FORD CREDIT AUTO RECEIVABLES TWO L P
8-K, 2000-03-30
ASSET-BACKED SECURITIES
Previous: V ONE CORP/ DE, 10-K, 2000-03-30
Next: ELAMEX SA DE CV, 10-K405, 2000-03-30



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549




                                    FORM 8-K

                                 CURRENT REPORT


                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


Date of Report (Date of earliest event reported) March 30, 2000


                     FORD CREDIT AUTO OWNER TRUST 2000-A
              (Ford Credit Auto Receivables Two L.P. - Originator)
              ----------------------------------------------------
             (Exact name of registrant as specified in its charter)

          Delaware                  333-82895              38-3295857
- -----------------------     -----------------------  -------------------
(State or other juris-      (Commission File Number   (IRS Employer
 diction of incorporation          Number)           Identification No.)

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


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


<PAGE>

ITEM 5. Other Events.

       In connection with the issuance by Ford Credit Auto Owner trust 2000-A
(the "Trust") of Asset Backed Securities pursuant to the Prospectus dated
September 17, 1999 and the Prospectus Supplement dated March 15, 2000 filed
with the Securities and Exchange Commission pursuant to its Rule 424(b)(2),
Ford Credit Auto Receivables Two L.P. ("FCARTLP") is filing the exhibits listed
below to this Current Report on Form 8-K which are incorporated by reference
herein.


ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

                           EXHIBITS


DESIGNATION              DESCRIPTION                  METHOD OF FILING
- -----------              -----------                  ----------------
Exhibit 4.1       Conformed copy of the Indenture     Filed with this Report.
                  dated as of March 1, 2000 between
                  the Trust and The Chase Manhattan
                  Bank (the "Indenture Trustee").

Exhibit 4.2       Conformed copy of the Amended and   Filed with this Report.
                  Restated Trust Agreement dated as
                  of March 1, 2000 among FCARTLP,
                  The Bank of New York, as owner
                  trustee, and The Bank of New York
                  (Delaware), as Delaware trustee.

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

Exhibit 8.2       Opinion of H. D. Smith, Secretary   Filed with this Report.
                  and Corporate Counsel of Ford
                  Motor Credit Company ("Ford Credit")
                  relating to certain Michigan tax
                  matters.
<PAGE>
EXHIBITS (cont.)

DESIGNATION              DESCRIPTION                  METHOD OF FILING
- -----------              -----------                  ----------------
Exhibit 23.1      Consent of Skadden, Arps, Slate,    Filed with this Report.
                  Meagher & Flom LLP (included as
                  part of Exhibit 8.1).

Exhibit 23.2      Consent of H.D. Smith, Secretary    Filed with this Report.
                  and Corporate Counsel of Ford
                  Credit (included as part of
                  Exhibit 8.2).

Exhibit 99.1      Conformed copy of the Sale and      Filed with this Report.
                  Servicing Agreement dated as of
                  March 1, 2000 among FCARTLP,
                  Ford Credit and the Trust.

Exhibit 99.2      Conformed copy of the               Filed with this Report.
                  Administration Agreement dated
                  as of March 1, 2000 among Ford
                  Credit, as administrator, the
                  Indenture Trustee and the Trust.

Exhibit 99.3      Conformed copy of the Purchase      Filed with this Report.
                  Agreement dated as of March 1,
                  2000 between Ford Credit and
                  FCARTLP.

Exhibit 99.4      Appendix A - Defined Terms          Filed with this Report.



                              SIGNATURE


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


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

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


Date:  March 30, 2000                          By:/s/R. P. Conrad
                                                 -------------------
                                                 Assistant Secretary



<PAGE>




                          EXHIBIT INDEX


DESIGNATION              DESCRIPTION
- -----------              -----------
Exhibit 4.1       Conformed copy of the Indenture
                  dated as of March 1, 2000 between
                  the Trust and the Indenture Trustee.

Exhibit 4.2       Conformed copy of the Amended and
                  Restated Trust Agreement dated as
                  of March 1, 2000 among FCARTLP,
                  The Bank of New York, as owner
                  trustee, and The Bank of New York
                  (Delaware), as Delaware trustee.

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

Exhibit 8.2       Opinion of H. D. Smith, Secretary
                  and Corporate Counsel of Ford
                  Credit relating to certain Michigan tax
                  matters.
<PAGE>
EXHIBITS (cont.)

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

Exhibit 23.2      Consent of H.D. Smith, Secretary
                  and Corporate Counsel of Ford
                  Credit (included as part of
                  Exhibit 8.2).

Exhibit 99.1      Conformed copy of the Sale and
                  Servicing Agreement dated as of
                  March 1, 2000 among FCARTLP,
                  Ford Credit and the Trust.

Exhibit 99.2      Conformed copy of the
                  Administration Agreement dated
                  as of March 1, 2000 among Ford
                  Credit, as administrator, the
                  Indenture Trustee and the Trust.

Exhibit 99.3      Conformed copy of the Purchase
                  Agreement dated as of March 1,
                  2000 between Ford Credit and
                  FCARTLP.

Exhibit 99.4      Appendix A - Defined Terms








                                                                     Exhibit 4.1

                                    INDENTURE

                                     between

                      FORD CREDIT AUTO OWNER TRUST 2000-A,

                                    as Issuer

                                       and

                            THE CHASE MANHATTAN BANK,

                              as Indenture Trustee

                            Dated as of March 1, 2000


<PAGE>





                                                        CROSS REFERENCE TABLE1
<TABLE>
<CAPTION>
  TIA                                                                                       Indenture
Section                                                                                      Section
<S>                                                                                          <C>

310 (a)(1)....................................................................................   6.11
    (a)(2)....................................................................................   6.11
    (a)(3)....................................................................................   6.10
    (a)(4)..................................................................................    N.A.2
    (a)(5)....................................................................................   6.11
    (b)  ..................................................................................  6.8;6.11
    (c)  .....................................................................................   N.A.
311 (a)  .....................................................................................   6.12
    (b)  .....................................................................................   6.12
    (c)  .....................................................................................   N.A.
312 (a)  .....................................................................................   7.1
    (b)  .....................................................................................   7.2
    (c)  .....................................................................................   7.2
313 (a)  .....................................................................................   7.4
    (b)(1)....................................................................................   7.4
    (b)(2)....................................................................................  11.5
    (c)  .....................................................................................   7.4
    (d)  .....................................................................................   7.3
314 (a)  .....................................................................................  11.15
    (b)  .....................................................................................  11.1
    (c)(1)....................................................................................  11.1
    (c)(2)....................................................................................  11.1
    (c)(3)....................................................................................  11.1
    (d)  .....................................................................................  11.1
    (e)  .....................................................................................  11.1
    (f)  .....................................................................................  11.1
315 (a)  .....................................................................................   6.1
    (b)  ...................................................................................6.5;11.5
    (c)  .....................................................................................   6.1
    (d)  .....................................................................................   6.1
    (e)  .....................................................................................   5.13
316 (a) (last sentence).......................................................................   2.8
    (a)(1)(A).................................................................................   5.11
    (a)(1)(B).................................................................................   5.12
    (a)(2)....................................................................................   N.A.
    (b)  .....................................................................................   5.7
    (c)  .....................................................................................   N.A
317 (a)(1)....................................................................................   5.3
    (a)(2)....................................................................................   5.3
    (b)  .....................................................................................   3.3
318 (a)  .....................................................................................  11.7
</TABLE>

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

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

2        N.A. means Not Applicable.


<PAGE>



                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
<S>        <C>                                                                                      <C>

ARTICLE I  DEFINITIONS, USAGE AND INCORPORATION BY REFERENCE........................................3
SECTION 1.1  Definitions and Usage..................................................................3
SECTION 1.2  Incorporation by Reference of Trust Indenture Act......................................3

ARTICLE II  THE NOTES...............................................................................4
SECTION 2.1  Form...................................................................................4
SECTION 2.2  Execution, Authentication and Delivery.................................................4
SECTION 2.3  Temporary Notes........................................................................5
SECTION 2.4  Tax Treatment..........................................................................6
SECTION 2.5  Registration; Registration of Transfer and Exchange .............................      6
SECTION 2.6  Mutilated, Destroyed, Lost or Stolen
                           Notes....................................................................8
SECTION 2.7  Persons Deemed Owners..................................................................9
SECTION 2.8  Payment of Principal and Interest;
                           Defaulted Interest......................................................10
SECTION 2.9  Cancellation..........................................................................11
SECTION 2.10  Release of Collateral................................................................12
SECTION 2.11  Book-Entry Notes.....................................................................12
SECTION 2.12  Notices to Clearing Agency...........................................................13
SECTION 2.13  Definitive Notes.....................................................................14
SECTION 2.14  Authenticating Agents................................................................14

ARTICLE III  COVENANTS.............................................................................16
SECTION 3.1  Payment of Principal and Interest.....................................................16
SECTION 3.2  Maintenance of Office or Agency.......................................................16
SECTION 3.3  Money for Payments To Be Held in Trust................................................16
SECTION 3.4  Existence.............................................................................19
SECTION 3.5  Protection of Indenture Trust Estate..................................................19
SECTION 3.6  Opinions as to Indenture Trust Estate.................................................20
SECTION 3.7  Performance of Obligations; Servicing of Receivables..................................21
SECTION 3.8  Negative Covenants....................................................................23
SECTION 3.9  Annual Statement as to Compliance.....................................................24
SECTION 3.10  Issuer May Consolidate, etc., Only on Certain Terms .........................        25
SECTION 3.11  Successor or Transferee..............................................................27
SECTION 3.12  No Other Business....................................................................28
SECTION 3.13  No Borrowing.........................................................................28
SECTION 3.14  Servicer's Obligations...............................................................28
SECTION 3.15  Guarantees, Loans, Advances and Other Liabilities   .........................        28
SECTION 3.16  Capital Expenditures.................................................................28
SECTION 3.17  Further Instruments and Acts.........................................................28
SECTION 3.18  Restricted Payments..................................................................29
SECTION 3.19  Notice of Events of Default..........................................................29
SECTION 3.20  Removal of Administrator.............................................................29
<PAGE>

ARTICLE IV  SATISFACTION AND DISCHARGE.............................................................30
SECTION 4.1  Satisfaction and Discharge of
                           Indenture..........................................................     30
SECTION 4.2  Satisfaction, Discharge and Defeasance of Notes .................................     31
SECTION 4.3  Application of Trust Money............................................................33
SECTION 4.4  Repayment of Monies Held by Note Paying  Agent................................        33

