the outstanding principal amount of such Class of
Notes.

                 "Note Register" and "Note Registrar" shall have the respective
meanings specified in Section 2.5 of the Indenture.

                 "Note Underwriters" shall mean the underwriters named in
Schedule I to the Note Underwriting Agreement.

                 "Note Underwriting Agreement" shall mean the Note Underwriting
Agreement, dated as of May 19, 1998,





                                     AA-23
<PAGE>   24
among the Seller and Goldman, Sachs & Co. and Merrill Lynch, Pierce, Fenner &
Smith Incorporate, as representatives of the several Note Underwriters.

                 "Notes" shall mean the Class A-1 Notes, the Class A-2 Notes,
the Class A-3 Notes, the Class A-4 Notes and the Class B Notes, collectively.

                 "Obligor" on a Receivable shall mean the purchaser or
co-purchasers of the Financed Vehicle or any other Person who owes payments
under the Receivable (not including any Dealer in respect of Dealer Recourse).

                 "Officer's Certificate" shall mean (i) with respect to the
Trust, a certificate signed by any Authorized Officer of the Trust and (ii)
with respect to the Seller or the Servicer, a certificate signed by the
chairman of the board, the president, any executive vice president, any vice
president, the treasurer, any assistant treasurer, or the controller of the
Seller or the Servicer, as applicable.

                 "Opinion of Counsel" shall mean a written opinion of counsel
which counsel shall be acceptable to the Indenture Trustee, the Owner Trustee
or the Rating Agencies, as applicable.

                 "Optional Purchase Percentage" shall mean 10%.

                 "Outstanding" shall mean with respect to the Notes, as of the
date of determination, all Notes theretofore authenticated and delivered under
the Indenture except:

                          (a)  Notes theretofore cancelled by the Note
                 Registrar or delivered to the Note Registrar for cancellation;

                          (b)  Notes or portions thereof the payment for which
                 money in the necessary amount has been theretofore deposited
                 with the Indenture Trustee or any Note Paying Agent in trust
                 for the Noteholders 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 for





                                     AA-24
<PAGE>   25
                 such notice has been made, satisfactory to the Indenture 
                 Trustee); and

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

provided, that in determining whether the Noteholders of Notes evidencing the
requisite principal amount of the Notes Outstanding have given any request,
demand, authorization, direction, notice, consent, or waiver under any Basic
Document, Notes owned by the Issuer, any other obligor upon the Notes, the
Seller, the Servicer or any Affiliate of any of the foregoing Persons shall be
disregarded and deemed not to be Outstanding, except that, in determining
whether the Indenture Trustee shall be protected in relying on any such
request, demand, authorization, direction, notice, consent, or waiver, only
Notes that a Responsible Officer of the Indenture Trustee knows to be so owned
shall be so disregarded; provided, further that (i) at any time following an
Event of Default, in determining whether the Noteholders of the requisite
principal amount of Notes Outstanding have given any request, demand,
authorization, direction, notice, consent, or waiver under any Basic Document
and (ii) at any time following an Event of Servicing Termination, in deter-
mining whether the Noteholders of the requisite principal amount of Notes
Outstanding may terminate all the rights and obligations of the Servicer or
waive any Event of Servicing Termination to the extent set forth in Section 8.1
of the Sale and Servicing Agreement, the Class B Notes shall be disregarded and
deemed not to be Outstanding until the principal amount of the outstanding
Class A-4 Notes has been reduced to zero.  Notes owned by the Issuer, any other
obligor upon the Notes, the Seller, the Servicer or any Affiliate of any of the
foregoing Persons that have been pledged in good faith may be regarded as
Outstanding if the pledgee establishes to the satisfaction of the Indenture
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, the
Servicer or any Affiliate of any of the foregoing Persons.





                                     AA-25
<PAGE>   26
                 "Outstanding Advances" shall mean either Outstanding
Precomputed Advances or Outstanding Simple Interest Advances or both, as
applicable.

