FORD CREDIT AUTO RECEIVABLES TWO L P
8-K, EX-99.4, 2000-11-13
ASSET-BACKED SECURITIES
Previous: FORD CREDIT AUTO RECEIVABLES TWO L P, 8-K, EX-99.3, 2000-11-13
Next: NORTHERN ASSET MANAGEMENT INC /MN, 13F-HR, 2000-11-13





                                                                    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."

                  (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.

                  "Accrued  Class A  Monthly  Pay  Interest"  shall  mean,  with
respect to any  Monthly  Distribution  Date,  the sum of the Monthly Pay Class A
Noteholders' Accrued Interest for such Monthly Distribution Date and the Monthly
Pay  Class  A  Noteholders'   Interest  Carryover  Shortfall  for  such  Monthly
Distribution Date.

                  "Accrued  Class A Quarterly  Pay  Interest"  shall mean,  with
respect to any  Quarterly  Payment  Date,  the sum of the  Quarterly Pay Class A
Noteholders'  Accrued  Interest  for  such  Monthly  Distribution  Date  and the
Quarterly  Pay  Class A  Noteholders'  Interest  Carryover  Shortfall  for  such
Quarterly Payment Date.

                  "Accrued  Class B Note Interest"  shall mean,  with respect to
any  Monthly  Distribution  Date,  the sum of the Class B  Noteholders'  Monthly
Accrued Interest for such Monthly Distribution Date and the Class B Noteholders'
Interest Carryover Shortfall for such Monthly Distribution Date.

                  "Accrued  Class  C  Certificate  Interest"  shall  mean,  with
respect   to  any   Monthly   Distribution   Date,   the  sum  of  the  Class  C
Certificateholders'  Monthly Accrued Interest for such Monthly Distribution Date
and the  Class C  Certificate  Interest  Carryover  Shortfall  for such  Monthly
Distribution Date.

                  "Accrued  Class  D  Certificate  Interest"  shall  mean,  with
respect   to  any   Monthly   Distribution   Date,   the  sum  of  the  Class  D
Certificateholders'  Monthly Accrued Interest for such Monthly Distribution Date
and the  Class D  Certificateholders'  Interest  Carryover  Shortfall  for  such
Monthly Distribution Date.

                  "Accrued Fixed Rate Payments"  shall mean, with respect to any
Monthly Distribution Date, the total amount accrued at the applicable Fixed Rate
Class A Swap Rates on the  notional  amounts of the  Quarterly  Pay Class A Note
Interest Rate Swaps for such Monthly Distribution Date, computed on the basis of
a 360-day year  consisting of twelve 30 day months for all purposes of the Basic
Documents.

                  "Accrued  VPTN  Interest"  shall  mean,  with  respect  to any
Monthly  Distribution  Date,  the sum of the  Class  VPTN  Noteholders'  Monthly
Accrued  Interest  for  such  Monthly  Distribution  Date  and  the  Class  VPTN
Noteholders' Interest Carryover Shortfall for such Monthly Distribution Date.

                  "Accumulation   Account"   shall   mean   the   administrative
subaccount of the Collection  Account  established  and  maintained  pursuant to
Section 4.1(f) of the Sale and Servicing Agreement.

                  "Act" shall have the meaning  specified in Section  11.3(a) of
the Indenture.

                  "Actuarial  Advance" shall mean the amount, as of the last day
of a  Collection  Period,  which the  Servicer  is  required  to  advance on the
respective  Actuarial  Receivable  pursuant  to  Section  4.4(a) of the Sale and
Servicing Agreement.

                  "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.

                  "Additional   Receivable"  means  a  retail  installment  sale
contract which appears on the Schedule of Additional  Receivables  attached to a
First Tier  Subsequent  Assignment  or Second  Tier  Subsequent  Assignment,  as
applicable,  and any  amendments,  modifications  or  supplements to such retail
installment sale contract.

                  "Additional Receivables Purchase Price" means, with respect to
any Additional  Receivables,  the purchase price of such Additional  Receivables
determined by multiplying  the aggregate  Principal  Balance of such  Additional
Receivables as of their respective Subsequent Cutoff Date by 94.63%.

                  "Administration   Agreement"  shall  mean  the  Administration
Agreement,  dated as of  October 1, 2000,  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.

                  "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.

                  "Amortization  Date"  means the  earlier of (i) the  Scheduled
Amortization Date and (ii) the date on which an Early Amortization Event occurs.

                  "Amortization   Period"  means  the  period  starting  on  the
Amortization  Date  and  ending  on the  date  that all  classes  of  Notes  and
Certificates have been paid in full.

                  "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  Newspaper" shall mean a major  newspaper,  in the
official language of the country of publication,  customarily published at least
once a day for at  least  five  days  in  each  calendar  week,  and of  general
circulation in Luxembourg.

                  "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.

                  "Available   Collections"   shall   mean,   for  any   Monthly
Distribution  Date,  the  sum of  the  following  amounts  with  respect  to the
Collection  Period preceding such Monthly  Distribution  Date: (i) all scheduled
payments  and all  prepayments  in full  collected  with  respect  to  Actuarial
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 Actuarial  Advances made by
the Servicer of principal  due on the  Actuarial  Receivables;  (iv) all Monthly
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; (vi) any investment
earnings from Permitted  Investments in the Accumulation  Account;  (vii) on any
Quarterly  Payment  Date,  the  excess of the  amount on  deposit in the Class A
Quarterly  Interest  Funding Account and the aggregate amount of interest due on
the  Quarterly  Pay Class A Notes after giving  effect to all deposits into such
account and the payment of the Net Swap  Payments on the  Quarterly Pay Floating
Rate Class A Note Interest Rate Swaps on such Quarterly Payment Date; and (viii)
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  Initial  Cutoff or any  Subsequent  Cut-Off  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 Monthly Advance on such Receivable;
(ii) amounts  received on any of the Receivables to the extent that the Servicer
has previously made an unreimbursed Monthly Advance on a Receivable which is not
recoverable from  collections on the particular  Receivable;  (iii)  Liquidation
Proceeds with respect to a particular  Actuarial Receivable to the extent of any
unreimbursed   Actuarial  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)
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;  (vi) amounts  constituting the Supplemental  Servicing Fee;
(vii) amounts on deposit in the  Accumulation  Account  (exclusive of investment
earnings from Permitted  Investments);  (viii) amounts on deposit in the Class A
Quarterly  Interest  Funding  Account (except to the extent of, on any Quarterly
Payment Date, amounts that are not required to pay the amount of interest due on
the  Quarterly  Pay Class A Notes);  and (ix) any amounts on deposit in the VPTN
Proceeds Account.

                  "Available  Funds"  shall mean,  for any Monthly  Distribution
Date,  the sum of (i) the Available  Collections  for such Monthly  Distribution
Date,  (ii) the Reserve  Account  Release  Amount for such Monthly  Distribution
Date,  (iii) the Net Swap Receipts on the Monthly Pay Class A Note Interest Rate
Swaps and the Variable Pay Term Notes  Interest  Rate Swap and (iv) and any Swap
Termination  Payments  received from the Swap  Counterparties to the extent that
such  amounts  will not be applied by the  Indenture  Trustee to make an initial
payment to the Swap  Counterparty  relating to a replacement  Interest Rate Swap
Agreement.

                  "Bank"  shall  mean The Bank of New York,  a New York  banking
corporation.

                  "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
Interest Rate Swap Agreements, the Control Agreement and the other documents and
certificates delivered in connection therewith.

                  "Book-Entry  Note" shall mean a beneficial  interest in any of
the Class A-1  Notes,  the Class A-2 Notes,  the Class A-3 Notes,  the Class A-4
Notes,  the  Class A-5  Notes  and the  Class B Notes,  in each  case  issued in
book-entry form as described in Section 2.11 of the Indenture.

                  "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 ' 3801 et seq., as amended.

                  "Calculation Agent" shall mean the calculation agent appointed
to calculate  interest  rates and interest  amounts on the Floating Rate Class A
Notes and VPTNs and to perform  other  duties  pursuant  to Section  3.19 of the
Indenture, and shall initially be The Chase Manhattan Bank.

                  "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, 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.
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   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 F 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 Monthly  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 Register" and "Certificate  Registrar" shall have
the respective meanings specified in Section 3.5 of the Trust Agreement.

                  "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,
the  Class  A-5  Notes,  the  Class  B Notes  or the  VPTNs  or (ii) a Class  of
Certificates, which may be the Class C Certificates or the Class D Certificates.

                  "Class A Notes" shall mean, collectively, the Class A-1 Notes,
the Class A-2 Notes,  the Class A-3 Notes, the Class A-4 Notes and the Class A-5
Notes.

                  "Class A Percentage"  means, for a Monthly  Distribution  Date
(including a Monthly  Distribution  Date which is a Quarterly Payment Date), the
percentage  equal to a  fraction,  the  numerator  of  which is the  outstanding
principal  balance of the Class A Notes and the  denominator of which is the sum
of the outstanding  principal  balance of the Class A Notes plus the outstanding
principal  balance  of the VPTNs,  in each case at the close of the  immediately
preceding  Monthly  Distribution  Date  (or,  in the case of the  first  Monthly
Distribution Date, the Closing Date).