ARTICLE V  REMEDIES................................................................................35
SECTION 5.1  Events of Default.....................................................................35
SECTION 5.2  Acceleration of Maturity; Rescission and Annulment....................................37
SECTION 5.3  Collection of Indebtedness and Suits for Enforcement by Indenture Trustee.............38
SECTION 5.4  Remedies; Priorities..................................................................41
SECTION 5.5  Optional Preservation of the
                           Receivables.............................................................45
SECTION 5.6  Limitation of Suits...................................................................46
SECTION 5.7  Unconditional Rights of Noteholders To
                  Receive Principal and Interest...................................................47
SECTION 5.8  Restoration of Rights and Remedies....................................................47
SECTION 5.9  Rights and Remedies Cumulative........................................................47
SECTION 5.10  Delay or Omission Not a Waiver.......................................................48
SECTION 5.11  Control by Controlling Note Class of Noteholders.....................................48
SECTION 5.12  Waiver of Past Defaults..............................................................49
SECTION 5.13  Undertaking for Costs................................................................49
SECTION 5.14  Waiver of Stay or Extension Laws.....................................................50
SECTION 5.15  Action on Notes......................................................................50
SECTION 5.16  Performance and Enforcement of Certain
                  Obligations......................................................................50

ARTICLE VI  THE INDENTURE TRUSTEE..................................................................52
SECTION 6.1  Duties of Indenture Trustee...........................................................52
SECTION 6.2  Rights of Indenture Trustee...........................................................53
SECTION 6.3  Individual Rights of Indenture Trustee................................................55
SECTION 6.4  Indenture Trustee's Disclaimer........................................................55
SECTION 6.5  Notice of Defaults; Insolvency or
              Dissolution of Depositor or General Partner..........................................55
SECTION 6.6  Reports by Indenture Trustee to
                           Noteholders.............................................................56
SECTION 6.7  Compensation and Indemnity............................................................56
SECTION 6.8  Replacement of Indenture Trustee......................................................57
SECTION 6.9  Successor Indenture Trustee by Merger.................................................59
SECTION 6.10  Appointment of Co-Indenture Trustee or
                 Separate Indenture Trustee........................................................59
SECTION 6.11  Eligibility; Disqualification........................................................61
SECTION 6.12  Preferential Collection of Claims
                           Against Issuer..........................................................62

ARTICLE VII  NOTEHOLDERS' LISTS AND REPORTS........................................................64
SECTION 7.1  Issuer To Furnish Indenture Trustee
                           Names and Addresses of Noteholders .....................................64
SECTION 7.2  Preservation of Information;
                           Communications to Noteholders...........................................64
SECTION 7.3  Reports by Issuer.....................................................................65
SECTION 7.4  Reports by Indenture Trustee..........................................................65
<PAGE>

ARTICLE VIII  ACCOUNTS, DISBURSEMENTS AND RELEASES.................................................67
SECTION 8.1  Collection of Money...................................................................67
SECTION 8.2  Trust Accounts and Payahead Account...................................................67
SECTION 8.3  General Provisions Regarding Accounts.................................................71
SECTION 8.4  Release of Indenture Trust Estate.....................................................73
SECTION 8.5  Opinion of Counsel....................................................................74

ARTICLE IX  SUPPLEMENTAL INDENTURES................................................................75
SECTION 9.1  Supplemental Indentures Without Consent
                           of Noteholders..........................................................75
SECTION 9.2   Supplemental Indentures with Consent
                           of Noteholders..........................................................77
SECTION 9.3  Execution of Supplemental Indentures..................................................80
SECTION 9.4  Effect of Supplemental Indenture......................................................80
SECTION 9.5  Conformity with Trust Indenture Act...................................................80
SECTION 9.6  Reference in Notes to Supplemental
                           Indentures..............................................................80

ARTICLE X  REDEMPTION OF NOTES.....................................................................82
SECTION 10.1  Redemption...........................................................................82
SECTION 10.2  Form of Redemption Notice............................................................82
SECTION 10.3  Notes Payable on Redemption Date.....................................................83

ARTICLE XI  MISCELLANEOUS..........................................................................84
SECTION 11.1  Compliance Certificates and Opinions,
                           etc.....................................................................84
SECTION 11.2  Form of Documents Delivered to
                           Indenture Trustee.......................................................86
SECTION 11.3  Acts of Noteholders..................................................................87
SECTION 11.4  Notices, etc., to Indenture Trustee,
                           Issuer and Rating Agencies..............................................88
SECTION 11.5  Notices to Noteholders; Waiver.......................................................89
SECTION 11.6  Alternate Payment and Notice
                           Provisions..............................................................90
SECTION 11.7  Conflict with Trust Indenture Act....................................................90
SECTION 11.8  Effect of Headings and Table of
                           Contents................................................................91
SECTION 11.9  Successors and Assigns...............................................................91
SECTION 11.10  Separability........................................................................91
SECTION 11.11  Benefits of Indenture...............................................................91
SECTION 11.12  Legal Holidays......................................................................91
SECTION 11.13  Governing Law.......................................................................92
SECTION 11.14  Counterparts........................................................................92
SECTION 11.15  Recording of Indenture..............................................................92
SECTION 11.16  Trust Obligation....................................................................92
SECTION 11.17  No Petition.........................................................................93
SECTION 11.18  Inspection..........................................................................93
<PAGE>

EXHIBIT A-1    [FORM OF CLASS A-1 NOTE].........................................................A-1-1
EXHIBIT A-2    [FORM OF CLASS A-2 NOTE].........................................................A-2-1
EXHIBIT A-3    [FORM OF CLASS A-3 NOTE].........................................................A-3-1
EXHIBIT A-4    [FORM OF CLASS A-4 NOTE] ........................................................A-4-1
EXHIBIT A-5    [FORM OF CLASS A-5 NOTE]   ......................................................A-5-1
EXHIBIT B      [FORM OF CLASS B NOTE].............................................................B-1
EXHBIT C       [FORM OF NOTE DEPOSITORY AGREEMENT]................................................C-1
SCHEDULE A     Schedule of Receivables...........................................................SA-1
APPENDIX A     Definitions and Usage.............................................................AA-1
- ----------




<PAGE>

         INDENTURE, dated as of March  1, 2000, (as from  time to time  amended,
supplemented  or otherwise  modified and in effect,  this  "Indenture")  between
FORD CREDIT AUTO OWNER  TRUST  2000-A,  a  Delaware  business  trust, as Issuer,
and THE CHASE MANHATTAN  BANK, a New York  corporation,  as trustee and not in
its  individual capacity (in such capacity, the "Indenture Trustee").

         Each party agrees as  follows  for the  benefit  of the  other  party
and for the equal and ratable  benefit of the holders of the  Issuer's  Class
A-1 6.035%  Asset Backed Notes (the "Class A-1  Notes"),  Class A-2 6.217% Asset
Backed Notes (the "Class A-2 Notes"),  Class A-3 6.82% Asset Backed Notes (the
"Class A-3 Notes"), Class A-4 7.09% Asset Backed Notes (the "Class A-4  Notes"),
Class A-5 7.19% Asset Backed Notes (the "Class A-5 Notes" and, together with the
Class A-1 Notes, the Class A-2  Notes,  the Class A-3  Notes and the Class A-4
Notes,  the  "Class A Notes") and Class B 7.37% Asset Backed Notes (the "Class B
Notes" and,  together with the Class A Notes, the "Notes"):

                                 GRANTING CLAUSE

         The Issuer hereby Grants to the Indenture Trustee at the Closing Date,
as Indenture Trustee for the  benefit  of the  Noteholders, all of the  Issuer's
right,  title  and interest in, to and under,  whether now owned or existing or
hereafter  acquired or arising,  (a) the  Receivables;  (b) with respect to
Actuarial  Receivables, monies due  thereunder on or after the Cutoff Date
(including Payaheads) and, with respect to Simple Interest Receivables,  monies
due or received thereunder on or after the Cutoff Date (including in each case
any monies received prior to the Cutoff Date that are due on or after the Cutoff
Date and were not used to reduce the principal balance of the Receivable);  (c)
the security  interests in the Financed Vehicles granted by Obligors pursuant to
the Receivables and any other interest of the Issuer in the Financed Vehicles;
(d) rights to receive proceeds  with respect to the  Receivables  from claims on
any physical  damage, credit life, credit  disability,  or other insurance
policies covering Financed Vehicles or Obligors; (e) Dealer Recourse;  (f)  all
of the  rights  to the Receivable   Files;  (g)  the  Trust  Accounts  and  all
amounts,   securities, investments and other property  deposited in or credited
to any of the foregoing and all proceeds thereof; (h) the Sale and Servicing
Agreement;  (i) all of the rights under the Purchase Agreement,  including the
right of the Seller to cause Ford Credit to repurchase Receivables from the
Seller; (j) payments and proceeds with  respect  to  the  Receivables  held  by
the  Servicer;  (k)  all  property (including  the right to receive  Liquidation
Proceeds)  securing a  Receivable (other  than a  Receivable  purchased  by the
Servicer  or  repurchased  by the Seller);  (l)  rebates of  premiums  and other
amounts  relating  to  insurance policies  and other items  financed  under the
Receivables  in effect as of the Cutoff Date;  and (m) all present and future
claims,  demands, causes of action and choses in action in respect of any or all
of the foregoing and all payments on or under and all proceeds of every kind and
nature  whatsoever  in respect of any or all of the foregoing,  including all
proceeds of the conversion thereof, voluntary or involuntary, into cash or other
liquid property, all cash proceeds, accounts, accounts receivable, notes,
drafts,  acceptances,  chattel  paper, checks,  deposit accounts,  insurance
proceeds, condemnation awards, rights to payment of any and every kind and other
forms of  obligations  and  receivables, instruments  and other property  which
at any time  constitute all or part of or are  included  in  the  proceeds  of
any of  the  foregoing  (collectively,  the "Collateral").

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

         The Indenture   Trustee,   as  Indenture  Trustee  on  behalf  of  the
Noteholders, acknowledges  such Grant,  accepts the trusts under this Indenture
in accordance with the provisions of this Indenture and agrees to perform its
duties  required in this  Indenture  to the best of its ability to the end that
the  interests of the Noteholders may be adequately and effectively protected.


<PAGE>



                                   ARTICLE I

               DEFINITIONS, USAGE AND INCORPORATION BY REFERENCE

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

SECTION 1.2  Incorporation  by Reference of Trust  Indenture Act.  Whenever this
Indenture  refers to a provision of the TIA, the  provision is  incorporated  by
reference in and made a part of this Indenture.  The following TIA terms used in
this Indenture have the following meanings:

                  "indenture securities" shall mean the Notes.

                  "indenture security holder" shall mean a Noteholder.

                  "indenture to be qualified" shall mean this Indenture.

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

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

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


                                   ARTICLE II

                                   THE NOTES

SECTION 2.1  Form. (a) The Class A-1 Notes,  the Class A-2 Notes,  the Class A-3
Notes, the Class A-4 Notes, the Class A-5 Notes and the Class B Notes,  together
with  the  Indenture  Trustee's  certificates  of  authentication,  shall  be in
substantially  the form set forth in Exhibit  A-1,  Exhibit  A-2,  Exhibit  A-3,
Exhibit  A-4,  Exhibit A-5 and Exhibit B,  respectively,  with such  appropriate
insertions,  omissions,  substitutions  and other  variations as are required or
permitted by this Indenture,  and may have such letters,  numbers or other marks
of  identification  and such  legends  or  endorsements  placed  thereon as may,
consistently  herewith,  be determined by the officers  executing such Notes, as
evidenced by their execution thereof. Any portion of the text of any Note may be
set forth on the reverse thereof,  with an appropriate  reference thereto on the
face of the Note.