                 "Outstanding Precomputed Advances" on the Precomputed
Receivables shall mean the sum, as of the close of business on the last day of
a Collection Period, of all Precomputed Advances as reduced as provided in
Section 4.4(a) of the Sale and Servicing Agreement.

                 "Outstanding Simple Interest Advances" on the Simple Interest
Receivables shall mean the sum, as of the close of business on the last day of
a Collection Period, of all Simple Interest Advances as reduced as provided in
Section 4.4(b) of the Sale and Servicing Agreement.

                 "Owner Trustee" shall mean PNC Bank, Delaware, a Delaware
banking corporation, not in its individual capacity but solely as Owner Trustee
under the Trust Agreement, or any successor Owner Trustee under the Trust
Agreement.

                 "Owner Trust Estate" shall mean all right, title and interest
of the Trust in, to and under the property and rights assigned to the Trust
pursuant to Article II of the Sale and Servicing Agreement.

                 "Payahead" on a Receivable shall mean the amount, as of the
close of business on the last day of a Collection Period, specified in Section
4.3 of the Sale and Servicing Agreement with respect to such Receivable.

                 "Payahead Account" shall mean the account established and
maintained as such pursuant to Section 4.1(d) of the Sale and Servicing
Agreement.

                 "Payahead Balance" on a Receivable shall mean the sum, as of
the close of business on the last day of a Collection Period, of all Payaheads
made by or on behalf of the Obligor with respect to such Receivable (including
any amount paid by or on behalf of the Obligor prior to the Cutoff Date that is
due on or after the Cutoff Date and was not used to reduce the principal
balance of such Receivable), as reduced by applications of previous Payaheads
with respect to such Receivable, pursuant to Sections 4.3 and 4.4 of the Sale
and Servicing Agreement.





                                     AA-26
<PAGE>   27
                 "Permitted Investments" shall mean, on any date of
determination, book-entry securities, negotiable instruments or securities
represented by instruments in bearer or registered form with maturities not
exceeding the Business Day preceding the next Distribution Date which evidence:

                 (a)  direct non-callable 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 any
         domestic branch of a foreign bank) and subject to supervision and
         examination by Federal or State banking or depository institution
         authorities; provided, however, that at the time of the investment or
         contractual commitment to invest therein, the commercial paper or
         other short-term 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) thereof shall
         have a credit rating from each of the Rating Agencies in the highest
         investment category granted thereby;

                 (c)  commercial paper having, at the time of the investment or
         contractual commitment to invest therein, a rating from each of the
         Rating Agencies in the highest investment category granted thereby;

                 (d)  investments in money market funds having a rating from
         each of the Rating Agencies in the highest investment category granted
         thereby (including funds for which the Indenture Trustee or the Owner
         Trustee or any of their respective Affiliates is investment manager or
         advisor);

                 (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 non-callable obligation of, or fully guaranteed by, the
         United States of





                                     AA-27
<PAGE>   28
         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) described in clause (b); and

                 (g)  any other investment with respect to which the Issuer or
         the Servicer has received written notification from the Rating
         Agencies that the acquisition of such investment as a Permitted
         Investment will not result in a withdrawal or downgrading of the
         ratings on the Notes or the Certificates.

                 "Person" shall mean any individual, corporation, estate,
partnership, joint venture, association, joint stock company, trust,
unincorporated organization, or government or any agency or political
subdivision thereof.

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

                 "Pool Balance" as of the close of business of the last day of
a Collection Period shall mean the aggregate Principal Balance of the
Receivables (excluding Purchased Receivables and Liquidated Receivables).

                 "Pool Factor" as of the last day of a Collection Period shall
mean a seven-digit decimal figure equal to the Pool Balance divided by the
Initial Pool Balance.

                 "Precomputed Advance" shall mean the amount, as of the last
day of a Collection Period, which the Servicer is required to advance on the
respective Precomputed Receivable pursuant to Section 4.4(a) of the Sale and
Servicing Agreement.