                  "Class A Quarterly  Interest  Funding  Account" shall mean the
account  established  and  maintained as such pursuant to Section  4.1(h) of the
Sale and Servicing Agreement.

                  "Class A Quarterly  Interest  Funding  Account Deposit Amount"
shall mean,  with  respect to any Monthly  Distribution  Date,  the total amount
deposited  into the Class A  Quarterly  Interest  Funding  Account  pursuant  to
Sections 8.2(c)(ii)(B) and 8.2(c)(iii)(1) of the Indenture.

                  "Class A-1 Final Scheduled  Distribution  Date" shall mean the
August 2003 Monthly 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  $906,000,000  aggregate
initial  principal  amount Class A-1 Floating  Rate Asset Backed Notes issued by
the Trust pursuant to the Indenture, substantially in the form of Exhibit A-1 to
the Indenture.

                  "Class  A-1 Rate"  shall  mean  LIBOR  plus  0.06% 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
May 2004 Monthly 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  $701,000,000  aggregate
initial  principal amount Class A-2 6.56% 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  6.56% 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
November 2004 Monthly 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  $520,000,000  aggregate
initial  principal amount Class A-3 6.58% 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  6.58% 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
May 2005 Monthly Distribution Date.

                  "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  $343,000,000  aggregate
initial  principal  amount Class A-4 Floating  Rate 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  LIBOR  plus  0.10% per  annum.
Interest  with  respect to the Class A-4 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-5 Final Scheduled  Distribution  Date" shall mean the
October 2005 Monthly Distribution Date.

                  "Class A-5  Noteholder"  shall mean the Person in whose name a
Class A-5 Note is registered on the Note Register.

                  "Class  A-5  Notes"  shall  mean  the  $159,722,000  aggregate
initial  principal  amount Class A-5 Floating  Rate Asset Backed Notes issued by
the Trust pursuant to the Indenture, substantially in the form of Exhibit A-5 to
the Indenture.

                  "Class  A-5 Rate"  shall  mean  LIBOR  plus  0.12% per  annum.
Interest  with  respect to the Class A-5 Notes shall be computed on the basis of
actual days elapsed and a 360-day year for all purposes of the Basic Documents.

                  "Class B Final  Scheduled  Distribution  Date"  shall mean the
March 2006 Monthly 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 Monthly  Distribution  Date, the excess of the Class B
Noteholders'  Monthly Accrued  Interest for the preceding  Monthly  Distribution
Date and any outstanding Class B Noteholders'  Interest  Carryover  Shortfall on
such preceding Monthly Distribution Date, over the amount in respect of interest
that is actually paid to Noteholders of Class B Notes on such preceding  Monthly
Distribution  Date,  plus interest on the amount of interest due but not paid to
Noteholders of Class B Notes on the preceding Monthly  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 Monthly  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
Monthly  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 Monthly Distribution Date.

                  "Class B Notes" shall mean the $97,397,000  aggregate  initial
principal  amount Class B 7.00% Asset Backed Notes issued by the Trust  pursuant
to the Indenture, substantially in the form of Exhibit B to the Indenture.

                  "Class B Rate"  shall  mean  7.00% 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 Monthly Distribution Date, the excess of the sum
of the Class C  Certificateholders'  Monthly Accrued  Interest for the preceding
Monthly  Distribution  Date  and any  outstanding  Class  C  Certificateholders'
Interest  Carryover  Shortfall  from the  close of  business  on such  preceding
Monthly  Distribution  Date,  over the  amount in respect  of  interest  that is
actually  paid  to  Class  C   Certificateholders   on  such  preceding  Monthly
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  Monthly  Distribution  Date,  thirty  (30) days of
interest  (or,  in the case of the first  Monthly  Distribution  Date,  interest
accrued  from and  including  the Closing  Date to but  excluding  such  Monthly
Distribution Date) at the Class C Rate on the Certificate Balance of the Class C
Certificates  on the  immediately  preceding  Monthly  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 Monthly Distribution Date.

                  "Class C Certificates"  shall mean the  $55,656,000  aggregate
initial principal balance Class C 7.24% Asset Backed Certificates evidencing the
beneficial interest of a Class C Certificateholder in the property 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
July 2006 Monthly Distribution Date.

                  "Class C Rate"  shall  mean  7.24% 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 Monthly Distribution Date, the excess of the sum
of the Class D  Certificateholders'  Monthly Accrued  Interest for the preceding
Monthly  Distribution  Date  and any  outstanding  Class  D  Certificateholders'
Interest  Carryover  Shortfall  from the  close of  business  on such  preceding
Monthly  Distribution  Date,  over the  amount in respect  of  interest  that is
actually  paid  to  Class  D   Certificateholders   on  such  preceding  Monthly
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  Monthly  Distribution  Date,  thirty  (30) days of
interest  (or,  in the case of the first  Monthly  Distribution  Date,  interest
accrued  from and  including  the Closing  Date to but  excluding  such  Monthly
Distribution Date) at the Class D Rate on the Certificate Balance of the Class D
Certificates  on the  immediately  preceding  Monthly  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 Monthly Distribution Date.

                  "Class D Certificates"  shall mean the  $55,656,000  aggregate
initial principal balance Class D 9.00% 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
April 2008 Monthly Distribution Date.

                  "Class D Rate"  shall  mean  9.00% 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 The Depository Trust Company, its
nominees and their respective successors.

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

                  "Clearstream"   shall  mean  Clearstream  Banking  Luxembourg,
societe anonyme,  a corporation  organized under the laws of the Grand Dutchy of
Luxembourg.

                  "Closing Date" shall mean October 26, 2000.

                  "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 of the initial  Collection  Period,  the
period from the Initial  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 Monthly Advances and reductions of
Outstanding Monthly 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 is used
by the Seller in selecting the Receivables conveyed to the Trust.

                  "Control  Agreement" shall mean the Securities Account Control
Agreement,  dated as of the Closing Date,  by and among the Seller,  the Issuer,
the  Indenture  Trustee  and  The  Chase  Manhattan  Bank in its  capacity  as a
securities intermediary.

                  "Controlling  Certificate  Class" shall mean,  with respect to
any Class C Certificates  outstanding,  the Class C Certificates  as long as any
Class C Certificates  are outstanding and thereafter the Class D Certificates so
long as any Class D Certificates are outstanding.

                  "Controlling Note Class" shall mean, with respect to any Notes
Outstanding,  the  Class A Notes  and the  VPTNs as long as any Class A Notes or
VPTNs are Outstanding and, thereafter,  the Class B Notes as long as any Class B
Notes are Outstanding (excluding Notes held by the Seller, the Servicer or their
Affiliates).

                  "Corporate  Trust Office" shall mean,  (i) with respect to the
Owner Trustee, the principal corporate trust office of the Owner Trustee located
at 101 Barclay Avenue,  Floor 12 East, New York, New York 10286 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);  (ii) with respect to the
Delaware Trustee,  the principal  corporate trust office of the Delaware Trustee
located at White Clay Center, Route 273, Newark, Delaware 19711 or at such other
address as the Delaware Trustee may designate from time to time by notice to the
Certificateholders and the Depositor, or the principal corporate trust office of
any  successor  Delaware  Trustee (the address of which the  successor  Delaware
Trustee  will  notify  the  Certificateholders  and the  Depositor);  (iii) 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  Trustee (the address of which the successor
Indenture  Trustee will notify the  Noteholders  and the Issuer);  and (iv) with
respect to the Luxembourg Paying Agent, the principal  corporate trust office of
the Luxembourg Paying Agent located at 69, route d'Esch,  L-2953 Luxembourg,  or
at such other address as the Luxembourg  Paying Agent may designate from time to
time by  notice  to the  Class A  Noteholders,  Class B  Noteholders,  the  Note
Registrar  and the Issuer,  or the principal  corporate  office of any successor
Luxembourg  Paying Agent (the address of which the successor  Luxembourg  Paying
Agent will notify the Noteholders and the Issuer).

                  "Co-Trustees" shall mean,  individually and collectively,  the
Owner Trustee and the Delaware Trustee.

                  "Cutoff Date" shall mean the Initial  Cutoff Date with respect
to an Initial  Receivable or the applicable  Subsequent Cutoff Date with respect
to any Additional Receivable.

                  "Dealer" shall mean the dealer who sold a Financed Vehicle and
who originated  and assigned the respective  Receivable to Ford Credit or PRIMUS
under an  existing  agreement  between  such  dealer and either  Ford  Credit or
PRIMUS.

                  "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.

                  "Delaware Trustee" shall mean The Bank of New York (Delaware),
a Delaware  banking  corporation,  not in its individual  capacity but solely as
Delaware  Trustee under the Trust Agreement,  or any successor  Delaware Trustee
under the Trust Agreement.

                  "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  Monthly
Distribution Date following such Collection Period.