(b) The definitive Notes shall be typewritten, printed, lithographed or engraved
or produced by any  combination of these methods (with or without steel engraved
borders),  all as determined by the officers  executing such Notes, as evidenced
by their execution of such Notes.

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

SECTION 2.2 Execution, Authentication and Delivery. (a)The Notes shall be
executed on behalf of the Issuer by any of its Authorized Officers.  The
signature of any such Authorized Officer on the Notes may be manual or
facsimile.

(b) Notes bearing the manual or facsimile  signature of individuals  who were at
any  time   Authorized   Officers   of  the  Issuer   shall  bind  the   Issuer,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the  authentication  and delivery of such Notes or did not hold
such offices at the date of such Notes.

(c) The Indenture  Trustee shall,  upon Issuer  Order, authenticate and  deliver
the Notes for  original  issue in the Classes and initial aggregate principal
amounts as set in the table below.

</TABLE>
<TABLE>
<CAPTION>


                                                                Initial Aggregate
                       Class                                     Principal Amount
                     ---------                                 -------------------
                  <S>                                           <C>

                  Class A-1 Notes                               $   155,000,000
                  Class A-2 Notes                               $   377,000,000
                  Class A-3 Notes                               $ 1,000,000,000
                  Class A-4 Notes                               $   975,000,000
                  Class A-5 Notes                               $   171,480,000
                  Class B Notes                                 $    99,200,000
</TABLE>


The aggregate  principal amount of Class A-1 Notes,  Class A-2 Notes,  Class A-3
Notes,  Class A-4 Notes,  Class A-5 Notes and Class B Notes  Outstanding  at any
time may not exceed those respective amounts except as provided in Section 2.6.

(d) The Class A-1 and Class A-2 Notes shall be issuable as  Book-Entry  Notes in
minimum  denominations of $100,000 and in integral multiples of $1,000 in excess
thereof. The Class A-3, Class A-4, Class A-5 and Class B Notes shall be issuable
as Book-Entry Notes in minimum denominations of $1,000 and in integral multiples
of $1,000 in excess thereof.

(e) No Note shall be entitled to any benefit under this Indenture or be valid or
obligatory  for any purpose,  unless there appears on such Note a certificate of
authentication  substantially  in the form  provided for herein  executed by the
Indenture Trustee by the manual signature of one of its authorized  signatories,
and such  certificate upon any Note shall be conclusive  evidence,  and the only
evidence, that such Note has been duly authenticated and delivered hereunder.

SECTION 2.3 Temporary Notes.(a) Pending the preparation of definitive Notes, the
Issuer may execute,  and upon receipt of an Issuer Order the  Indenture  Trustee
shall authenticate and deliver, temporary Notes that are printed,  lithographed,
typewritten,  mimeographed or otherwise produced,  substantially of the tenor of
the definitive  Notes in lieu of which they are issued and with such  variations
not inconsistent with the terms of this Indenture as the officers  executing the
temporary Notes may determine, as evidenced by their execution of such temporary
Notes.

                  If  temporary  Notes  are  issued,   the  Issuer  shall  cause
definitive  Notes  to  be  prepared  without   unreasonable   delay.  After  the
preparation of definitive  Notes,  the temporary Notes shall be exchangeable for
definitive  Notes upon surrender of the temporary  Notes at the office or agency
of the Issuer to be maintained as provided in Section 3.2, without charge to the
Noteholder.  Upon surrender for cancellation of any one or more temporary Notes,
the Issuer shall  execute,  and the  Indenture  Trustee shall  authenticate  and
deliver in exchange  therefor,  a like principal  amount of definitive  Notes of
authorized  denominations.  Until so exchanged, the temporary Notes shall in all
respects be entitled to the same  benefits  under this  Indenture as  definitive
Notes.
<PAGE>

SECTION 2.4 Tax Treatment.  The Issuer has entered into this Indenture,  and the
Notes shall be issued,  with the intention  that,  for federal,  State and local
income and franchise tax purposes,  the Notes shall qualify as  indebtedness  of
the Issuer secured by the Indenture Trust Estate.  The Issuer,  by entering into
this Indenture, and each Noteholder,  by its acceptance of a Note (and each Note
Owner by its acceptance of an interest in the applicable Book-Entry Note), agree
to treat the Notes  for  federal,  State and  local  income  and  franchise  tax
purposes as indebtedness of the Issuer.

SECTION 2.5  Registration; Registration of Transfer and Exchange.  (a)The Issuer
shall cause to be kept a register  (the "Note  Register")  in which,  subject to
such  reasonable  regulations as it may prescribe,  the Issuer shall provide for
the  registration  of Notes and the  registration  of  transfers  of Notes.  The
Indenture  Trustee  initially  shall be the "Note  Registrar" for the purpose of
registering  Notes  and  transfers  of  Notes  as  herein  provided.   Upon  any
resignation of any Note Registrar, the Issuer shall promptly appoint a successor
or, if it elects  not to make such an  appointment,  assume  the  duties of Note
Registrar.  If a Person  other than the  Indenture  Trustee is  appointed by the
Issuer as Note Registrar, (i) the Issuer shall give the Indenture Trustee prompt
written  notice of the  appointment  of such Note Registrar and of the location,
and any change in the location, of the Note Register, (ii) the Indenture Trustee
shall have the right to inspect the Note Register at all reasonable times and to
obtain copies thereof,  and (iii) the Indenture  Trustee shall have the right to
rely upon a certificate executed on behalf of the Note Registrar by an Executive
Officer  thereof  as to the  names  and  addresses  of the  Noteholders  and the
principal amounts and number of such Notes.

(b) [Reserved]

(c) Upon surrender for registration of transfer of any Note at the office
or agency of the Issuer to be maintained as provided  in  Section  3.2,  if the
requirements  of Section  8-401(1) of the UCC are met the Issuer shall  execute,
and the Indenture  Trustee shall  authenticate  and the Noteholder  shall obtain
from  the  Indenture  Trustee,  in the  name  of the  designated  transferee  or
transferees,  one  or  more  new  Notes  of the  same  Class  in any  authorized
denomination, of a like aggregate principal amount.

(d) At the option of the  Noteholder,  Notes may be exchanged for other Notes of
the same Class in any authorized  denominations,  of a like aggregate  principal
amount,  upon  surrender  of the Notes to be exchanged at such office or agency.
Whenever any Notes are so  surrendered  for  exchange,  if the  requirements  of
Section  8-401(1) of the UCC are met, the Issuer shall  execute,  the  Indenture
Trustee shall  authenticate,  and the Noteholder shall obtain from the Indenture
Trustee,  the Notes which the  Noteholder  making  such  exchange is entitled to
receive.

(e) All Notes  issued  upon any  registration  of  transfer or exchange of Notes
shall be the valid  obligations  of the Issuer,  evidencing  the same debt,  and
entitled to the same benefits under this Indenture as the Notes surrendered upon
such registration of transfer or exchange.

(f) Every Note presented or surrendered for registration of transfer or exchange
shall be (i) duly  endorsed by, or be  accompanied  by a written  instrument  of
transfer in form  satisfactory  to the  Indenture  Trustee duly executed by, the
Noteholder  thereof or such  Noteholder's  attorney duly  authorized in writing,
with such signature  guaranteed by an "eligible guarantor  institution"  meeting
the  requirements  of the Note  Registrar  and (ii)  accompanied  by such  other
documents or evidence as the Indenture Trustee may require.

(g) No service  charge shall be made to a  Noteholder  for any  registration  of
transfer  or  exchange  of Notes,  but the Issuer may  require  payment of a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
connection with any  registration  of transfer or exchange of Notes,  other than
exchanges pursuant to Section 2.3 or 9.6 not involving any transfer.

(h) The  preceding  provisions of this Section 2.5  notwithstanding,  the Issuer
shall not be required to make and the Note Registrar need not register transfers
or exchanges of Notes  selected  for  redemption  or of any Note for a period of
fifteen (15) days preceding the  Distribution  Date for any payment with respect
to such Note.
<PAGE>

SECTION 2.6 Mutilated, Destroyed, Lost or Stolen Notes. (a) If (i) any mutilated
Note is surrendered to the Indenture Trustee,  or the Indenture Trustee receives
evidence to its satisfaction of the destruction,  loss or theft of any Note, and
(ii) there is delivered to the  Indenture  Trustee such security or indemnity as
may be required  by it to hold the Issuer and the  Indenture  Trustee  harmless,
then,  in the  absence  of  notice  to the  Issuer,  the Note  Registrar  or the
Indenture Trustee that such Note has been acquired by a protected purchaser,  as
defined in Section  8-303 of the UCC,  and  provided  that the  requirements  of
Section  8-405 of the UCC are met,  the Issuer  shall  execute,  and upon Issuer
Request the Indenture Trustee shall authenticate and deliver, in exchange for or
in lieu of any such  mutilated,  destroyed,  lost or stolen Note, a  replacement
Note of the same Class; provided,  however, that if any such destroyed,  lost or
stolen  Note,  but not a mutilated  Note,  shall have become or within seven (7)
days shall be due and payable, or shall have been called for redemption, instead
of issuing a replacement Note, the Issuer may pay such destroyed, lost or stolen
Note  when so due or  payable  or upon the  Redemption  Date  without  surrender
thereof.  If,  after the  delivery  of such  replacement  Note or  payment  of a
destroyed,  lost  or  stolen  Note  pursuant  to the  proviso  to the  preceding
sentence,  a  protected  purchaser  of the  original  Note in lieu of which such
replacement  Note was issued presents for payment such original Note, the Issuer
and the Indenture Trustee shall be entitled to recover such replacement Note (or
such payment) from the Person to whom it was delivered or any Person taking such
replacement Note from such Person to whom such replacement Note was delivered or
any assignee of such Person, except a protected purchaser, and shall be entitled
to recover upon the security or indemnity provided therefor to the extent of any
loss, damage, cost or expense incurred by the Issuer or the Indenture Trustee in
connection therewith.

(b) Upon the issuance of any replacement Note under this Section 2.6, the Issuer
may require the payment by the  Noteholder  of such Note of a sum  sufficient to
cover any tax or other  governmental  charge  that may be  imposed  in  relation
thereto and any other  reasonable  expenses  (including the fees and expenses of
the Indenture Trustee) connected therewith.

(c) Every replacement Note issued pursuant to this Section 2.6 in replacement of
any  mutilated,  destroyed,  lost or stolen  Note shall  constitute  an original
additional  contractual  obligation of the Issuer, whether or not the mutilated,
destroyed,  lost or stolen Note shall be at any time enforceable by anyone,  and
shall  be  entitled  to  all  the  benefits  of  this   Indenture   equally  and
proportionately with any and all other Notes duly issued hereunder.