                 "Precomputed Receivable" shall mean any Receivable under which
the portion of a payment allocable to earned interest (which may be referred to
in the related contract as an add-on finance charge) and the portion allocable
to the Amount Financed are determined according to the sum of periodic balances
or the sum of monthly





                                     AA-28
<PAGE>   29
balances or any equivalent method, or which is an Actuarial Receivable.

                 "Predecessor Note" shall mean, 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 purposes of this definition, any
Note authenticated and delivered under Section 2.6 of the Indenture 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.

                 "Prepayment Date" shall mean, with respect to a prepayment of
the Certificates pursuant to Section 9.3(a) of the Trust Agreement or a
distribution to Certificateholders pursuant to Section 9.1(c) of the Trust
Agreement, the Distribution Date specified by the Owner Trustee pursuant to
said Section 9.3(a) or 9.1(c), as applicable.

                 "Prepayment Price" shall mean an amount equal to the
Certificate Balance of the Class of Certificates to be prepaid plus accrued and
unpaid interest thereon at the applicable Certificate Rate plus interest on any
overdue interest at the applicable Certificate Rate (to the extent lawful) to
but excluding the Prepayment Date.

                 "Principal Balance" of a Receivable, as of the close of
business on the last day of a Collection Period, shall mean the Amount Financed
minus the sum of (a) in the case of a Precomputed Receivable, that portion of
all Scheduled Payments due on or prior to such day allocable to principal using
the actuarial or constant yield method, (b) in the case of a Simple Interest
Receivable, that portion of all Scheduled Payments actually received on or
prior to such date allocable to principal using the Simple Interest Method, (c)
any refunded portion of extended warranty protection plan costs, or of physical
damage, credit life, or disability insurance premiums included in the Amount
Financed, (d) any payment of the Purchase Amount with respect to the Receivable
allocable to principal and (e) any prepayment in full or any partial
prepayments applied to reduce the principal balance of the Receivable.

                 "Principal Distribution Account" shall mean the administrative
subaccount of the Collection Account





                                     AA-29
<PAGE>   30
established and maintained as such pursuant to Section 4.1(b) of the Sale and
Servicing Agreement.

                 "Private Placement Memorandum" shall have the meaning
specified in the Certificate Purchase Agreement.

                 "Proceeding" shall mean any suit in equity, action at law or
other judicial or administrative proceeding.

                 "Program" shall have the meaning specified in Section 3.11 of
the Sale and Servicing Agreement.

                 "Prospectus" shall have the meaning specified in the Note
Underwriting Agreement.

                 "Purchase Agreement" shall mean the Purchase Agreement, dated
as of May 1, 1998, by and between the Seller and Ford Credit.

                 "Purchase Amount" shall mean the amount, as of the close
business on the last day of a Collection Period, required to be paid by an
Obligor to prepay in full the respective Receivable under the terms thereof
(which amount shall include a full month's interest, in the month of payment,
at the Annual Percentage Rate).

                 "Purchased Receivable" shall mean a Receivable purchased as of
the close of business on the last day of the respective Collection Period by
the Servicer pursuant to Section 3.7 of the Sale and Servicing Agreement or by
the Seller pursuant to Section 2.2 of the Purchase Agreement.

                 "Purchaser" shall mean the Seller in its capacity as Purchaser
under the Purchase Agreement.

                 "Qualified Institution" shall mean any depository institution
organized under the laws of the United States of America or any one of the
states thereof or incorporated under the laws of a foreign jurisdiction with a
branch or agency located in the United States of America or one of the states
thereof and subject to supervision and examination by federal or state banking
authorities which at all times has a short-term deposit rating of P-1 by
Moody's and A-1+ by Standard & Poor's and, in the case of any such institution
organized under





                                     AA-30
<PAGE>   31
the laws of the United States of America, whose deposits are insured by the
Federal Deposit Insurance Corporation or any successor thereto.