                  "Early  Amortization  Event" shall mean any of the  following:
(1) the Three-Month  Rolling Average  Delinquency  Ratio exceeds 2.25%;  (2) the
Three-Month Rolling Average Realized Loss Ratio exceeds 2.50%; (3) the amount on
deposit in the Reserve  Account shall be less than 75% of the Specified  Reserve
Balance for three  consecutive  months;  (4) the aggregate amount of Collections
that have been deposited to the Accumulation Account during the Revolving Period
minus any  amounts  withdrawn  from the  Accumulation  Account  and applied on a
Subsequent Transfer Date to purchase Additional Receivables exceeds 1.00% of the
aggregate  principal  balance of the  Receivables  (with such principal  balance
calculated as though all amounts  deposited  into the  Accumulation  Account had
been invested in  Receivables  and not including  any  reinvestment  income from
Permitted  Investments in the  Accumulation  Account);  (5) the occurrence of an
Event of Servicing  Termination;  (6) the occurrence of an Event of Default; and
(7) an event of default or a termination event under one or more of the Interest
Rate Swaps in which an election is made to  terminate  the swap and a failure to
enter  into  a  replacement  Interest  Rate  Swap  or  Interest  Rate  Swaps  on
substantially  similar terms with a replacement swap counterparty within 30 days
after the date of such termination.

                  "Eligible  Purchaser" means either FCAR Owner Trust or another
purchaser  eligible  to  purchase  a VPTN  under  the  Securities  Act  and  any
applicable State securities law.

                  "ERISA" shall mean the Employee Retirement Income Security Act
of 1974, as amended.

                  "Euroclear"  shall mean Morgan  Guaranty  Trust Company of New
York, Brussels office, as operator of the Euroclear system.

                  "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 7.1 of the Sale and Servicing Agreement.

                  "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 no later than April
15, 2008.

                  "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 Monthly Distribution Date, an amount equal to the excess, if
any, of (a) the aggregate  outstanding principal amount of the Class A Notes and
VPTNs as of the preceding Monthly  Distribution Date (after giving effect to any
principal  payments  made on the Class A Notes and VPTNs and the issuance of any
additional VPTNs on such preceding Monthly Distribution Date) less the amount on
deposit in the  Accumulation  Account  (exclusive  of  investment  earnings from
Permitted  Investments)  after giving  effect to all  principal  payments on the
Class A Notes and VPTNs on such preceding Monthly Distribution Date over (b) the
difference  between  (1) the Pool  Balance at the end of the  Collection  Period
preceding  such  Monthly  Distribution  Date  minus  (2)  the  Yield  Supplement
Overcollateralization  Amount  for such  Monthly  Distribution  Date;  provided,
however, that the First Priority Principal  Distribution Amount shall not exceed
the sum of the aggregate  outstanding  principal  amount of all of the Notes and
the Aggregate  Certificate  Balance of all of the  Certificates  on such Monthly
Distribution Date (prior to giving effect to any principal  payments made on the
Securities on such Monthly Distribution Date); and provided,  further,  that (i)
the  First  Priority  Principal  Distribution  Amount on and after 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 and after 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 and
after 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; (iv) the First Priority Principal  Distribution Amount on and
after 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; (v) the First Priority Principal  Distribution  Amount on and
after the Class A-5 Final Scheduled Distribution Date shall not be less than the
amount that is necessary to reduce the outstanding principal amount of the Class
A-5 Notes to zero; and (vi) the First Priority Principal  Distribution Amount on
and after the VPTN Final Scheduled  Distribution Date shall not be less than the
amount that is necessary to reduce the outstanding  principal  amount of all the
outstanding VPTNs to zero.

                  "First Tier Subsequent  Assignment" shall mean a duly executed
written  assignment,  substantially  in the form of  Exhibit  C to the  Purchase
Agreement,  which shall  include a Schedule of Additional  Receivables  attached
thereto  listing the  Additional  Receivables  by which Ford Credit  shall sell,
transfer,  assign and  otherwise  convey  Subsequent  Purchased  Property to the
Seller on Subsequent Transfer Dates.

                  "Fitch" shall mean Fitch, Inc.

                  "Fixed  Class A Interest  Rate Swap  Rate"  shall  mean,  with
respect  to a  Floating  Rate Class A Note  Interest  Rate  Swap,  (i) until the
Targeted  Scheduled  Distribution  Date of the related Subclass of Class A Notes
and,  if an Early  Amortization  Event  occurs or if an Event of Default  occurs
prior to such Targeted  Scheduled  Distribution  Date, for each Monthly Interest
Period until such  Interest Rate Swap is  terminated,  (a) 6.5925% for the Class
A-1 Note  Interest  Rate Swap,  (b) 6.6505% for the Class A-4 Note Interest Rate
Swap and (c) 6.6885% for the Class A-5  Interest  Rate Swap;  and (ii) after the
Targeted  Scheduled  Distribution  Date of the related Subclass of Class A Notes
unless an Early  Amortization Event or an Event of Default has occurred prior to
such Targeted Scheduled Distribution Date, 6.5925%.

                  "Fixed  Rate Class A Notes"  means the Class A-2 Notes and the
Class A-3 Notes.

                  "Floating  Rate  Class A Note  Interest  Rate Swap  Agreement"
shall  mean an  interest  rate  swap  agreement,  including  all  schedules  and
confirmations  thereto,  between the Trust and a Swap Counterparty,  as the same
may be amended,  supplemented,  renewed, extended or replaced from time to time,
which  agreement  provides  for  payments  on  notional  amounts  equal  to  the
outstanding principal balance of a Subclass of Class A Notes. Each Floating Rate
Class A Note  Interest Rate Swap  Agreement  shall provide that if the rating of
the Swap  Counterparty  (including  any  replacement  Swap  Counterparty  or any
institution guaranteeing the Swap Counterparty's  obligations under the Floating
Rate Class A Note  Interest  Rate Swap  Agreement)  (i) falls  below a rating of
"Aa3" by  Moody's,  "AA-" by  Fitch  or  "AA-"  by S&P or (ii) is  suspended  or
withdrawn,  then such Swap  Counterparty,  within 30 days,  must either (1) post
collateral  with a rating of at least "P-1" by Moody's,  "F1" by Fitch and "A-1"
by S&P to the  Issuer,  (2) assign its rights and  obligations  in and under the
applicable  Floating Rate Class A Note  Interest Rate Swap  Agreement to another
eligible Swap  Counterparty  acceptable to the Issuer or (3) take other remedial
action  acceptable  to the Rating  Agencies  and to the Issuer,  and if the Swap
Counterparty  fails to take such actions,  the Trust may terminate such Floating
rate Class A Note Interest Rate Swap  Agreement,  provided,  however,  that such
actions  as listed in (1),  (2) and (3) above  shall  only be  required  if such
actions are  necessary  to  maintain  the ratings of the Class A Notes and VPTNs
prior to such reduction, suspension or withdrawal.

                  "Floating  Rate Class A Notes" means the Class A-1 Notes,  the
Class A-4 Notes and the Class A-5 Notes.

                  "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.

                  "Indemnification  Agreement"  shall  mean the  Indemnification
Agreement,  dated  October  18,  2000,  by  and  between  Ford  Credit  and  the
Representatives.

                  "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 October 1,
2000, 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 the  Indenture  for the  benefit of the  Noteholders
(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.

                  "Index  Maturity"  shall mean (1) with respect to the Variable
Pay Term Notes and  Floating  Rate Class A Notes  which are  Monthly Pay Class A
Notes,  one month; (2) with respect to the Floating Rate Class A Notes which are
Quarterly  Pay  Class A Notes,  three  months;  (3) with  respect  to LIBOR  for
purposes of calculating the Class A Quarterly  Interest  Funding Account Deposit
Amount,  three months; and (4) with respect to LIBOR for purposes of calculating
the amount of any  required  increase  in the  Specified  Reserve  Balance  that
results from deposits that are made to the  Accumulation  Account on any Monthly
Distribution Date, one-month.

                  "Initial  Certificate  Balance" shall mean (i) with respect to
the  Class  C  Certificates,  $55,656,000,  (ii)  with  respect  to the  Class D
Certificates,  $55,656,000  and (ii) with respect to any  Certificate  of either
such Class, an amount equal to the initial denomination of such Certificate.

                  "Initial Cutoff Date" shall mean October 1, 2000.

                  "Initial  Pool  Balance"  shall mean the  aggregate  Principal
Balance of the  Initial  Receivables  of the  opening of business on the Initial
Cutoff Date, which shall equal $2,999,599,993.73.

                  "Initial  Receivable"  shall mean any retail  installment sale
contract  which  shall  appear on the  Schedule of  Receivables  attached to the
Purchase  Agreement as of the Closing Date 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.

                  "Initial  Receivables Purchase Price" shall mean, with respect
to the Initial Receivables,  the fair market value of the Initial Receivables on
the Closing Date, as set forth on Schedule A to the Purchase Agreement.