(d) The  provisions of this Section 2.6 are exclusive and shall preclude (to the
extent lawful) all other rights and remedies with respect to the  replacement or
payment of mutilated, destroyed, lost or stolen Notes.

SECTION 2.7 Persons Deemed Owners.  Prior to due presentment for registration of
transfer of any Note,  the Issuer,  the  Indenture  Trustee and any agent of the
Issuer or the  Indenture  Trustee may treat the Person in whose name any Note is
registered  (as of the day of  determination)  as the owner of such Note for the
purpose of receiving payments of principal of and interest, if any, on such Note
and for all other purposes whatsoever,  whether or not such Note be overdue, and
none of the  Issuer,  the  Indenture  Trustee  or any agent of the Issuer or the
Indenture Trustee shall be affected by notice to the contrary.
<PAGE>

SECTION 2.8 Payment of Principal and Interest;  Defaulted Interest. (a)The Class
A-1 Notes,  the Class A-2 Notes,  the Class A-3 Notes,  the Class A-4 Notes, the
Class A-5 Notes and the Class B Notes  shall  accrue  interest  at the Class A-1
Rate,  the Class A-2 Rate, the Class A-3 Rate, the Class A-4 Rate, the Class A-5
Rate and the Class B Rate,  respectively,  as set forth in Exhibit A-1,  Exhibit
A-2, Exhibit A-3, Exhibit A-4, Exhibit A-5 and Exhibit B, respectively, and such
interest  shall  be due and  payable  on  each  Distribution  Date as  specified
therein,  subject to Section 3.1. Any  installment of interest or principal,  if
any,  payable on any Note that is  punctually  paid or duly  provided for by the
Issuer on the applicable  Distribution Date shall be paid to the Person in whose
name such Note (or one or more  Predecessor  Notes) is  registered on the Record
Date either by wire transfer in immediately  available  funds, to the account of
such  Noteholder  at a  bank  or  other  entity  having  appropriate  facilities
therefor,  if  such  Noteholder  shall  have  provided  to  the  Note  Registrar
appropriate  written  instructions at least five (5) Business Days prior to such
Distribution  Date  and such  Noteholder's  Notes in the  aggregate  evidence  a
denomination  of  not  less  than  $1,000,000,  or,  if  not,  by  check  mailed
first-class  postage prepaid to such Person's  address as it appears on the Note
Register on such Record Date;  provided that,  unless Definitive Notes have been
issued to Note Owners pursuant to Section 2.13, with respect to Notes registered
on the Record Date in the name of the nominee of the Clearing Agency (initially,
such  nominee  to be Cede & Co.),  payment  shall  be made by wire  transfer  in
immediately  available  funds to the account  designated  by such  nominee,  and
except for the final  installment of principal payable with respect to such Note
on a  Distribution  Date,  Redemption  Date or the  applicable  Final  Scheduled
Distribution  Date,  which  shall  be  payable  as  provided  below.  The  funds
represented by any such checks returned  undelivered shall be held in accordance
with Section 3.3.

(b) The  principal  of each  Note  shall  be  payable  in  installments  on each
Distribution  Date as provided  in the forms of Notes set forth in Exhibit  A-1,
Exhibit  A-2,  Exhibit  A-3,  Exhibit  A-4,  Exhibit  A-5 and  Exhibit B hereto.
Notwithstanding the foregoing,  the entire unpaid principal amount of each Class
of Notes shall be due and payable,  if not previously paid, on the date on which
an Event of Default  shall have  occurred and be  continuing,  if the  Indenture
Trustee or the  Noteholders of Notes  evidencing not less than a majority of the
principal  amount of the  Controlling  Note Class have  declared the Notes to be
immediately due and payable in the manner provided in Section 5.2. All principal
payments  on each Class of Notes  shall be made pro rata to the  Noteholders  of
such Class entitled  thereto.  The Indenture  Trustee shall notify the Person in
whose name a Note is  registered  at the close of  business  on the Record  Date
preceding  the  Distribution  Date on which the  Issuer  expects  that the final
installment of principal of and interest on such Note shall be paid. Such notice
shall be mailed or  transmitted  by facsimile  prior to such final  Distribution
Date and shall  specify that such final  installment  shall be payable only upon
presentation  and  surrender of such Note and shall specify the place where such
Note may be presented and surrendered for payment of such  installment.  Notices
in  connection  with  redemption  of Notes  shall be  mailed to  Noteholders  as
provided in Section 10.2.

(c) If the Issuer  defaults in a payment of  interest  on the Notes,  the Issuer
shall pay defaulted  interest (plus  interest on such defaulted  interest to the
extent lawful) at the  applicable  Note Interest Rate on the  Distribution  Date
following  such  default.  The Issuer shall pay such  defaulted  interest to the
Persons who are  Noteholders on the Record Date for such following  Distribution
Date.

SECTION 2.9 Cancellation.   All Notes  surrendered for payment,  registration of
transfer,  exchange or redemption shall, if surrendered to any Person other than
the  Indenture  Trustee,  be  delivered  to the  Indenture  Trustee and shall be
promptly cancelled by the Indenture Trustee.  The Issuer may at any time deliver
to the Indenture Trustee for cancellation any Notes previously authenticated and
delivered hereunder which the Issuer may have acquired in any manner whatsoever,
and all Notes so delivered shall be promptly cancelled by the Indenture Trustee.
No  Notes  shall  be  authenticated  in lieu  of or in  exchange  for any  Notes
cancelled as provided in this Section 2.9, except as expressly permitted by this
Indenture.  All  cancelled  Notes may be held or  disposed  of by the  Indenture
Trustee in  accordance  with its  standard  retention  or disposal  policy as in
effect at the time unless the Issuer  shall  direct by an Issuer Order that they
be  destroyed  or returned to it and so long as such Issuer  Order is timely and
the Notes have not been previously disposed of by the Indenture Trustee.
<PAGE>

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

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

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

(ii)              the Note Registrar and the Indenture Trustee shall be entitled
                  to deal with the  Clearing  Agency  for all  purposes  of this
                  Indenture  (including the payment of principal of and interest
                  on the  Book-Entry  Notes and the  giving of  instructions  or
                  directions  hereunder) as the sole Noteholder,  and shall have
                  no obligation to the Note Owners;

(iii)             to the  extent  that  the  provisions  of  this  Section  2.11
                  conflict  with any other  provisions  of this  Indenture,  the
                  provisions of this Section 2.11 shall control;

(iv)              the rights of Note Owners shall be exercised  only through the
                  Clearing  Agency and shall be limited to those  established by
                  law and  agreements  between such Note Owners and the Clearing
                  Agency and/or the Clearing Agency Participants pursuant to the
                  Note Depository  Agreement.  Unless and until Definitive Notes
                  are  issued to Note  Owners  pursuant  to  Section  2.13,  the
                  initial Clearing Agency shall make book-entry  transfers among
                  the  Clearing  Agency  Participants  and receive and  transmit
                  payments of principal of and interest on the Book-Entry  Notes
                  to such Clearing Agency Participants; and

(v)               whenever  this  Indenture  requires  or permits  actions to be
                  taken based upon  instructions or directions of Noteholders of
                  Notes  evidencing  a  specified  percentage  of the  principal
                  amount  of  the  Notes  Outstanding  (or  any  Class  thereof,
                  including  the  Controlling  Note Class) the  Clearing  Agency
                  shall be  deemed  to  represent  such  percentage  only to the
                  extent that it has received  instructions  to such effect from
                  Note Owners  and/or  Clearing  Agency  Participants  owning or
                  representing,  respectively,  such required  percentage of the
                  beneficial   interest  of  the  Notes  Outstanding  (or  Class
                  thereof,   including  the  Controlling  Note  Class)  and  has
                  delivered such instructions to the Indenture Trustee.
<PAGE>

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

SECTION 2.13 Definitive  Notes.      With respect to any  Class  or  Classes  of
Book-Entry  Notes,  if (i) the  Administrator  advises the Indenture  Trustee in
writing  that the  Clearing  Agency is no  longer  willing  or able to  properly
discharge its  responsibilities  with respect to such Class of Book-Entry  Notes
and the  Administrator  is  unable  to locate a  qualified  successor,  (ii) the
Administrator,  at its option,  advises the Indenture Trustee in writing that it
elects to terminate the book-entry  system through the Clearing  Agency or (iii)
after  the  occurrence  of  an  Event  of  Default  or  an  Event  of  Servicing
Termination, Note Owners of such Class of Book-Entry Notes evidencing beneficial
interests  aggregating not less than a majority of the principal  amount of such
Class advise the Indenture  Trustee and the Clearing  Agency in writing that the
continuation of a book-entry  system through the Clearing Agency is no longer in
the best interests of such Class of Note Owners,  then the Clearing Agency shall
notify all Note Owners of such Class and the Indenture Trustee of the occurrence
of such event and of the  availability of Definitive Notes to the Note Owners of
the  applicable  Class  requesting  the same.  Upon  surrender to the  Indenture
Trustee  of the  typewritten  Notes  representing  the  Book-Entry  Notes by the
Clearing  Agency,  accompanied by  registration  instructions,  the Issuer shall
execute and the Indenture  Trustee shall  authenticate  the Definitive  Notes in
accordance with the instructions of the Clearing Agency. None of the Issuer, the
Note  Registrar  or the  Indenture  Trustee  shall be  liable  for any  delay in
delivery  of such  instructions  and may  conclusively  rely  on,  and  shall be
protected  in relying on, such  instructions.  Upon the  issuance of  Definitive
Notes to Note Owners,  the Indenture Trustee shall recognize the holders of such
Definitive Notes as Noteholders.

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

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

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

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


<PAGE>


                                   ARTICLE III

                                   COVENANTS

SECTION 3.1  Payment of  Principal  and  Interest.    The Issuer  shall duly and
punctually pay the principal of and interest, if any, on the Notes in accordance
with the terms of the Notes and this Indenture.  Without  limiting the foregoing
and subject to Section 8.2, on each  Distribution Date the Issuer shall cause to
be paid all  amounts on  deposit in the  Collection  Account  and the  Principal
Distribution  Account  with  respect to the  Collection  Period  preceding  such
Distribution  Date and  deposited  therein  pursuant  to the Sale and  Servicing
Agreement. Amounts properly withheld under the Code by any Person from a payment
to any  Noteholder of interest  and/or  principal  shall be considered as having
been paid by the Issuer to such Noteholder for all purposes of this Indenture.