                 "Qualified Trust Institution" shall mean the corporate trust
department of PNC Bank, Delaware, The Chase Manhattan Bank, or any institution
organized under the laws of the United States of America or any one of the
states thereof or incorporated under the laws of a foreign jurisdiction with a
branch or agency located in the United States of America or one of the states
thereof and subject to supervision and examination by federal or state banking
authorities which at all times (i) is authorized under such laws to act as a
trustee or in any other fiduciary capacity, (ii) holds not less than one
billion dollars in assets in its fiduciary capacity, and (iii) has a long-term
deposit rating of not less than Baa3 from Moody's.

                 "Rating Agency" shall mean each of the nationally recognized
statistical rating organizations designated by the Seller or an Affiliate to
provide a rating on the Notes or the Certificates which is then rating such
Notes or Certificates.  If no such organization or successor is any longer in
existence, "Rating Agency" shall be a nationally recognized statistical rating
organization or other comparable Person designated by the Seller or an
Affiliate, notice of which designation shall be given to the Indenture Trustee,
the Owner Trustee and the Servicer.

                 "Rating Agency Condition" shall mean, with respect to any
action, that each Rating Agency shall have been given prior notice thereof and
that each of the Rating Agencies shall have notified the Seller, the Servicer,
the Owner Trustee and the Indenture Trustee in writing that such action will
not result in a reduction or withdrawal of the then current rating of the Notes
or the Certificates.

                 "Realized Losses" shall mean, the excess of the Principal
Balance of any Liquidated Receivable over Liquidation Proceeds to the extent
allocable to principal received in the Collection Period.

                 "Receivable" shall mean any retail installment sale contract
which shall appear on the Schedule of





                                     AA-31
<PAGE>   32
Receivables and any amendments, modifications or supplements to such retail
installment sale contract which has not been released by the Indenture Trustee
and the Owner Trustee from the Trust.

                 "Receivable Files" shall mean the documents specified in
Section 2.4 of the Sale and Servicing Agreement.

                 "Receivables Purchase Price" shall mean the fair market value
of the Receivables on the Closing Date, as mutually agreed by the Seller and
Ford Credit.

                 "Record Date" shall mean, (i) with respect to any Distribution
Date or Redemption Date and any Book- Entry Note, the close of business on the
day prior to such Distribution Date or Redemption Date or, with respect to any
Definitive Note, the last day of the month preceding the month in which such
Distribution Date or Redemption Date occurs and (ii) with respect to any
Distribution Date or Prepayment Date and any Certificate, the close of business
on the last day of the month preceding the month in which such Distribution
Date or Prepayment Date occurs.

                 "Redemption Date" shall mean with respect to a redemption of
the Class A-4 Notes and Class B Notes pursuant to Section 10.1(a) of the
Indenture or a payment to Noteholders pursuant to Section 10.1(b) of the
Indenture, the Distribution Date specified by the Servicer pursuant to said
Section 10.1(a) or (b), as applicable.

                 "Redemption Price" shall mean an amount equal to the unpaid
principal amount of the Class of Notes to be redeemed plus accrued and unpaid
interest thereon at the applicable Note Interest Rate plus interest on any
overdue interest at the applicable Note Interest Rate (to the extent lawful) to
but excluding the Redemption Date.

                 "Registered Noteholder" shall mean the Person in whose name a
Note is registered on the Note Register on the applicable Record Date.

                 "Regular Principal Distribution Amount" shall mean, with
respect to any Distribution Date, an amount not less than zero equal to the
difference between (i) the greater of (1) the aggregate outstanding principal