                  "Initial Trust  Property"  shall have the meaning as set forth
in Section 2.1(a) of the Sale and Servicing 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  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 Monthly
Distribution  Date  or  Quarterly  Payment  Date,  as  applicable,  (i)  for the
Quarterly  Pay Class A Notes and the  Quarterly  Pay Floating Rate Class A Notes
Interest  Rate Swaps,  the preceding  Quarterly  Interest  Period;  (ii) for the
Monthly Pay Class A Notes,  VPTNs, Class B Notes, Class C Certificates,  Class D
Certificates,  Monthly  Pay  Floating  Rate Class A Note  Interest  Rate  Swaps,
Variable Pay Term Notes  Interest Rate Swap and the  calculation of any required
increases in the  Specified  Reserve  Balance that result from deposits that are
made to the Accumulation Account, the preceding Monthly Interest Period.

                  "Interest Rate Swap  Agreements"  shall mean the Floating Rate
Class A Note  Interest  Rate Swaps  Agreements  and the  Variable  Pay Term Note
Interest Rate Swap Agreement.

                  "Interest Reset Date" means, with respect to the Floating Rate
Class A Notes and VPTNs, the first day of the applicable Interest Period.

                  "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.

                  "LIBOR"  means  the  London  Interbank  Offered  Rate for U.S.
dollar deposits for each Interest Period as determined by the Calculation  Agent
for the Class A Notes and VPTNs and for the  calculation of any increases in the
Specified  Reserve  Balance that result from deposits  made to the  Accumulation
Account on any Monthly Distribution Date, as follows:

         (1)      On or as of the  LIBOR  Determination  Date,  the  Calculation
                  Agent will obtain the rate for deposits in U.S.  dollars for a
                  period  of the Index  Maturity,  commencing  on such  Interest
                  Reset  Date,  which  appears  on the  Telerate  Page  3750 (as
                  defined   in   the   International   Swaps   and   Derivatives
                  Association,  Inc. 1991  Interest  Rate and Currency  Exchange
                  Definitions)  or such  page as may  replace  Page 3750 on that
                  service for the purpose of displaying London Interbank Offered
                  Rates of major banks,  as of 11:00 a.m.,  London time, on such
                  LIBOR Determination Date.

         (2)      If the Calculation Agent determines that Telerate Page 3750 or
                  such page as may replace  Telerate  page 3750 is not available
                  on such LIBOR  Determination  Date, the Calculation Agent will
                  request  the  principal  London  offices of each of four major
                  banks  in  the  London   interbank  market  selected  by  such
                  Calculation  Agent to provide such Calculation  Agent with its
                  offered  quotations for deposits in U.S.  dollars for a period
                  of the Index Maturity, commencing on such Interest Reset Date,
                  to prime banks in the London interbank market at approximately
                  11:00 a.m., London time, on such LIBOR  Determination Date and
                  in a  principal  amount  equal to an  amount  of not less than
                  U.S.$1,000,000  that is representative of a single transaction
                  in such market at such time.  If at least two such  quotations
                  are  provided,  LIBOR  for such  Interest  Period  will be the
                  arithmetic  mean of such  quotations.  If fewer  than two such
                  quotations are provided,  LIBOR for such Interest  Period will
                  be the arithmetic mean of rates quoted by three major banks in
                  The City of New York  selected  by the  Calculation  Agent for
                  such LIBOR Security at approximately 11:00 a.m., New York City
                  time,  on such  LIBOR  Determination  Date  for  loans in U.S.
                  dollars  to  leading  European  banks,  for the  period of the
                  specified  Index  Maturity,  commencing on such Interest Reset
                  Date, and in a principal amount equal to an amount of not less
                  than   U.S.$1,000,000  that  is  representative  of  a  single
                  transaction  in such market at such time;  provided,  however,
                  that if the banks  selected as aforesaid  by such  Calculation
                  Agent are not quoting  rates as  mentioned  in this  sentence,
                  LIBOR for such  Interest  Period will be the same as LIBOR for
                  the immediately preceding Interest Period;

                  provided,  however,  that  LIBOR  by  reference  to  an  Index
                  Maturity of three months with respect to interest accrued from
                  the  Closing  Date  during the first  three  Monthly  Interest
                  Periods or during the first  Quarterly  Interest Period on (1)
                  the  Quarterly  Pay  Class A  Notes  or (2)  for  purposes  of
                  determining  the Class A Quarterly  Interest  Funding  Account
                  Deposit Amount on the Quarterly Pay Floating Rate Class A Note
                  Interest Rate Swaps, shall be equal to 6.71667%.

                  "LIBOR Determination Date" means the second London Banking Day
prior to the  Interest  Reset Date for the  related  Interest  Period  or,  with
respect to the  calculation of any required  increases in the Specified  Reserve
Balance  that are due to the deposit of amounts in the  Accumulation  Account on
any  Monthly  Distribution  Date,  the second  London  Banking Day prior to such
Monthly Distribution Date.

                  "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 ' 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.

                  "London  Banking  Day"  means any day other  than a  Saturday,
Sunday or any other day on which banks in London are required or  authorized  to
be closed.

                  "Luxembourg  Listed Notes" means the Class A Notes and Class B
Notes which are listed on the Luxembourg Stock Exchange.

                  "Luxembourg  Paying Agent" means the paying agent and transfer
agent in Luxembourg  for any Class A Note or Class B Note issued as a Definitive
Note,  including  any  subsequent  paying  agent and transfer  agent,  and shall
initially  be Banque  Internationale  a  Luxembourg  S.A.,  69, route d'Esch 11,
L-2953 Luxembourg.

                  "Monthly  Advance" shall mean either an Actuarial Advance or a
Simple Interest Advance or both, as applicable.

                  "Monthly  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, commencing November 15, 2000.

                  "Monthly  Interest  Period"  means,  (i) with  respect  to the
Floating Rate Class A Notes which are Monthly Pay Class A Notes,  the VPTNs, the
accrual of  LIBOR-based  interest on the Interest Rate Swaps and with respect to
LIBOR in the calculation of any increases in the Specified  Reserve Balance that
are required due to the deposit of amounts into the Accumulation  Account on any
Monthly  Distribution  Date,  (a) in the case of the first Monthly  Distribution
Date,  the period from and including the Closing Date to but excluding the first
Monthly  Distribution Date, and (b) for any other Monthly Distribution Date, the
period  from  and  including  the  previous  Monthly  Distribution  Date  to but
excluding  such Monthly  Distribution  Date;  and (ii) with respect to the Fixed
Rate Class A Notes,  Class B Notes,  Class C Certificates,  Class D Certificates
and the  Accrued  Fixed  Rate  Payments,  (a) in the case of the  first  Monthly
Distribution  Date,  the  period  from and  including  the  Closing  Date to but
excluding the first  Monthly  Distribution  Date,  and (b) for any other Monthly
Distribution  Date,  the period from the 15th day of the  previous  month to the
15th day of the current month.

                  "Monthly Pay Class A Note" means, on any Monthly  Distribution
Date,  (i) the Fixed Rate Class A Notes,  (ii) any Subclass of the Floating Rate
Class A Notes that is not paid in full on its  Targeted  Scheduled  Distribution
Date and, as a result, is payable with respect to interest and principal on each
Monthly  Distribution  Date or (iii) each  Subclass of the Floating Rate Class A
Notes upon the occurrence of an Early  Amortization  Event or an acceleration of
the  Notes  due to an Event  of  Default  if such  Early  Amortization  Event or
acceleration of the notes occurs before the LIBOR Determination Date immediately
preceding such Monthly Distribution Date.

                  "Monthly   Pay  Class  A   Noteholders'   Interest   Carryover
Shortfall" shall mean, with respect to any Monthly Distribution Date, the excess
of the  Monthly  Pay  Class A  Noteholders'  Monthly  Accrued  Interest  for the
preceding  Monthly  Distribution  Date and any  outstanding  Monthly Pay Class A
Noteholders' Interest Carryover Shortfall on such preceding Monthly Distribution
Date,  over  the  amount  in  respect  of  interest  that  is  actually  paid to
Noteholders  of  Class A Notes  which  were  Monthly  Pay  Class A Notes on such
preceding Monthly Distribution Date, plus interest on the amount of interest due
but not paid to  Noteholders  of such Monthly Pay Class A Notes on the preceding
Monthly  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.

                  "Monthly  Pay Class A  Noteholders'  Accrued  Interest"  shall
mean,  with respect to any Monthly  Distribution  Date,  the aggregate  interest
accrued for the related  Interest Period on the Monthly Pay Class A Notes at the
respective  Note  Interest  Rate for each such  Monthly  Pay Class A Note on the
outstanding  principal amount of such Notes on the immediately preceding Monthly
Distribution  Date or Quarterly  Payment Date upon which interest was payable on
each such  Monthly Pay Class A Note,  or the Closing  Date,  as the case may be,
after giving  effect to all payments of  principal  to the  Noteholders  of such
Subclass of Notes on or prior to such  preceding  Monthly  Distribution  Date or
Quarterly Payment Date.

                  "Monthly Pay Floating  Rate Class A Note  Interest Rate Swaps"
means, on any Monthly Distribution Date, all Floating Rate Class A Note Interest
Rate Swaps that exchange payments on Monthly Distribution Dates.