SECTION 3.2  Maintenance  of Office or Agency.  The Issuer shall maintain in the
Borough of Manhattan,  The City of New York, an office or agency where Notes may
be surrendered for  registration of transfer or exchange,  and where notices and
demands to or upon the Issuer in respect of the Notes and this  Indenture may be
served.  The Issuer hereby initially  appoints the Indenture Trustee to serve as
its agent for the  foregoing  purposes.  The Issuer  shall give  prompt  written
notice  to the  Indenture  Trustee  of the  location,  and of any  change in the
location,  of any such office or agency.  If, at any time, the Issuer shall fail
to maintain  any such  office or agency or shall fail to furnish  the  Indenture
Trustee with the address thereof,  such  surrenders,  notices and demands may be
made or served at the Corporate Trust Office, and the Issuer hereby appoints the
Indenture  Trustee  as its agent to receive  all such  surrenders,  notices  and
demands.

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

(b) On or before each  Distribution  Date and Redemption  Date, the Issuer shall
deposit or cause to be deposited  in the  Collection  Account an  aggregate  sum
sufficient to pay the amounts then becoming due under the Notes,  such sum to be
held in trust for the benefit of the Persons entitled  thereto,  and (unless the
Note Paying Agent is the Indenture  Trustee) shall promptly notify the Indenture
Trustee of its action or failure so to act.

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

(i)               hold all sums held by it for the  payment of amounts  due with
                  respect to the Notes in trust for the  benefit of the  Persons
                  entitled thereto until such sums shall be paid to such Persons
                  or otherwise  disposed of as herein provided and pay such sums
                  to such Persons as herein provided;

(ii)              give the Indenture Trustee notice of any default by the Issuer
                  (or any other  obligor  upon the Notes) of which it has actual
                  knowledge  in the making of any  payment  required  to be made
                  with respect to the Notes;

(iii)             at any time during the  continuance of any such default,  upon
                  the written request of the Indenture Trustee, forthwith pay to
                  the  Indenture  Trustee all sums so held in trust by such Note
                  Paying Agent;
<PAGE>

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

(v)               comply  with all  requirements  of the  Code and any  State or
                  local  tax  law  with  respect  to the  withholding  from  any
                  payments made by it on any Notes of any applicable withholding
                  taxes  imposed  thereon  and with  respect  to any  applicable
                  reporting requirements in connection therewith.

(d) The Issuer may at any time,  for the purpose of obtaining  the  satisfaction
and discharge of this Indenture or for any other purpose, by Issuer Order direct
any Note Paying Agent to pay to the Indenture  Trustee all sums held in trust by
such Note Paying Agent,  such sums to be held by the Indenture  Trustee upon the
same  trusts as those upon which the sums were held by such Note  Paying  Agent;
and upon such payment by any Note Paying Agent to the  Indenture  Trustee,  such
Note Paying Agent shall be released from all further  liability  with respect to
such money.

(e) Subject to applicable laws with respect to escheat of funds,  any money held
by the  Indenture  Trustee or any Note Paying  Agent in trust for the payment of
any amount  due with  respect to any Note and  remaining  unclaimed  for two (2)
years after such amount has become due and payable shall be discharged from such
trust and be paid to the Issuer on Issuer  Request;  and the  Noteholder of such
Note shall thereafter, as an unsecured general creditor, look only to the Issuer
for  payment  thereof  (but  only to the  extent of the  amounts  so paid to the
Issuer),  and all liability of the  Indenture  Trustee or such Note Paying Agent
with respect to such trust money shall thereupon cease; provided,  however, that
the Indenture  Trustee or such Note Paying Agent,  before being required to make
any such repayment, shall at the expense and direction of the Issuer cause to be
published once, in a newspaper  published in the English  language,  customarily
published  on each  Business Day and of general  circulation  in The City of New
York,  notice that such money remains unclaimed and that, after a date specified
therein,  which  shall not be less than  thirty  (30) days from the date of such
publication,  any unclaimed balance of such money then remaining shall be repaid
to the Issuer. The Indenture Trustee shall also adopt and employ, at the expense
and direction of the Issuer,  any other reasonable means of notification of such
repayment  (including,  but not limited to,  mailing notice of such repayment to
Noteholders  whose  Notes  have been  called but have not been  surrendered  for
redemption  or whose  right to or  interest  in monies due and  payable  but not
claimed is determinable from the records of the Indenture Trustee or of any Note
Paying Agent, at the last address of record for each such Noteholder).

SECTION 3.4  Existence.    The Issuer shall keep in full  effect its  existence,
rights  and  franchises  as a  business  trust  under  the laws of the  State of
Delaware  (unless it becomes,  or any successor  Issuer hereunder is or becomes,
organized  under the laws of any other State or of the United States of America,
in which case the Issuer  shall keep in full  effect its  existence,  rights and
franchises  under the laws of such  other  jurisdiction)  and shall  obtain  and
preserve its  qualification  to do business in each  jurisdiction  in which such
qualification   is  or  shall  be   necessary   to  protect  the   validity  and
enforceability  of this  Indenture,  the Notes,  the  Collateral  and each other
instrument or agreement included in the Indenture Trust Estate.
<PAGE>

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

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

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

(iii)      enforce any of the Collateral; or

(iv)       preserve  and defend title to the  Indenture  Trust Estate and
           the rights of the  Indenture  Trustee and the  Noteholders  in
           such Indenture Trust Estate against the claims of all Persons.

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

SECTION 3.6  Opinions as to Indenture Trust Estate. (a) On the Closing Date, the
Issuer  shall  furnish to the  Indenture  Trustee  an Opinion of Counsel  either
stating that,  in the opinion of such  counsel,  such action has been taken with
respect  to  the  recording  and  filing  of  this  Indenture,   any  indentures
supplemental hereto, and any other requisite documents,  and with respect to the
execution and filing of any financing statements and continuation statements, as
are necessary to perfect and make  effective  the lien and security  interest of
this Indenture and reciting the details of such action,  or stating that, in the
opinion  of such  counsel,  no such  action is  necessary  to make such lien and
security interest effective.

(b) On or before April 30 in each calendar  year,  beginning in 2000, the Issuer
shall  furnish to the  Indenture  Trustee an Opinion of Counsel  either  stating
that, in the opinion of such counsel, such action has been taken with respect to
the  recording,  filing,  re-recording  and  refiling  of  this  Indenture,  any
indentures  supplemental  hereto  and any  other  requisite  documents  and with
respect to the execution and filing of any financing statements and continuation
statements  and any other  action that may be required by law as is necessary to
maintain the lien and security  interest  created by this Indenture and reciting
the  details of such action or stating  that in the  opinion of such  counsel no
such action is  necessary  to maintain  such lien and  security  interest.  Such
Opinion of Counsel shall also describe the recording,  filing,  re-recording and
refiling of this  Indenture,  any indentures  supplemental  hereto and any other
requisite documents and the execution and filing of any financing statements and
continuation  statements that shall, in the opinion of such counsel, be required
to maintain the lien and security  interest of this Indenture  until April 30 in
the following calendar year.

SECTION 3.7 Performance of Obligations; Servicing of Receivables. (a) The Issuer
shall  not take any  action  and shall use its best  efforts  not to permit  any
action to be taken by others  that would  release  any  Person  from any of such
Person's  material  covenants or  obligations  under any instrument or agreement
included in the  Indenture  Trust Estate or that would result in the  amendment,
hypothecation,  subordination,  termination  or  discharge  of,  or  impair  the
validity  or  effectiveness  of, any such  instrument  or  agreement,  except as
expressly provided in this Indenture and the other Basic Documents.
<PAGE>

(b) The Issuer may contract with other  Persons to assist it in  performing  its
duties  under this  Indenture,  and any  performance  of such duties by a Person
identified to the Indenture  Trustee in an Officer's  Certificate  of the Issuer
shall be deemed to be action  taken by the  Issuer.  Initially,  the  Issuer has
contracted  with the  Servicer  and the  Administrator  to assist  the Issuer in
performing its duties under this Indenture.

(c) The Issuer shall  punctually  perform and observe all of its obligations and
agreements  contained in this  Indenture,  the other Basic  Documents and in the
instruments and agreements  included in the Indenture  Trust Estate,  including,
but not limited to, filing or causing to be filed all financing  statements  and
continuation  statements required to be filed under the UCC by the terms of this
Indenture and the Sale and Servicing Agreement in accordance with and within the
time  periods  provided for herein and  therein.  Except as otherwise  expressly
provided  therein,  the Issuer shall not waive,  amend,  modify,  supplement  or
terminate any Basic Document or any provision thereof without the consent of the
Indenture  Trustee  and the  Noteholders  of Notes  evidencing  not less  than a
majority of the principal amount of each Class of Notes then Outstanding, voting
separately.

(d) If the  Issuer  shall  have  knowledge  of the  occurrence  of an  Event  of
Servicing  Termination under the Sale and Servicing Agreement,  the Issuer shall
promptly notify the Indenture  Trustee and the Rating Agencies thereof and shall
specify in such  notice the action,  if any,  the Issuer is taking in respect of
such default. If an Event of Servicing  Termination shall arise from the failure
of the Servicer to perform any of its duties or  obligations  under the Sale and
Servicing  Agreement with respect to the Receivables,  the Issuer shall take all
reasonable steps available to it to remedy such failure.

(e) As  promptly as possible  after the giving of notice of  termination  to the
Servicer of the Servicer's rights and powers pursuant to Section 8.1 of the Sale
and Servicing  Agreement or the Servicer's  resignation  in accordance  with the
terms of the Sale and Servicing Agreement,  the Issuer shall appoint a Successor
Servicer meeting the requirements of the Sale and Servicing Agreement,  and such
Successor  Servicer shall accept its  appointment  by a written  assumption in a
form acceptable to the Indenture Trustee. In the event that a Successor Servicer
has not been appointed at the time when the Servicer  ceases to act as Servicer,
the Indenture  Trustee without further action shall  automatically  be appointed
the Successor Servicer.  If the Indenture Trustee shall be legally unable to act
as  Successor  Servicer,  it may  appoint,  or  petition  a court  of  competent
jurisdiction to appoint, a Successor Servicer.  The Indenture Trustee may resign
as the Servicer by giving written  notice of such  resignation to the Issuer and
in such event shall be released from such duties and  obligations,  such release
not to be  effective  until  the date a new  servicer  enters  into a  servicing
agreement with the Issuer as provided below. Upon delivery of any such notice to
the Issuer,  the Issuer shall obtain a new  servicer as the  Successor  Servicer
under the Sale and Servicing  Agreement.  Any Successor Servicer (other than the
Indenture Trustee) shall (i) be an established institution having a net worth of
not less  than  $100,000,000  and  whose  regular  business  shall  include  the
servicing of automotive  receivables  and (ii) enter into a servicing  agreement
with the Issuer having  substantially  the same  provisions as the provisions of
the Sale and Servicing Agreement  applicable to the Servicer.  If, within thirty
(30) days after the delivery of the notice  referred to above,  the Issuer shall
not have obtained such a new servicer, the Indenture Trustee may appoint, or may
petition a court of competent  jurisdiction to appoint, a Successor Servicer. In
connection  with any such  appointment,  the  Indenture  Trustee  may make  such
arrangements  for the  compensation  of such  successor as it and such successor
shall  agree,  subject to the  limitations  set forth  below and in the Sale and
Servicing  Agreement,  and,  in  accordance  with  Section  8.2 of the  Sale and
Servicing  Agreement,  the  Issuer  shall  enter  into an  agreement  with  such
successor for the servicing of the Receivables (such agreement to be in form and
substance satisfactory to the Indenture Trustee). If the Indenture Trustee shall
succeed to the  Servicer's  duties as  servicer of the  Receivables  as provided
herein,  it shall do so in its  individual  capacity  and not in its capacity as
Indenture Trustee and, accordingly, the provisions of Article VI hereof shall be
inapplicable  to the  Indenture  Trustee in its duties as the  successor  to the
Servicer and the servicing of the  Receivables.  In case the  Indenture  Trustee
shall become  successor to the Servicer under the Sale and Servicing  Agreement,
the  Indenture  Trustee  shall be entitled to appoint as Servicer any one of its
Affiliates;  provided  that  the  Indenture  Trustee,  in  its  capacity  as the
Servicer,  shall be fully liable for the actions and omissions of such Affiliate
in such capacity as Successor Servicer.
<PAGE>