                                     AA-32
<PAGE>   33
amount of the Class A-1 Notes as of the preceding Distribution Date (after
giving effect to any principal payments made on the Class A-1 Notes on such
Distribution Date) or the Closing Date, as the case may be, and (2) the excess,
if any, of (a) the sum of the aggregate outstanding principal amount of all the
Notes and the Aggregate Certificate Balance as of the preceding Distribution
Date (after giving effect to any principal payments made on the Securities on
such Distribution Date) or the Closing Date, as the case may be, over (b) the
difference between (x) the Pool Balance at the end of the Collection Period
preceding such Distribution Date minus (y) the Specified Overcollateralization
Amount with respect to such Distribution Date, minus (ii) the sum of the First
Priority Principal Distribution Amount, if any, and the Second Priority
Principal Distribution Amount, if any, each with respect to such Distribution
Date; provided, however, that the Regular Principal Distribution Amount shall
not exceed the sum of the aggregate outstanding principal amount of all the
Notes and the Aggregate Certificate Balance (after giving effect to any
principal payments made on the Securities on such Distribution Date in respect
of the First Priority Principal Distribution Amount, if any, and the Second
Priority Principal Distribution Amount, if any); and provided, further, (i)
that the Regular Principal Distribution Amount on the Class C Final Scheduled
Distribution Date shall not be less than the amount that is necessary to reduce
the Certificate Balance of the Class C Certificates to zero; and (ii) the
Regular Principal Distribution Amount on the Class D Final Scheduled
Distribution Date shall not be less than the amount that is necessary to reduce
the Certificate Balance of the Class D Certificates to zero.

                 "Related Agreements" shall have the meaning specified in the
recitals to the Administration Agreement.

                 "Required Rating" shall mean a rating on (i) short-term
unsecured debt obligations of P-1 by Moody's, (ii) short-term unsecured debt
obligations of A-1+ by Standard & Poor's and (iii) short-term unsecured debt
obligations of F-1+ by Fitch, if rated by Fitch; and any requirement that
short-term unsecured debt obligations have the "Required Rating" shall mean
that such





                                     AA-33
<PAGE>   34
short-term unsecured debt obligations have the foregoing required ratings from
each of such Rating Agencies.

                 "Reserve Account" shall mean the account established and
maintained as such pursuant to Section 4.7(a) of the Sale and Servicing
Agreement.

                 "Reserve Account Property" shall have the meaning specified in
Section 4.7(a) of the Sale and Servicing Agreement.

                 "Reserve Account Release Amount" shall mean, with respect to
any Distribution Date, an amount equal to the excess, if any, of (i) the amount
of cash or other immediately available funds in the Reserve Account on such
Distribution Date (prior to giving effect to any withdrawals therefrom relating
to such Distribution Date over (ii) the Specified Reserve Balance with respect
to such Distribution Date.

                 "Reserve Initial Deposit" shall mean, with respect to the
Closing Date, $15,000,090.

                 "Rule of 78's Payment" shall mean, with respect to any
Precomputed Receivable which provides that, if such Receivable is prepaid in
full, the amount payable will be determined according to the Rule of 78's
method, an amount (if positive) equal to (i) the amount due allocating payments
between principal and interest based upon the Rule of 78's minus (ii) the
amount that would be due allocating payments between principal and interest
from the date of origination of the Receivable using the Actuarial Method.

                 "Sale and Servicing Agreement" shall mean the Sale and
Servicing Agreement, dated as of May 1, 1998, by and among the Trust, as
issuer, the Depositor, as seller, and Ford Credit, as servicer.

                 "Scheduled Payment" shall mean, for any Collection Period for
any Receivable, the amount indicated in such Receivable as required to be paid
by the Obligor in such Collection Period (without giving effect to deferments
of payments pursuant to Section 3.2 of the Sale and Servicing Agreement or any
rescheduling in any insolvency or similar proceedings).





                                     AA-34
<PAGE>   35
                 "Schedule of Receivables" shall mean the list identifying the
Receivables attached as Schedule A to the Purchase Agreement, the Sale and
Servicing Agreement and the Indenture (which list may be in the form of
microfiche, disk or other means acceptable to the Trustee).

                 "Second Priority Principal Distribution Amount" shall mean,
with respect to any Distribution Date, an amount not less than zero equal to
the difference between (i) the excess, if any, of (a) the aggregate outstanding
principal amount of the Notes as of the preceding Distribution Date (after
giving effect to any principal payments made on the Notes on such preceding
Distribution Date) over (b) the Pool Balance at the end of the Collection
Period preceding such Distribution Date, minus (ii) the First Priority
Principal Distribution Amount, if any, with respect to such Distribution Date;
provided, however, that the Second Priority Principal Distribution Amount on
the Class B Final Scheduled Distribution Date shall not be less than the amount
that is necessary to reduce the outstanding principal amount of the Class B
Notes to zero.