                  "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.

                  "Net  Swap  Payment"  shall  mean,  with  respect  to any Swap
Counterparty  on any Monthly  Distribution  Date,  the net amount,  if any, then
payable by the Issuer to such Swap Counterparty,  excluding any Swap Termination
Payments.

                  "Net  Swap  Receipt"  shall  mean,  with  respect  to any Swap
Counterparty  on any Monthly  Distribution  Date,  the net amount,  if any, then
payable by such Swap Counterparty to the Issuer,  excluding any Swap Termination
Payments.

                  "Note  Balance"  means with respect to each Class of Notes and
as the context so  requires,  (i) with  respect to all Notes of such  Class,  an
amount equal to, initially, the initial Note Balance of such Class of Notes and,
thereafter,  an amount equal to the initial Note Balance of such Class of Notes,
reduced by all amounts  distributed  to  Noteholders  of such Class of Notes and
allocable to principal or (ii) with respect to any Note of such Class, an amount
equal to,  initially,  the initial  denomination  of such Note and,  thereafter,
equal to such  initial  denomination,  reduced  by all  amounts  distributed  in
respect of such Note and allocable to principal.

                  "Note Depository Agreement" shall mean the agreement dated the
Closing Date 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 C to the Indenture.

                  "Noteholder"  shall  mean the  Person in whose  name a Note is
registered on the Note Register.

                  "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, the Class A-5 Rate, the VPTN
Rate for each VPTN 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),  the Accumulation  Account, the VPTN Proceeds
Account and the Class A Quarterly Interest Funding 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 Subclass
of Class A, the VPTNs and the Class B 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 Subclass or Class of Notes (after giving
effect to any reductions thereof to be made on the immediately following Monthly
Distribution Date) divided by the original outstanding principal balance of such
Subclass or Class of Notes.  The Note Pool Factor  will be  1.0000000  as of the
Closing Date or, with  respect to any  additional  VPTNs,  the date of issuance;
thereafter,  the Note Pool  Factor  will  decline to reflect  reductions  in the
outstanding principal amount of such Subclass or Class of Notes.

                  "Note Register" and "Note Registrar" shall have the respective
meanings specified in Section 2.5 of the Indenture.

                  "Notes"  shall mean the Class A-1 Notes,  the Class A-2 Notes,
the Class A-3 Notes, the Class A-4 Notes, the Class A-5 Notes, the VPTNs 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).

                  "Offered  Securities"  shall  mean the  Class A Notes  and the
Class B Notes.

                  "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
                  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.  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.

                  "Outstanding  Actuarial Advances" on the Actuarial Receivables
shall mean the sum, as of the close of business on the last day of a  Collection
Period,  of all Actuarial  Advances as reduced as provided in Section  4.4(a) of
the Sale and Servicing Agreement.

                  "Outstanding Advances" shall mean either Outstanding Actuarial
Advances or Outstanding Simple Interest Advances or both, as applicable.

                  "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 The Bank of New York,  a New York
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 related  Cutoff Date
for such Receivable that is due on or after such 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.

                  "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 Monthly  Distribution Date (except
as set forth in clause (g) below) 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 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);

                  (g)  with  respect  to the  amounts  in the  Reserve  Account,
         securities  and  instruments  which  do not  mature  prior  to the next
         Monthly  Distribution  Date and will not be required to be sold to meet
         any  shortfalls  in interest or principal  owed to the  Noteholders  or
         Certificateholders,  provided  that the Issuer or Servicer has received
         written  notification  from the Rating Agencies that the acquisition of
         such  securities  or  instruments  as a Permitted  Investment  will not
         result in a withdrawal or  downgrading  of the ratings on the Notes and
         Certificates; and

                  (h) 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, after giving effect to all payments (other than Payaheads) received
from Obligors, Liquidation Proceeds, Monthly Advances and Purchase Amounts to be
remitted by the Servicer or the Seller,  as the case may be, for such Collection
Period and all Realized Losses during such Collection Period.

                  "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 Pool
Balance as of the last day of the Revolving Period.

                  "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 Monthly 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.

                  "PRIMUS"  shall mean,  until  August 1999,  PRIMUS  Automotive
Financial  Services,  Inc.  (and  any  of  its  subsidiaries),  a  wholly  owned
subsidiary of Ford Credit conducting its business as a corporate entity separate
from Ford Credit and  beginning in August 1999,  Primus  Financial  Services,  a
d/b/a of Ford Credit, conducting its business as a division of Ford Credit.

                  "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 an Actuarial 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 established and maintained as such pursuant
to Section 4.1(b) of the Sale and Servicing 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
Underwriting Agreement.

                  "Purchase Agreement" shall mean the Purchase Agreement,  dated
as of October 1, 2000, 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  Property"  shall mean the Initial  Receivables and
related property  described in Section 2.1(a) of the Purchase  Agreement and the
Additional  Receivables and related property  described in Section 2.1(b) of the
Purchase Agreement.

                  "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 6.2 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 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 The Bank of New York, 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,  (iii) has a  long-term  deposit
rating of not less than Baa3 from Moody's and (iv) if any of the Trust  Accounts
are no  longer  held as  separate  Trust  Accounts,  then  with  respect  to the
institution  holding those assets,  a long-term  unsecured debt rating of AA- by
Standard & Poor's.

                  "Quarterly   Interest  Period"  means,  with  respect  to  the
Floating  Rate  Class A Notes  which  are  Quarterly  Pay  Class A Notes and the
accrual of LIBOR-based interest on the Quarterly Pay Interest Rate Swaps, in the
case of the first  Quarterly  Payment  Date,  the period from and  including the
Closing  Date to but  excluding  January 16, 2001;  and for any other  Quarterly
Payment Date, the period from the last  Quarterly  Payment Date to but excluding
such Quarterly Payment Date.

                  "Quarterly Pay Floating Rate Class A Note Interest Rate Swaps"
means, on any Monthly Distribution Date, all Floating Rate Class A Note Interest
Rate Swaps that have not become Monthly Pay Class A Note Interest Rate Swaps.

                  "Quarterly   Pay  Class  A  Note"   means,   on  any   Monthly
Distribution Date, a Subclass of Floating Rate Class A Notes that has not become
a Monthly Pay Class A Note.

                  "Quarterly Pay Class A Note Interest  Amounts" means,  for any
Quarterly  Payment Date,  the amount of interest due or accrued on each Subclass
of Class A Notes which is a Quarterly Pay Class A Note.

                  "Quarterly  Pay  Class  A  Noteholders'   Interest   Carryover
Shortfall" shall mean, with respect to any Quarterly Payment Date, the excess of
the  Quarterly  Pay Class A  Noteholders'  Accrued  Interest  for the  preceding
Quarterly  Payment Date and any  outstanding  Quarterly Pay Class A Noteholders'
Interest Carryover  Shortfall on such preceding Monthly  Distribution Date, over
the amount in respect of interest that is actually paid to  Noteholders of Class
A Notes  which  were  Quarterly  Pay Class A Notes on such  preceding  Quarterly
Payment  Date,  plus  interest  on the  amount of  interest  due but not paid to
Noteholders  of such  Quarterly  Pay  Class A Notes on the  preceding  Quarterly
Payment Date, to the extent  permitted by law, at the  respective  Note Interest
Rates borne by such Class A Notes for the related Interest Period.

                  "Quarterly Pay Class A Noteholders'  Accrued  Interest"  shall
mean, with respect to any Quarterly Payment Date, the aggregate interest accrued
for the  related  Interest  Period  on the  Quarterly  Pay  Class A Notes at the
respective  Note Interest  Rate for each such  Quarterly Pay Class A Note on the
outstanding  principal  amount  of  such  Notes  on  the  immediately  preceding
Quarterly  Payment Date upon which  interest was payable on each such  Quarterly
Pay Class A Note,  or the Closing  Date, as the case may be, after giving effect
to all payments of principal to the  Noteholders of such Subclass of Notes on or
prior to such preceding Quarterly Payment Date.

                  "Quarterly  Payment  Date"  shall  mean  the 15th day of every
January,  April,  July and October (or if such day is not a Business Day, on the
next Business Day).

                  "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  Receivables  attached to the  Purchase
Agreement or to any First Tier  Subsequent  Assignment or Second Tier Subsequent
Assignment  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.

                  "Record  Date" shall mean,  (i) with respect to any  Quarterly
Payment Date or Redemption  Date and any  Book-Entry  Note for the Quarterly Pay
Class A Notes, the close of business on the day prior to such Quarterly  Payment
Date or  Redemption  Date  or,  with  respect  to any  Definitive  Note  for the
Quarterly  Pay Class A Notes,  the last day of the month  preceding the month in
which such Quarterly  Payment Date or Redemption Date occurs,  (ii) with respect
to any Monthly  Distribution Date or Redemption Date and any Book-Entry Note for
the Monthly Pay Class A Notes, Class B Notes and VPTNs, the close of business on
the day prior to such  Monthly  Distribution  Date or  Redemption  Date or, with
respect to any Definitive Note for the Monthly Pay Class A Notes,  Class B Notes
and VPTNs,  the last day of the month  preceding the month in which such Monthly
Distribution  Date or  Redemption  Date  occurs,  and (iii) with  respect to any
Monthly  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 Monthly
Distribution Date or Prepayment Date occurs.