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

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

SECTION  3.8 Negative Covenants.    So long as any Notes are Outstanding, the
Issuer shall not:


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

(ii)              claim any credit on, or make any deduction  from the principal
                  or  interest  payable in respect  of,  the Notes  (other  than
                  amounts  properly  withheld from such payments under the Code)
                  or assert any claim  against any present or former  Noteholder
                  by reason of the payment of the taxes levied or assessed  upon
                  the Trust or the Indenture Trust Estate;

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

(iv)              (A) permit the validity or effectiveness of this Indenture to
                  be impaired, or permit the lien of this Indenture to be
                  amended, hypothecated, subordinated, terminated or discharged,
                  or permit any Person to be released from any covenants or
                  obligations with respect to the Notes under this Indenture
                  except as may be expressly permitted hereby, (B) permit any
                  lien, charge, excise, claim, security interest, mortgage or
                  other encumbrance (other than the lien of this Indenture) to
                  be created on or extend to or otherwise arise upon or burden
                  the assets of the Issuer, including those included in the
                  Indenture Trust Estate, or any part thereof or any interest
                  therein or the proceeds thereof (other than tax liens,
                  mechanics' liens and other liens that arise by operation of
                  law, in each case on any of the Financed Vehicles and arising
                  solely as a result of an action or omission of the related
                  Obligor) or (C) permit the lien of this Indenture not to
                  constitute a valid first priority (other than with respect to
                  any such tax, mechanics' or other lien) security interest in
                  the Indenture Trust Estate.
<PAGE>

SECTION 3.9 Annual Statement as to Compliance.   The Issuer shall deliver to the
Indenture  Trustee,  within 120 days  after the end of each  calendar  year,  an
Officer's  Certificate  stating,  as to  the  Authorized  Officer  signing  such
Officer's Certificate, that:

(i)               a review of the  activities of the Issuer during such year and
                  of its  performance  under this  Indenture has been made under
                  such Authorized Officer's supervision; and

(ii)              to the best of such Authorized Officer's  knowledge,  based on
                  such review,  the Issuer has complied with all  conditions and
                  covenants  under this Indenture  throughout  such year, or, if
                  there  has  been a  default  in its  compliance  with any such
                  condition or covenant,  specifying  each such default known to
                  such Authorized Officer and the nature and status thereof.

SECTION 3.10  Issuer May Consolidate, etc., Only on Certain Terms.
(a) The Issuer shall not consolidate or merge with or into any other Person,
unless:

(i)               the Person (if other than the Issuer)  formed by or  surviving
                  such  consolidation  or merger shall be a Person organized and
                  existing under the laws of the United States of America or any
                  State and shall expressly assume, by an indenture supplemental
                  hereto,  executed and delivered to the Indenture  Trustee,  in
                  form  satisfactory  to the  Indenture  Trustee,  the  due  and
                  punctual payment of the principal of and interest on all Notes
                  and the  performance  or  observance  of every  agreement  and
                  covenant  of this  Indenture  on the part of the  Issuer to be
                  performed or observed, all as provided herein;

(ii)              immediately after giving effect to such transaction, no
                  Default or Event of Default shall have occurred and be
                  continuing;

(iii)             the Rating Agency Condition shall have been satisfied with
                  respect to such transaction;

(iv)              the Issuer  shall  have  received  an Opinion of Counsel  (and
                  shall have delivered copies thereof to the Indenture  Trustee)
                  to the effect that such transaction will not have any material
                  adverse tax  consequence to the Issuer,  any Noteholder or any
                  Certificateholder;

(v)               any action that is necessary to maintain the lien and security
                  interest created by this Indenture shall have been taken;  and

(vi)              the Issuer shall have  delivered to the  Indenture  Trustee an
                  Officer's  Certificate  and an Opinion of Counsel each stating
                  that  such  consolidation  or  merger  and  such  supplemental
                  indenture comply with this Article III and that all conditions
                  precedent  herein  provided for  relating to such  transaction
                  have been complied with  (including any filing required by the
                  Exchange Act).
<PAGE>

    (b)   Other than as specifically  contemplated by the Basic Documents,  the
Issuer shall not convey or transfer any of its  properties or assets,  including
those included in the Indenture Trust Estate, to any Person, unless:

(i)               the Person that acquires by conveyance or transfer the
                  properties and assets of the Issuer the conveyance or transfer
                  of which is hereby restricted shall (A) be a United States
                  citizen or a Person organized and existing under the laws of
                  the United States of America or any State, (B) expressly
                  assumes, by an indenture supplemental hereto, executed and
                  delivered to the Indenture Trustee, in form satisfactory to
                  the Indenture Trustee, the due and punctual payment of
                  the principal of and interest on all Notes and the performance
                  or observance of every agreement and covenant of this
                  Indenture on the part of the Issuer to be performed or
                  observed, all as provided herein, (C) expressly agrees by
                  means of such supplemental indenture that all right, title and
                  interest so conveyed or transferred shall be subject
                  and subordinate to the rights of Noteholders, (D) unless
                  otherwise provided in such supplemental indenture,
                  expressly agrees to indemnify, defend and hold harmless the
                  Issuer against and from any loss, liability or expense
                  arising under or related to this Indenture and the Notes, and
                  (E) expressly agrees by means of such supplemental
                  indenture that such Person (or if a group of Persons, then
                  one specified Person) shall make all filings with the
                  Commission (and any other appropriate Person) required by the
                  Exchange Act in connection with the Notes;

(ii)              immediately after giving effect to such transaction, no
                  Default or Event of Default shall have occurred and be
                  continuing;

(iii)             the Rating Agency Condition shall have been satisfied with
                  respect to such transaction;

(iv)              the Issuer  shall  have  received  an Opinion of Counsel  (and
                  shall have delivered copies thereof to the Indenture  Trustee)
                  to the effect that such transaction will not have any material
                  adverse tax  consequence to the Issuer,  any Noteholder or any
                  Certificateholder;

(v)               any action that is necessary to maintain the lien and security
                  interest created by this Indenture shall have been taken;
                  and

(vi)              the Issuer shall have  delivered to the  Indenture  Trustee an
                  Officer's  Certificate  and an Opinion of Counsel each stating
                  that  such  conveyance  or  transfer  and  such   supplemental
                  indenture comply with this Article III and that all conditions
                  precedent  herein  provided for  relating to such  transaction
                  have been complied with  (including any filing required by the
                  Exchange Act).

SECTION 3.11 Successor or Transferee.(a) Upon any consolidation or merger of the
Issuer in  accordance  with Section  3.10(a),  the Person formed by or surviving
such consolidation or merger (if other than the Issuer) shall succeed to, and be
substituted  for,  and may  exercise  every right and power of, the Issuer under
this  Indenture  with the same  effect as if such  Person  had been named as the
Issuer herein.

(b) Upon a conveyance or transfer of all the assets and properties of the Issuer
pursuant to Section  3.10(b),  the Issuer shall be released from every  covenant
and  agreement of this  Indenture to be observed or performed on the part of the
Issuer with respect to the Notes immediately upon the delivery of written notice
to the Indenture Trustee stating that the Issuer is to be so released.
<PAGE>

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

SECTION 3.13 No Borrowing.  The Issuer shall not issue, incur, assume, guarantee
or otherwise become liable, directly or indirectly,  for any indebtedness except
for the Notes and the Certificates.

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

SECTION 3.15  Guarantees, Loans, Advances and Other Liabilities.       Except as
contemplated by this Indenture and the other Basic  Documents,  the Issuer shall
not make any loan or advance or credit to, or guarantee  (directly or indirectly
or by  an  instrument  having  the  effect  of  assuring  another's  payment  or
performance on any  obligation or capability of so doing or otherwise),  endorse
or otherwise become contingently liable,  directly or indirectly,  in connection
with the obligations,  stocks or dividends of, or own,  purchase,  repurchase or
acquire  (or agree  contingently  to do so) any  stock,  obligations,  assets or
securities  of, or any other interest in, or make any capital  contribution  to,
any other Person.

SECTION 3.16  Capital  Expenditures.  The Issuer shall not make any  expenditure
(by long-term or operating lease or otherwise) for capital assets (either realty
or personalty).

SECTION 3.17  Further Instruments and Acts.     Upon  request  of the  Indenture
Trustee,  the Issuer shall execute and deliver such further  instruments  and do
such  further  acts as may be  reasonably  necessary or proper to carry out more
effectively the purpose of this Indenture.

SECTION 3.18 Restricted Payments.  The Issuer shall not, directly or indirectly,
(i) make any  distribution  (by reduction of capital or  otherwise),  whether in
cash, property, securities or a combination thereof, to the Owner Trustee or any
owner of a beneficial  interest in the Issuer or  otherwise  with respect to any
ownership or equity  interest or security in or of the Issuer or to the Servicer
or the  Administrator,  (ii) redeem,  purchase,  retire or otherwise acquire for
value any such  ownership  or equity  interest or security or (iii) set aside or
otherwise segregate any amounts for any such purpose;  provided,  however,  that
the Issuer may make,  or cause to be made,  (x)  payments to the  Servicer,  the
Administrator, the Owner Trustee, the Indenture Trustee, the Noteholders and the
Certificateholders as contemplated by, and to the extent funds are available for
such  purpose  under,  this  Indenture  and the other  Basic  Documents  and (y)
payments  to  the  Indenture   Trustee  pursuant  to  Section  2(a)(ii)  of  the
Administration  Agreement.  The Issuer shall not,  directly or indirectly,  make
payments  to or  distributions  from the  Collection  Account  or the  Principal
Distribution  Account  except in  accordance  with this  Indenture and the other
Basic Documents.