                 "Secretary of State" shall mean the Secretary of State of the
State of Delaware.

                 "Securities" shall mean the Notes and the Certificates,
collectively.

                 "Securities Act" shall mean the Securities Act of 1933, as
amended.

                 "Securityholders" shall mean the Noteholders and the
Certificateholders, collectively.

                 "Seller" shall mean Ford Credit Auto Receivables Two L.P. as
the seller of the Receivables under the Sale and Servicing Agreement, and each
successor to Ford Credit Auto Receivables Two L.P. (in the same capacity)
pursuant to Section 6.3 of the Sale and Servicing Agreement.

                 "Servicer" shall mean Ford Credit as the servicer of the
Receivables, and each successor to Ford Credit (in the same capacity) pursuant
to Section 7.3 of the Sale and Servicing Agreement.





                                     AA-35
<PAGE>   36
                 "Servicer's Certificate" shall mean a certificate completed
and executed by the Servicer by any executive vice president, any vice
president, the treasurer, any assistant treasurer, the controller, or any
assistant controller of the Servicer pursuant to Section 3.9 of the Sale and
Servicing Agreement.

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

                 "Servicing Fee Rate" shall mean 1.0% per annum.

                 "Simple Interest Advance" shall mean the amount of interest,
as of the close of business on the last day of a Collection Period, which the
Servicer is required to advance on the Simple Interest Receivables pursuant to
Section 4.4(b) of the Sale and Servicing Agreement.

                 "Simple Interest Method" shall mean 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.

                 "Simple Interest Receivable" shall mean 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.

                 "Specified Credit Enhancement Amount" shall mean, with respect
to any Distribution Date, the greatest of (i) $15,000,090, (ii) 1.00% of the
Pool Balance at the end of the Collection Period preceding such Distribution
Date or (iii) the aggregate principal balance of the Receivables that are
delinquent 91 days or more and are not Liquidated Receivables at the end of the
Collection Period preceding such Distribution Date; provided, however, that the
Specified Credit Enhancement Amount with respect to any Distribution Date shall
not exceed the sum of the aggregate outstanding principal amount of all the
Notes and the aggregate Certificate Balance of all the





                                     AA-36
<PAGE>   37
Certificates as of the preceding Distribution Date (after giving effect to any
principal payments made on the Securities on such preceding Distribution Date).

                 "Specified Overcollateralization Amount" shall mean, with
respect to any Distribution Date, the excess, if any, of (a) the Specified
Credit Enhancement Amount over (b) the Specified Reserve Balance, each with
respect to such Distribution Date.

                 "Specified Reserve Balance" shall mean $15,000,090; provided,
however, that the Specified Reserve Balance with respect to any Distribution
Date shall not exceed the sum of the aggregate outstanding principal amount of
all the Notes and the aggregate Certificate Balance of all the Certificates as
of the preceding Distribution Date (after giving effect to any principal
payments made on the Securities on such preceding Distribution Date).

                 "Standard & Poor's" shall mean Standard & Poor's Ratings
Services, a division of The McGraw-Hill Companies, Inc.

                 "State" shall mean any state or commonwealth of the United
State of America, or the District of Columbia.

                 "Successor Servicer" shall have the meaning specified in
Section 3.7(e) of the Indenture.

                 "Supplemental Servicing Fee" shall mean, the fee payable to
the Servicer for certain services rendered during the respective Collection
Period, determined pursuant to and defined in Section 3.8 of the Sale and
Servicing Agreement.