                  "Redemption  Date" shall mean with respect to a redemption  of
the Class A Notes,  the VPTNs and the Class B Notes  pursuant to Section 10.1 of
the Indenture,  the Monthly Distribution Date specified by the Servicer pursuant
to said Section 10.1.

                  "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 Monthly  Distribution Date, an amount not less than zero equal to
the difference  between (i) the excess,  if any, of (a) the sum of the aggregate
outstanding  principal  amount of all the Notes  and the  Aggregate  Certificate
Balance of all of the Certificates as of the preceding Monthly Distribution Date
(after  giving  effect to any  principal  payments  made on the  Securities  and
issuance of any additional VPTNs on such preceding Monthly Distribution Date) or
the  Closing  Date,  as the  case may be,  less the  amount  on  deposit  in the
Accumulation  Account (exclusive of investment  earnings) after giving effect to
all principal payments on the Securities on such preceding Monthly  Distribution
Date over (b) the  difference  between  (x) the Pool  Balance  at the end of the
Collection Period preceding such Monthly  Distribution Date minus (y) the sum of
the  Specified   Overcollateralization  Amount  with  respect  to  such  Monthly
Distribution  Date and the Yield  Supplement  Overcollateralization  Amount with
respect  to such  Monthly  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  Monthly
Distribution Date; provided,  however,  that the Regular Principal  Distribution
Amount shall not exceed the sum of the aggregate outstanding principal amount of
all  of  the  Notes  and  the  Aggregate  Certificate  Balance  of  all  of  the
Certificates  on such  Monthly  Distribution  Date (after  giving  effect to any
principal  payments made on the Securities on such Monthly  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,
that (i) the Regular Principal Distribution Amount on or after 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 or  after  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.

     "Representative" shall mean Deutsche Banc Alex. Brown, as representative of
the several Underwriters.

                  "Repurchase  Event" shall mean the  occurrence  of a breach of
any of the Seller's  representations and warranties  contained in Section 3.2(b)
of the  Purchase  Agreement  obligating  the  Seller to  repurchase  Receivables
thereunder at the Purchase Amount from the Purchaser or from the Trust.

                  "Required  Rating"  shall  mean a  rating  on  (i)  short-term
unsecured debt obligations of P-1 by Moody's and (ii) short-term  unsecured debt
obligations  of A-1+ by  Standard  & Poor's,  (iii)  short-term  unsecured  debt
obligations  of F1+ by  Fitch,  if  rated by  Fitch;  and any  requirement  that
short-term unsecured debt obligations have the "Required Rating" shall mean that
such short-term  unsecured debt obligations have the foregoing  required ratings
from each of such Rating  Agencies and (iv) if the Reserve  Account is no longer
held in a segregated  trust  account,  then  "Required  Rating"  shall then also
include long-term unsecured debt rating of AA- by Standard & Poor's.

                  "Reserve  Account"  shall  mean the  account  established  and
maintained  as such  pursuant  to  Section  4.8(a)  of the  Sale  and  Servicing
Agreement.

                  "Reserve Account Property" shall have the meaning specified in
Section 4.8(a) of the Sale and Servicing Agreement.

                  "Reserve  Account  Release Amount" shall mean, with respect to
any Monthly 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  Monthly  Distribution  Date  (prior  to giving  effect to any  withdrawals
therefrom  relating to such Monthly  Distribution  Date) over (ii) the Specified
Reserve Balance with respect to such Monthly Distribution Date.

                  "Reserve  Initial  Deposit"  shall mean,  with  respect to the
Closing Date, $14,997,999.97.

                  "Revolving Period" shall mean the period from the Closing Date
and ending on (but not  including)  the  earlier  to occur of (1) the  Scheduled
Amortization Date and (2) the date on which an Early Amortization Event occurs.

                  "Sale  and  Servicing  Agreement"  shall  mean  the  Sale  and
Servicing  Agreement,  dated as of October 1, 2000,  by and among the Trust,  as
issuer, the Seller, 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).

                  "Scheduled  Amortization  Date" means the  Targeted  Scheduled
Distribution Date for the Class A-1 Notes.

                  "Schedule  of  Additional  Receivables"  shall  mean  the list
identifying the Additional Receivables attached as Schedule A to each First Tier
Subsequent  Assignment and each Second Tier Subsequent  Assignment  (which lists
may be in  the  form  of  computer  tape,  microfiche,  compact  disk  or  other
electronic medium).

                  "Schedule  of  Initial   Receivables"   shall  mean  the  list
identifying  the  Initial  Receivables  attached  as  Schedule A to the Sale and
Servicing  Agreement and the  Indenture and Exhibit B to the Purchase  Agreement
(which lists may be in the form of computer  tape,  microfiche,  compact disk or
other electronic medium).

                  "Schedule of  Receivables"  shall mean the Schedule of Initial
Receivables as  supplemented by each Schedule of Additional  Receivables  (which
lists may be in the form of computer  tape,  microfiche,  compact  disk or other
electronic medium).

                  "Second Priority  Principal  Distribution  Amount" shall mean,
with  respect to any  Monthly  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  Class A Notes,  the VPTNs and the Class B
Notes as of the preceding Monthly  Distribution Date (after giving effect to any
principal  payments  made on the Class A Notes,  the VPTNs and Class B Notes and
the issuance of any  additional  VPTNs on such  preceding  Monthly  Distribution
Date)  less the  amount on deposit in the  Accumulation  Account  (exclusive  of
investment  earnings  from  Permitted  Investments)  after giving  effect to all
principal payments on the Securities on such preceding Monthly Distribution Date
over  (b)  the  difference  between  (1)  the  Pool  Balance  at the  end of the
Collection  Period  preceding such Monthly  Distribution  Date and (2) the Yield
Supplement   Overcollateralization   Amount   with   respect  to  such   Monthly
Distribution Date minus (ii) the First Priority Principal  Distribution  Amount,
if any, with respect to such Monthly Distribution Date; provided,  however, that
the Second Priority  Principal  Distribution  Amount shall not exceed the sum of
the aggregate  outstanding  principal  amount of all the Notes and the Aggregate
Certificate Balance of all of the Certificates on such Monthly Distribution Date
(after giving effect to any  principal  payments made on the  Securities on such
Monthly   Distribution   Date  in  respect  of  the  First  Priority   Principal
Distribution  Amount,  if any); and provided,  further that the Second  Priority
Principal   Distribution  Amount  on  or  after  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.

                  "Second Tier Subsequent Assignment" shall mean a duly executed
written  assignment,  substantially  in the  form of  Exhibit  A to the Sale and
Servicing  Agreement,  which shall include a Schedule of Additional  Receivables
attached  thereto  listing the Additional  Receivables by which the Seller shall
sell,  transfer,  assign and otherwise  convey  Subsequent Trust Property to the
Issuer.

                  "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 5.3 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 6.3 of the Sale and Servicing Agreement.

                  "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.

                  "Servicer  Liquidity  Advance"  shall have the  meaning as set
first in Section 4.5 of the Sale and Servicing Agreement.

                  "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 Monthly Distribution Date, the greatest of (i) $14,997,999.97, (ii) 1.00%
of the Pool Balance at the end of the Collection  Period  preceding such Monthly
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 Monthly Distribution Date; provided,
however,  that the  Specified  Credit  Enhancement  Amount  with  respect to any
Monthly 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  Monthly  Distribution  Date (after giving
effect  to any  principal  payments  made on the  Securities  on such  preceding
Monthly Distribution Date).

                  "Specified  Overcollateralization  Amount"  shall  mean,  with
respect  to any  Monthly  Distribution  Date,  the  excess,  if any,  of (a) the
Specified Credit Enhancement Amount over (b) the Specified Reserve Balance, each
with respect to such Monthly Distribution Date.

                  "Specified Reserve Balance" shall mean the sum of:

                  (i) the lesser of

                           (a) $14,997,999.97 and

                           (b) 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
                           Monthly Distribution Date (after giving effect to any
                           principal  payments  made on the  Securities  on such
                           preceding Monthly Distribution Date) and

                  (ii)     plus,  in each case,  if any amounts are on deposit
                           in the  Accumulation Account on such Monthly
                           Distribution  Date (after  giving effect to all
                           deposits and withdrawals from the  Accumulation
                           Account on such Monthly Distribution  Date),  an
                           amount  equal to the  product of (x) the amount
                           on deposit  in the  Accumulation  Account  (after
                           giving  effect to all deposits and withdrawals from
                           the  Accumulation  Account on such Monthly
                           Distribution  Date),  (y)  the  weighted  average
                           interest  rate of the outstanding  Securities  on
                           such  date  (after  giving  effect  to  all
                           principal  payments on such date) minus  (one-month
                           LIBOR as determined for the Interest Period
                           beginning on the preceding Monthly  Distribution
                           Date  less  2.50%),  and  (z) a  fraction,  which
                           (A) if  such  Monthly Distribution Date occurs
                           during the Revolving  Period,  the numerator of
                           which is one and the  denominator of which is 12 and
                           (B) if such Monthly Distribution Date occurs during
                           the Amortization  Period,  the numerator of which is
                           the number of Monthly  Distribution Dates after such
                           Monthly Distribution  Date through and including the
                           next Monthly  Distribution Date that is a Targeted
                           Scheduled  Distribution Date for any Subclass of
                           Class A Notes and the denominator of which is 12.