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

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




<PAGE>


                                   ARTICLE IV

                          SATISFACTION AND DISCHARGE5

SECTION 4.1 Satisfaction and Discharge of Indenture.  This Indenture shall cease
to be of further  effect  with  respect to the Notes  except as to (i) rights of
registration  of  transfer  and  exchange,   (ii)   substitution  of  mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal  thereof and interest  thereon,  (iv)  Sections 3.3, 3.4, 3.5, 3.8,
3.10, 3.12 and 3.13, (v) the rights, obligations and immunities of the Indenture
Trustee  hereunder  (including the rights of the Indenture Trustee under Section
6.7 and the  obligations  of the Indenture  Trustee under Section 4.3), and (vi)
the rights of Noteholders as  beneficiaries  hereof with respect to the property
so deposited with the Indenture  Trustee  payable to all or any of them, and the
Indenture Trustee, on demand of and at the expense of the Issuer,  shall execute
proper  instruments  acknowledging  satisfaction and discharge of this Indenture
with respect to the Notes, when:

             (A)        either

                   (1)     all Notes  theretofore  authenticated  and  delivered
                           (other than (i) Notes that have been destroyed,  lost
                           or  stolen  and that have  been  replaced  or paid as
                           provided  in  Section  2.6 and (ii)  Notes  for whose
                           payment money has theretofore been deposited in trust
                           or  segregated  and held in trust by the  Issuer  and
                           thereafter  repaid to the Issuer or  discharged  from
                           such trust,  as  provided  in Section  3.3) have been
                           delivered to the Indenture  Trustee for cancellation;
                           or

                   (2)     all Notes not theretofore delivered to the Indenture
                           Trustee for cancellation have become due and payable
                           and the Issuer has irrevocably deposited or caused to
                           be irrevocably deposited with the Indenture Trustee
                           cash or direct obligations of or obligations
                           guaranteed by the United States of America (which
                           will mature prior to the date such amounts are
                           payable), in trust for such purpose, in an amount
                           sufficient without reinvestment to pay and discharge
                           the entire indebtedness on such Notes not theretofore
                           delivered to the Indenture Trustee for cancellation
                           when due to the applicable Final Scheduled
                           Distribution Date or Redemption Date (if Notes shall
                           have been called for redemption pursuant to Section
                           10.1(a)), as the case may be, and all fees due and
                           payable to the Indenture Trustee;


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

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

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

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

SECTION 4.2   Satisfaction, Discharge and Defeasance of Notes.

(a) Upon  satisfaction of the conditions set forth in subsection (b) below,  the
Issuer shall be deemed to have paid and  discharged the entire  indebtedness  on
all the Outstanding  Notes, and the provisions of this Indenture,  as it relates
to such Notes, shall no longer be in effect (and the Indenture  Trustee,  at the
expense of the Issuer, shall execute proper instruments acknowledging the same),
except  as to  (i)  rights  of  registration  of  transfer  and  exchange,  (ii)
substitution  of mutilated,  destroyed,  lost or stolen  Notes,  (iii) rights of
Noteholders to receive payments of principal thereof and interest thereon,  (iv)
Sections  3.2,  3.3,  3.4,  3.5,  3.8,  3.10,  3.12 and  3.13,  (v) the  rights,
obligations  and immunities of the Indenture  Trustee  hereunder  (including the
rights of the Indenture  Trustee under  Section 6.7 and the  obligations  of the
Indenture  Trustee  under Section 4.3),  and (vi) the rights of  Noteholders  as
beneficiaries  hereof  with  respect  to the  property  so  deposited  with  the
Indenture Trustee payable to all or any of them.

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

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

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

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

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

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

SECTION 4.3 Application of Trust Money.  All monies deposited with the Indenture
Trustee  pursuant to Sections  4.1 and 4.2 shall be held in trust and applied by
it, in accordance  with the provisions of the Notes and this  Indenture,  to the
payment,  either  directly or through any Note Paying  Agent,  as the  Indenture
Trustee  may  determine,  to the  Noteholders  of the  particular  Notes for the
payment  or  redemption  of which  such  monies  have  been  deposited  with the
Indenture  Trustee,  of all sums due and to become due thereon for principal and
interest,  but such monies need not be segregated from other funds except to the
extent  required  herein or in the Sale and  Servicing  Agreement or required by
law.

SECTION 4.4  Repayment of Monies Held by Note Paying Agent.  In connection  with
the  satisfaction and discharge of this Indenture with respect to the Notes, all
monies then held by any Note Paying Agent other than the Indenture Trustee under
the provisions of this  Indenture with respect to such Notes shall,  upon demand
of the Issuer, be paid to the Indenture Trustee to be held and applied according
to Section 3.3 and  thereupon  such Note Paying Agent shall be released from all
further liability with respect to such monies.

<PAGE>


                                    ARTICLE V

                                    REMEDIES

SECTION 5.1 Events of Default. "Event of Default," wherever used herein,  means
the occurrence of any one of the following  events (whatever the reason for such
Event of Default and whether it shall be voluntary or involuntary or be effected
by operation of law or pursuant to any judgment, decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

(i)               default  in the  payment  of any  interest  on any Note of the
                  Controlling  Note Class when the same  becomes due and payable
                  on each Distribution Date, and such default shall continue for
                  a period of five (5) days or more; or

(ii)              default in the payment of the principal of or any installment
                  of the principal of any Note when the same becomes due and
                  payable; or

(iii)             default in the observance or performance of any material
                  covenant or agreement of the Issuer made in this Indenture
                  (other than a covenant or agreement, a default in the
                  observance or performance of which is elsewhere in this
                  Section 5.1 specifically dealt with), or any representation or
                  warranty of the Issuer made in this Indenture or in any
                  certificate or other writing delivered pursuant hereto or in
                  connection herewith proving to have been incorrect in
                  any material respect as of the time when the same shall have
                  been made, and such default shall continue or not be
                  cured, or the circumstance or condition in respect of which
                  such misrepresentation or warranty was incorrect shall
                  not have been eliminated or otherwise cured, for a period of
                  sixty (60) days or in the case of a materially incorrect
                  representation and warranty thirty (30) days, after there
                  shall have been given, by registered or certified mail, to the
                  Issuer by the Indenture Trustee or to the Issuer and the
                  Indenture Trustee by the Noteholders of Notes evidencing not
                  less than 25% of the principal amount of the Controlling Note
                  Class, a written notice specifying such default or incorrect
                  representation or warranty and requiring it to be remedied and
                  stating that such notice is a "Notice of Default" hereunder;
                  or

(iv)              the filing of a decree or order for  relief by a court  having
                  jurisdiction  in the  premises in respect of the Issuer or any
                  substantial   part  of  the  Indenture   Trust  Estate  in  an
                  involuntary  case  under  any  applicable   federal  or  State
                  bankruptcy,  insolvency  or other similar law now or hereafter
                  in effect,  or  appointing a receiver,  liquidator,  assignee,
                  custodian,  trustee,  sequestrator or similar  official of the
                  Issuer  or for any  substantial  part of the  Indenture  Trust
                  Estate,  or ordering  the  winding-up  or  liquidation  of the
                  Issuer's  affairs,  and  such  decree  or order  shall  remain
                  unstayed and in effect for a period of sixty (60)  consecutive
                  days; or

(v)               the  commencement  by the Issuer of a voluntary case under any
                  applicable  federal or State  bankruptcy,  insolvency or other
                  similar law now or hereafter in effect,  or the consent by the
                  Issuer to the entry of an order for  relief in an  involuntary
                  case under any such law,  or the  consent by the Issuer to the
                  appointment  or taking  possession by a receiver,  liquidator,
                  assignee, custodian, trustee, sequestrator or similar official
                  of the  Issuer or for any  substantial  part of the  Indenture
                  Trust  Estate,  or the  making by the  Issuer  of any  general
                  assignment for the benefit of creditors, or the failure by the
                  Issuer generally to pay its debts as such debts become due, or
                  the taking of any action by the Issuer in  furtherance  of any
                  of the foregoing.
<PAGE>

The Issuer shall deliver to the Indenture  Trustee (with a copy to any Qualified
Institution  or  Qualified  Trust  Institution  (if not the  Indenture  Trustee)
maintaining  any Trust  Accounts),  within  five (5) days  after the  occurrence
thereof,  written  notice in the form of an Officer's  Certificate  of any event
which with the  giving of notice and the lapse of time would  become an Event of
Default  under  clause  (iii)  above,  its status and what  action the Issuer is
taking or proposes to take with respect thereto.

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

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

(i)               the Issuer has paid or deposited with the Indenture Trustee a
                  sum sufficient to pay:

                                 (A) all  payments of  principal of and interest
                  on all Notes  and all other  amounts  that  would  then be due
                  hereunder  or upon such Notes if the Event of  Default  giving
                  rise to such acceleration had not occurred; and

                                 (B) all sums paid or advanced by the  Indenture
                  Trustee hereunder and the reasonable  compensation,  expenses,
                  disbursements  and advances of the  Indenture  Trustee and its
                  agents and counsel; and

(ii)              all  Events  of  Default,  other  than the  nonpayment  of the
                  principal  of the Notes  that has  become  due  solely by such
                  acceleration, have been cured or waived as provided in Section
                  5.12.

No such  rescission  shall  affect  any  subsequent  default or impair any right
consequent thereto.

SECTION 5.3 Collection of Indebtedness and Suits for Enforcement by Indenture
Trustee. (a) The Issuer covenants that if (i) there is an Event of Default
relating to the nonpayment of any interest on any Note when the same becomes due
and payable, and such Event of Default continues for a period of five (5) days,
or (ii) there is an Event of Default relating to the nonpayment in the payment
of the principal of or any installment of the principal of any Note when the
same becomes due and payable, the Issuer shall, upon demand of the Indenture
Trustee, pay to the  Indenture  Trustee,  for the benefit of the  Noteholders,
the whole amount then due and payable on such Notes for  principal and interest,
with interest upon the overdue principal and, to the extent payment at such rate
of interest shall be legally enforceable,  upon overdue installments of interest
at the applicable Note Interest Rate borne by the Notes and in addition  thereto
such further  amount as shall be  sufficient  to cover the costs and expenses of
collection,  including the reasonable compensation,  expenses, disbursements and
advances of the Indenture Trustee and its agents, attorneys and counsel.
<PAGE>

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

(c) If an Event of Default occurs and is continuing,  the Indenture Trustee,  as
more  particularly  provided in Section 5.4, in its  discretion,  may proceed to
protect  and  enforce  its  rights and the  rights of the  Noteholders,  by such
appropriate  Proceedings  as the Indenture  Trustee shall deem most effective to
protect and enforce any such rights, whether for the specific enforcement of any
covenant or agreement  in this  Indenture or in aid of the exercise of any power
granted  herein,  or to enforce any other  proper  remedy or legal or  equitable
right vested in the Indenture Trustee by this Indenture or by law.