                 "Total Required Payment" shall mean, with respect to any
Distribution Date, the sum of the Servicing Fee and all unpaid Servicing Fees
from prior Collection Periods, the Accrued Class A Note Interest, the First
Priority Principal Distribution Amount, the Accrued Class B Note Interest, the
Second Priority Principal Distribution Amount, the Accrued Class C Certificate
Interest and the Accrued Class D Certificate Interest; provided, however, that
following the occurrence and during the continuation of an Event of Default
which has resulted in an acceleration of the Notes or following an





                                     AA-37
<PAGE>   38
Insolvency Event or a dissolution with respect to the Seller or the General
Partner, on any Distribution Date until the Distribution Date on which the
outstanding principal amount of all the Notes has been paid in full, the Total
Required Payment shall mean the sum of the Servicing Fee and all unpaid
Servicing Fees from prior Collection Periods, the Accrued Class A Note
Interest, the Accrued Class B Note Interest and the amount necessary to reduce
the outstanding principal amount of all the Notes to zero.

                 "Transfer" shall have the meaning specified in Section 3.3 of
the Trust Agreement.

                 "Treasury Regulations" shall mean regulations, including
proposed or temporary regulations, promulgated under the Code.  References to
specific provisions of proposed or temporary regulations shall include
analogous provisions of final Treasury Regulations or other successor Treasury
Regulations.

                 "Trust" shall mean Ford Credit Auto Owner Trust 1998-B, a
Delaware business trust established pursuant to the Trust Agreement.

                 "Trust Accounts" shall have the meaning specified in Section
4.7(a) of the Sale and Servicing Agreement.

                 "Trust Agreement" shall mean the Amended and Restated Trust
Agreement dated as of May 1, 1998, by and between the Seller, as depositor, and
the Owner Trustee.

                 "Trust Indenture Act" or "TIA" shall mean the Trust Indenture
Act of 1939, as amended, unless otherwise specifically provided.

                 "Trustee Officer" shall mean, with respect to the Indenture
Trustee, any officer within the Corporate Trust Office of the Indenture Trustee
with direct responsibility for the administration of the Indenture and the
other Basic Documents on behalf of the Indenture Trustee 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 and, with respect to the Owner Trustee, any officer within the
Corporate Trust Office of the Owner





                                     AA-38
<PAGE>   39
Trustee with direct responsibility for the administration of the Trust
Agreement and the other Basic Documents on behalf of the Owner Trustee.

                 "Trust Property" shall mean, collectively, (i) the
Receivables; (ii) with respect to Precomputed Receivables, monies due
thereunder on or after the Cutoff Date (including Payaheads) and, with respect
to Simple Interest Receivables, monies due or received thereunder on or after
the Cutoff Date; (iii) the security interests in the Financed Vehicles granted
by Obligors pursuant to the Receivables and any other interest of the Issuer in
the Financed Vehicles; (iv) rights to receive proceeds with respect to the
Receivables from claims on any physical damage, credit life, credit disability,
or other insurance policies covering Financed Vehicles or Obligors; (v) Dealer
Recourse; (vi) all of the Seller's rights to the Receivable Files; (vii) the
Trust Accounts, the Certificate Interest Distribution Account, the Certificate
Principal Distribution Account and all amounts, securities, investments,
investment property and other property deposited in or credited to any of the
foregoing, all security entitlements relating to the foregoing and all proceeds
thereof; (viii) all of the Seller's rights under the Sale and Servicing
Agreement; (ix) all of the Seller's rights under the Purchase Agreement,
including the right of the Seller to cause Ford Credit to repurchase
Receivables from the Seller; (x) payments and proceeds with respect to the
Receivables held by the Servicer; (xi) all property (including the right to
receive Liquidation Proceeds) securing a Receivable (other than a Receivable
repurchased by the Servicer or purchased by the Seller); (xii) rebates of
premiums and other amounts relating to insurance policies and other items
financed under the Receivables in effect as of the Cutoff Date; and (xiii) all
present and future claims, demands, causes of action 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 thereof, 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





                                     AA-39
<PAGE>   40
any time constitute all or part of or are included in the proceeds of any of
the foregoing.

                 "UCC" shall mean the Uniform Commercial Code as in effect in
any relevant jurisdiction.

                 "Void Transfer" shall have the meaning specified in Section
3.3 of the Trust Agreement.





                                     AA-40


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