                  "Spread" means (i) with respect to the Class A-1 Notes, 0.06%;
(ii) with respect to the Class A-4 Notes, 0.10%; (iii) with respect to the Class
A-5 Notes,  0.12%;  and (iv) with respect to any VPTN, the percentage over LIBOR
as  determined  at the  time  of  issuance  as set  forth  in such  VPTN,  which
percentage shall not exceed 1.50%.

                  "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
States of America, or the District of Columbia.

                  "Subclass" shall mean any subclass of Class A Notes, including
the Class A-1  Notes,  the Class A-2 Notes,  the Class A-3 Notes,  the Class A-4
Notes and the Class A-5 Notes.

                  "Subsequent Cutoff Date" means, with respect to any Additional
Receivable,  the opening of business on the first day of the  calendar  month in
which such  Additional  Receivable is purchased by the General Partner or by the
Issuer, as the case may be.

                  "Subsequent  Purchased  Property"  shall  have the  meaning in
Section 2.1(b) of the Purchase Agreement.

                  "Subsequent  Transfer  Date"  shall mean,  with  respect to an
Additional  Receivable,  the Monthly  Distribution Date on which such Additional
Receivable is sold, transferred,  assigned or otherwise conveyed either (i) from
Ford Credit to the Seller Partner pursuant to a First Tier Subsequent Assignment
or (ii) from the  Seller to the  Issuer  pursuant  to a Second  Tier  Subsequent
Assignment, as the case may be.

                  "Subsequent  Trust Property" shall have the meaning  specified
in Section 2.1(b) of the Sale and Servicing Agreement.

                  "Successor  Servicer"  shall mean an institution  appointed as
successor Servicer pursuant to Section 9.2 of the Sale and Servicing Agreement.

                  "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.

                  "Swap  Counterparty"  shall  mean  Deutsche  Bank  AG,  acting
through its New York Branch, as swap  counterparty  under the Interest Rate Swap
Agreements,  or any successor or replacement swap counterparty from time to time
under  any  Interest  Rate  Swap  Agreement.  Each  Swap  Counterparty  (or  the
institution guaranteeing such Swap Counterparty's obligations) must have ratings
at least equal to "Aa3" by Moody's,  "AA-" by Fitch and "AA-" by S&P at the time
of entering into the Interest Rate Swap Agreement.
                  "Swap Termination  Payment" shall mean any termination payment
payable by the Issuer to a Swap  Counterparty  or by a Swap  Counterparty to the
Issuer under an Interest Rate Swap Agreement.

                  "Targeted Scheduled Distribution Date" shall mean with respect
to any  Subclass  of Class A  Notes,  the date set  forth  below  opposite  such
Subclass of Class A Notes:


                                                       Targeted Scheduled
                     Subclass                           Distribution Date

                  Class A-1 Notes                       October 15, 2002

                  Class A-2 Notes                        April 15, 2003

                  Class A-3 Notes                       October 15, 2003

                  Class A-4 Notes                        April 15, 2004

                  Class A-5 Notes                       October 15, 2004

                  "Three-Month  Rolling Average  Delinquency  Ratio" shall mean,
for any Monthly  Distribution  Date, a rolling  three month  average (or, in the
case of the first Monthly  Distribution  Date  following  the Closing Date,  the
rolling  one-month  average,  or in the case of the second Monthly  Distribution
Date  following the Closing Date, the rolling  two-month  average) of the ratio,
expressed  as a  percentage,  of (a)  the  aggregate  Principal  Balance  of the
Receivables  over 60 days  delinquent  (excluding  any  Liquidated  Receivables)
during  the  related  Collection  Period  to (b) the  average  of the  aggregate
outstanding  Principal  Balance of the  Receivables as of the end of the related
Collection Period;  provided, that for purposes of determining the date on which
an Early  Amortization  Event has  occurred,  the  Three-Month  Rolling  Average
Delinquency  Ratio will be deemed to have been  determined  as of the end of the
related Collection Period.

                  "Three-Month  Rolling Average Realized Loss  Ratio"means,  for
any Monthly Distribution Date, a rolling three month average (or, in the case of
the first Monthly  Distribution  Date  following  the Closing Date,  the rolling
one-month  average,  or in the  case of the  second  Monthly  Distribution  Date
following  the  Closing  Date,  the  rolling  two-month  average)  of the ratio,
expressed as a percentage,  of (a) the aggregate of the Realized Losses incurred
during the related Collection Period to (b) the aggregate  outstanding principal
balance of the receivables as of the first day of the related Collection Period;
provided,  that  for  purposes  of  determining  the  date  on  which  an  Early
Amortization Event has occurred,  the Three-Month  Rolling Average Realized Loss
Ratio  will be  deemed  to have  been  determined  as of the end of the  related
Collection Period.

                  "Total  Required  Payment"  shall  mean,  with  respect to any
Monthly Distribution Date, the sum of the Servicing Fee and all unpaid Servicing
Fees from prior  Collection  Periods,  the Accrued Monthly Pay Class A Interest,
the Class A Quarterly  Interest Funding Account Deposit Amount, the Accrued VPTN
Interest,  any Net Swap  Payments  with  respect to the  Variable Pay Term Notes
Interest Rate Swap and the Monthly Pay Floating Rate Class A Notes Interest Rate
Swaps and any Swap Termination  Payments due and payable to Swap Counterparties,
any Swap Termination  Payments payable by the Issuer to the Swap Counterparties,
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,  on any Monthly
Distribution  Date until the Monthly  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 Monthly Pay Class A Interest,  the
Accrued Quarterly Pay Class A Interest,  the Class A Quarterly  Interest Funding
Account Deposit Amount,  the Accrued VPTN Interest,  any Net Swap Payments,  any
Swap Termination Payments payable by the Issuer to any Swap Counterparties,  the
Accrued Class B Note Interest, the Accrued Class C Certificate 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.

                  "Transfer Agent" means the Person or Persons authorized by the
Issuer to exchange or register the transfer of notes.

                  "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  2000-F,  a
Delaware business trust established pursuant to the Trust Agreement.

                  "Trust  Accounts" shall have the meaning  specified in Section
4.8(a) of the Sale and Servicing Agreement.

                  "Trust  Agreement"  shall mean the Amended and Restated  Trust
Agreement  dated as of October 1, 2000,  by and among the Seller,  as depositor,
the Owner Trustee and the Delaware 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 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  have  the  meaning  as set  forth in
Section 2.1(a) of the Sale and Servicing Agreement.

                  "UCC" shall mean the Uniform  Commercial  Code as in effect in
any relevant jurisdiction.

                  "Underwriters"  shall mean Deutsche Bank Securities Inc.,
Goldman,  Sachs & Co., J.P. Morgan Securities Inc., Merrill Lynch,  Pierce,
Fenner & Smith Incorporated and Salomon Smith Barney Inc.

                  "Underwriting   Agreement"   shall   mean   the   Underwriting
Agreement,  dated October 18, 2000 between the Seller and the  Representative of
the several Underwriters.

                  "Underwritten  Securities"  shall  mean the  Class A Notes and
Class B Notes.

                  "Variable Pay Term Notes Interest Rate Swap  Agreement"  shall
mean the interest rate swap  agreement,  dated  October 26, 2000,  including all
schedules  and   confirmations   thereto,   between  the  Issuer  and  the  Swap
Counterparty,  as the same may be amended,  supplemented,  renewed,  extended or
replaced  from time to time,  which  agreement  provide for payments on notional
amounts equal to the aggregate  outstanding  principal balance of the VPTNs. The
Variable Pay Term Notes Interest Rate Swap  Agreement  shall provide that if the
rating of the Swap Counterparty  (including any replacement Swap Counterparty or
any  institution  guaranteeing  the Swap  Counterparty's  obligations  under the
Floating  Rate Class A Note  Interest  Rate Swap  Agreement)  (i) falls  below a
rating of "Aa3" by Moody's,  "AA-" by Fitch or "AA-" by S&P or (ii) is suspended
or withdrawn, then such Swap Counterparty,  within 30 days, must either (1) post
collateral  with a rating of at least "P-1" by Moody's,  "F1" by Fitch and "A-1"
by S&P to the  Issuer,  (2) assign its rights and  obligations  in and under the
applicable  Floating Rate Class A Note  Interest Rate Swap  Agreement to another
eligible Swap  Counterparty  acceptable to the Issuer or (3) take other remedial
action  acceptable  to the Rating  Agencies  and to the Issuer,  and if the Swap
Counterparty  fails to take such actions,  the Trust may terminate such Floating
rate Class A Note Interest Rate Swap  Agreement,  provided,  however,  that such
actions  as listed in (1),  (2) and (3) above  shall  only be  required  if such
actions are  necessary  to  maintain  the ratings of the Class A Notes and VPTNs
prior to such reduction, suspension or withdrawal.

                  "VPTN" shall mean the Floating Rate Asset Backed  Variable Pay
Term Notes  issued  from time to time by the Trust  pursuant  to the  Indenture,
substantially in the form of Exhibit VPTN to the Indenture.

                  "VPTN Noteholders'  Interest Carryover  Shortfall" shall mean,
with  respect  to  any  Monthly  Distribution  Date,  the  excess  of  the  VPTN
Noteholders'  Monthly Accrued  Interest for the preceding  Monthly  Distribution
Date and any outstanding VPTN Noteholders'  Interest Carryover Shortfall on such
preceding Monthly Distribution Date, over the amount in respect of interest that
is actually paid to holders of the VPTNs on such preceding Monthly  Distribution
Date, plus interest on the amount of interest due but not paid to holders of the
VPTNs on the preceding  Monthly  Distribution  Date, to the extent  permitted by
law, at the  respective  Note Interest Rates borne by such VPTNs for the related
Interest Period.

                  "VPTN Noteholders'  Monthly Accrued Interest" shall mean, with
respect to any Monthly Distribution Date, the aggregate interest accrued for the
related  Interest  Period on each VPTN at the respective VPTN Rate for each VPTN
on the  outstanding  principal  amount  of each  such  VPTN  on the  immediately
preceding Monthly  Distribution Date or the respective date of issuance,  as the
case may be, after giving  effect to all payments of principal to the holders of
the VPTNs on or prior to such preceding Monthly Distribution Date.

                  "VPTN  Final  Scheduled  Distribution  Date"  shall  mean  the
January 2005 Monthly Distribution Date.

                  "VPTN Issuance Amount" shall mean, for any Targeted  Scheduled
Distribution  Date,  the amount the Issuer is able to issue  pursuant to Section
2.2(d) of the Indenture.

                  "VPTN  Noteholder"  shall mean the Person in whose name a VPTN
is registered on the Note Register, or if no VPTN has been issued and a Servicer
Liquidity Advance has been made, the Servicer.

                  "VPTN Percentage"  means, for any Monthly  Distribution  Date,
100% minus the Class A Percentage for that Monthly Distribution Date.

                  "VPTN Proceeds Account" shall mean the account established and
maintained pursuant to Section 4.1(g) of the Sale and Servicing Agreement.

                  "VPTN  Rate"  shall mean,  with  respect to each VPTN,  on any
Monthly  Distribution  Date,  the rate equal to  one-month  LIBOR on the related
LIBOR  Determination  Date  plus the  fixed  percentage  spread  for  such  VPTN
determined  at the time of issuance  based on market  conditions;  provided that
such interest rate shall not exceed  one-month  LIBOR plus 1.50%.  Interest with
respect to any VPTN shall be computed on the basis of actual days  elapsed and a
360-day year for all purposes of the Basic Documents.

                  "Void  Transfer"  shall have the meaning  specified in Section
3.3 of the Trust Agreement.

                  "Yield  Supplement  Overcollateralization  Amount" shall mean,
with  respect  to  the  Receivables   and  any  Collection   Period  or  Monthly
Distribution    Date,   the   amount   specified   on   the   Yield   Supplement
Overcollateralization Schedule with respect to such Collection Period or Monthly
Distribution  Date as  such  amounts  may be  increased  upon  the  purchase  of
Additional Receivables by multiplying (i) the aggregate principal balance of the
Additional Receivables in each pool as of its Subsequent Cutoff Date by (ii) the
YSOA Factor that  corresponds  to the number of months  which have passed  since
such pool's Subsequent Cutoff Date and adding the result to the Yield Supplement
Overcollateralization   Amount   as  of  the   immediately   preceding   Monthly
Distribution Date.

                  "Yield Supplement  Overcollateralization  Schedule" shall mean
for the  Closing  Date and each  Monthly  Distribution  Date listed  below,  the
following schedule:

                                                          Yield Supplement
            For the Closing Date and for each       Overcollateralization Amount
             Collection Period preceding the          for the initial Pool of
          following Monthly Distribution Dates:          Receivables on the
                                                            Closing Date

         Closing Date.........................                   $216,824,370.04
         November 2000........................                    208,232,015.48
         December 2000........................                    199,792,246.68
         January 2001.........................                    191,507,595.42
         February 2001........................                    183,380,458.76
         March 2001...........................                    175,413,239.97
         April 2001...........................                    167,608,454.64
         May 2001.............................                    159,968,525.04
         June 2001............................                    152,495,945.68
         July 2001............................                    145,193,204.80
         August 2001..........................                    138,062,832.23
         September 2001.......................                    131,107,370.18
         October 2001.........................                    124,329,463.70
         November 2001........................                    117,731,833.56
         December 2001........................                    111,317,190.45
         January 2002.........................                    105,087,271.58
         February 2002........................                     99,043,095.21
         March 2002...........................                     93,185,789.98
         April 2002...........................                     87,516,757.34
         May 2002.............................                     82,037,339.83
         June 2002............................                     76,748,491.40
         July 2002............................                     71,651,192.82
         August 2002..........................                     66,746,831.08
         September 2002.......................                     62,036,913.25
         October 2002.........................                     57,523,585.09
         November 2002........................                     53,209,013.72
         December 2002........................                     49,095,041.52
         January 2003.........................                     45,181,610.36
         February 2003........................                     41,467,205.90
         March 2003...........................                     37,949,333.37
         April 2003...........................                     34,625,235.00
         May 2003.............................                     31,491,578.06
         June 2003............................                     28,542,224.28
         July 2003............................                     25,769,581.15
         August 2003..........................                     23,166,520.66
         September 2003.......................                     20,723,384.86
         October 2003.........................                     18,438,472.56
         November 2003........................                     16,309,631.03
         December 2003........................                     14,334,665.49
         January 2004.........................                     12,511,024.92
         February 2004........................                     10,835,955.52
         March 2004...........................                      9,307,014.82
         April 2004...........................                      7,921,419.28
         May 2004.............................                      6,675,006.69
         June 2004............................                      5,561,606.79
         July 2004............................                      4,574,710.43
         August 2004..........................                      3,707,773.07
         September 2004.......................                      2,950,504.04
         October 2004.........................                      2,296,495.37
         November 2004........................                      1,738,774.93
         December 2004........................                      1,270,214.20
         January 2005.........................                        885,792.40
         February 2005........................                        579,937.49
         March 2005...........................                        347,258.83
         April 2005...........................                        181,864.46
         May 2005.............................                         76,819.20
         June 2005............................                         20,702.98
         July 2005............................                    $       138.05

         "YSOA  Factor"  means,  with  respect  to (1) any  pool  of  Additional
Receivables  and  (2)  the  Monthly  Distribution  Date on  which  that  pool of
Additional  Receivables is purchased by the Trust and each Monthly  Distribution
Date thereafter, the factor specified in the table below:


                 Number of Months Since Purchase    YSOA Factor
                 of the Pool of Additional
                 Receivables

                                 0                      0.072284428088
                                 1                      0.069419927962
                                 2                      0.066606296539
                                 3                      0.063844377857
                                 4                      0.061134971044
                                 5                      0.058478877296
                                 6                      0.055876935255
                                 7                      0.053329952452
                                 8                      0.050838760501
                                 9                      0.048404188926
                                10                      0.046027081117
                                11                      0.043708284589
                                12                      0.041448681144
                                13                      0.039249177826
                                14                      0.037110678318
                                15                      0.035033761768
                                16                      0.033018767641
                                17                      0.031066072201
                                18                      0.029176142660
                                19                      0.027349426591
                                20                      0.025586242019
                                21                      0.023886915912
                                22                      0.022251910661
                                23                      0.020681728690
                                24                      0.019177085348
                                25                      0.017738703104
                                26                      0.016367196167
                                27                      0.015062545158
                                28                      0.013824245228
                                29                      0.012651464678
                                30                      0.011543284129
                                31                      0.010498592521
                                32                      0.009515343492
                                33                      0.008591005869
                                34                      0.007723203330
                                35                      0.006908716130
                                36                      0.006146977130
                                37                      0.005437268657
                                38                      0.004778859021
                                39                      0.004170897768
                                40                      0.003612466843
                                41                      0.003102751980
                                42                      0.002640825209
                                43                      0.002225298941
                                44                      0.001854116149
                                45                      0.001525106827
                                46                      0.001236089171
                                47                      0.000983632500
                                49                      0.000579668934
                                51                      0.000295303508
                                52                      0.000193338276
                                53                      0.000115768379
                                54                      0.000060629571
                                55                      0.000025609815
                                56                      0.000000000000
                                57                      0.000000000000





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