(d) In case there shall be pending,  relative to the Issuer or any other obligor
upon the Notes or any Person  having or  claiming an  ownership  interest in the
Indenture Trust Estate,  Proceedings under Title 11 of the United States Code or
any other applicable  federal or State  bankruptcy,  insolvency or other similar
law, or in case a receiver, assignee or trustee in bankruptcy or reorganization,
liquidator,  sequestrator  or similar  official shall have been appointed for or
taken  possession of the Issuer or its property or such other obligor or Person,
or in case of any other comparable judicial  Proceedings  relative to the Issuer
or other  obligor upon the Notes,  or to the creditors or property of the Issuer
or such other  obligor,  the  Indenture  Trustee,  irrespective  of whether  the
principal of any Notes shall then be due and payable as therein  expressed or by
declaration or otherwise and irrespective of whether the Indenture Trustee shall
have made any demand  pursuant to the  provisions of this Section 5.3,  shall be
entitled and empowered, by intervention in such Proceedings or otherwise:

(i)               to file and  prove a claim or claims  for the whole  amount of
                  principal  and  interest  owing and  unpaid in  respect of the
                  Notes and to file such  other  papers or  documents  as may be
                  necessary  or  advisable  in order to have the  claims  of the
                  Indenture   Trustee   (including   any  claim  for  reasonable
                  compensation  to the  Indenture  Trustee and each  predecessor
                  Indenture Trustee, and their respective agents,  attorneys and
                  counsel, and for reimbursement of all expenses and liabilities
                  incurred,  and all advances  and  disbursements  made,  by the
                  Indenture  Trustee  and each  predecessor  Indenture  Trustee,
                  except  as a result of  negligence  or bad  faith)  and of the
                  Noteholders allowed in such Proceedings;

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

(iii)             to collect and receive any monies or other property payable or
                  deliverable on any such claims and to pay all amounts received
                  with  respect  to the  claims  of the  Noteholders  and of the
                  Indenture Trustee on their behalf; and

(iv)              to file such proofs of claim and other  papers or documents as
                  may be  necessary  or advisable in order to have the claims of
                  the  Indenture  Trustee  or  the  Noteholders  allowed  in any
                  judicial proceedings relative to the Issuer, its creditors and
                  its property;
<PAGE>

and any trustee,  receiver,  liquidator,  custodian or other similar official in
any such  Proceeding is hereby  authorized by each of such  Noteholders  to make
payments to the Indenture  Trustee and, in the event that the Indenture  Trustee
shall consent to the making of payments directly to such Noteholders,  to pay to
the Indenture  Trustee such amounts as shall be  sufficient to cover  reasonable
compensation to the Indenture  Trustee,  each predecessor  Indenture Trustee and
their  respective  agents,  attorneys  and counsel,  and all other  expenses and
liabilities incurred,  and all advances and disbursements made, by the Indenture
Trustee and each predecessor Indenture Trustee, except as a result of negligence
or bad faith,  and any other  amounts  due the  Indenture  Trustee  pursuant  to
Section 6.7.

(e) Nothing herein contained shall be deemed to authorize the Indenture  Trustee
to  authorize  or  consent  to or vote for or  accept  or adopt on behalf of any
Noteholder any plan of  reorganization,  arrangement,  adjustment or composition
affecting  the  Notes  or the  rights  of any  Noteholder  or to  authorize  the
Indenture  Trustee to vote in respect of the claim of any Noteholder in any such
proceeding  except,  as  aforesaid,  to vote for the  election  of a trustee  in
bankruptcy or similar Person.

(f) All rights of action and of asserting claims under this Indenture,  or under
any  of the  Notes,  may  be  enforced  by the  Indenture  Trustee  without  the
possession of any of the Notes or the  production  thereof in any trial or other
Proceedings relative thereto,  and any such action or Proceedings  instituted by
the Indenture  Trustee shall be brought in its own name as trustee of an express
trust,  and any  recovery of judgment,  subject to the payment of the  expenses,
disbursements  and  compensation  of the  Indenture  Trustee,  each  predecessor
Indenture Trustee and their respective agents,  attorneys and counsel,  shall be
for the ratable benefit of the Noteholders in respect of which such judgment has
been recovered.

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

SECTION 5.4 Remedies; Priorities. (a) If an Event of Default shall have occurred
and be  continuing,  the  Indenture  Trustee may do one or more of the following
(subject to Section 5.5):

(i)               institute  Proceedings  in its own name and as  trustee  of an
                  express  trust for the  collection of all amounts then payable
                  on the Notes or under this  Indenture  with  respect  thereto,
                  whether by  declaration  or  otherwise,  enforce any  judgment
                  obtained,  and collect  from the Issuer and any other  obligor
                  upon such Notes monies adjudged due;

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

(iii)             exercise  any  remedies  of a secured  party under the UCC and
                  take any other  appropriate  action to protect and enforce the
                  rights  and  remedies  of  the   Indenture   Trustee  and  the
                  Noteholders; and

(iv)              sell the  Indenture  Trust  Estate or any  portion  thereof or
                  rights or interest  therein,  at one or more public or private
                  sales called and conducted in any manner permitted by law.
<PAGE>

provided, however, the Indenture Trustee may not sell or otherwise liquidate the
Indenture Trust Estate unless:

     (A)          the Event of Default is of the type described in Section
                  5.1(i) or (ii); or

     (B)          the  Indenture   Trustee  is  required  to  sell  the
                  Indenture   Trust   Estate   pursuant  to  the  Trust
                  Agreement  as  a  result  of  the  occurrence  of  an
                  Insolvency Event or a dissolution with respect to the
                  Seller or the General Partner; or

     (C)          with respect to any Event of Default  described in Section
                  5.1(iv) and (v):

                 (1)   the Noteholders of Notes evidencing 100% of the principal
                       amount of the Controlling Note Class consent thereto; or

                 (2)   the proceeds of such sale or liquidation are sufficient
                       to pay in full the principal of and the accrued interest
                       on the Outstanding Notes; or

                 (3)   the Indenture Trustee

                       (x) determines (but shall have no obligation to make such
                           determination)  that  the Indenture   Trust   Estate
                           will  not continue to provide  sufficient  funds
                           for the  payment of  principal  of and interest  on
                           the  Notes as they  would have  become  due if the
                           Notes had not been declared due and payable; and

                       (y) the  Indenture  Trustee obtains the consent of
                           Noteholders of Notes evidencing not less than 66 2/3%
                           of the principal amount of the Controlling Note
                           Class; or

     (D)          with  respect to an Event of Default  described in Section
                  5.1(iii):

                 (1)   the Noteholders of all Outstanding Notes and the
                       Certificateholders of all outstanding Certificates
                       consent thereto; or

                 (2)   the proceeds of such sale or liquidation are sufficient
                       to pay in full the  principal of and  accrued  interest
                       on  the  Outstanding  Notes and outstanding Certificates.

In determining such sufficiency or insufficiency with respect to clauses (C)(2),
(D)(2) and (C)(3)(x) above, the Indenture  Trustee may, but need not, obtain and
rely upon an opinion of an Independent  investment banking or accounting firm of
national  reputation as to the feasibility of such proposed action and as to the
sufficiency of the Indenture Trust Estate for such purpose.

(b)  Notwithstanding  the  provisions of Section 8.2, if the  Indenture  Trustee
collects any money or property  pursuant to this Article V, it shall pay out the
money or property in the following order:

     (i)     first, to the Indenture Trustee for amounts due under Section 6.7;

     (ii)    second, to the Servicer for due and unpaid Servicing Fees;

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

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

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

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

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

     (viii)  eighth,  to  Noteholders  of the Class A-5  Notes for  amounts due
             and unpaid  on  the  Class  A-5  Notes  for  principal,  ratably,
             without preference or priority of any kind, according to the
             amounts due and payable  on the  Class A-5 Notes  for  principal,
             until the  principal amount of the Outstanding Class A-5 Notes is
             reduced to zero;

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

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

     (xi)    eleventh, to the Issuer for amounts required to be distributed to
             the Certificateholders pursuant to the Trust Agreement and the Sale
             and Servicing Agreement; and

     (xii)   twelfth,  to the Seller, any money or property remaining after
             payment in full of the amounts  described in clauses  (i)-(xi)
             of this Section 5.4(b).

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

(c) Upon a sale or other  liquidation of the Receivables in the manner set forth
in Section 5.4(a),  the Indenture Trustee shall provide  reasonable prior notice
of such  sale  or  liquidation  to  each  Noteholder  and  Certificateholder.  A
Noteholder or Certificateholder may submit a bid with respect to such sale.

SECTION 5.5  Optional Preservation of the Receivables.    If the Notes have been
declared to be due and payable  under Section 5.2 following an Event of Default,
and such declaration and its consequences  have not been rescinded and annulled,
the  Indenture  Trustee may, but need not,  elect to maintain  possession of the
Indenture Trust Estate and apply proceeds as if there had been no declaration of
acceleration; provided, however, that funds on deposit in the Collection Account
at the time the  Indenture  Trustee  makes such  election or  deposited  therein
during the Collection Period in which such election is made (including funds, if
any,  deposited therein from the Reserve Account and the Payahead Account) shall
be applied in accordance  with such  declaration of  acceleration  in the manner
specified  in  Section  4.6(c) of the Sale and  Servicing  Agreement.  It is the
desire of the  parties  hereto  and the  Noteholders  that there be at all times
sufficient  funds for the payment of principal of and interest on the Notes, and
the  Indenture  Trustee  shall take such desire into  account  when  determining
whether  or  not to  maintain  possession  of the  Indenture  Trust  Estate.  In
determining  whether to maintain  possession of the Indenture Trust Estate,  the
Indenture  Trustee  may,  but need not,  obtain  and rely upon an  opinion of an
Independent  investment banking or accounting firm of national  reputation as to
the  feasibility  of  such  proposed  action  and as to the  sufficiency  of the
Indenture Trust Estate for such purpose.

SECTION 5.6  Limitation  of  Suits. No  Noteholder  shall  have  any  right to
institute any Proceeding,  judicial or otherwise, with respect to this Indenture
or for the  appointment  of a  receiver  or  trustee,  or for any  other  remedy
hereunder, unless:

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

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

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

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

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

                  It is understood and intended that no one or more  Noteholders
shall have any right in any manner whatever by virtue of, or by availing of, any
provision of this  Indenture to affect,  disturb or prejudice  the rights of any
other  Noteholders or to obtain or to seek to obtain priority or preference over
any other  Noteholders or to enforce any right under this  Indenture,  except in
the manner herein provided.

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

SECTION 5.7  Unconditional  Rights of  Noteholders  To  Receive  Principal  and
Interest.    Notwithstanding  any  other  provisions  in  this  Indenture,   any
Noteholder shall have the right, which is absolute and unconditional, to receive
payment of the  principal of and  interest,  if any, on its Note on or after the
respective due dates thereof expressed in such Note or in this Indenture (or, in
the case of redemption,  on or after the Redemption  Date) and to institute suit
for the  enforcement  of any such payment,  and such right shall not be impaired
without the consent of such Noteholder.

SECTION 5.8 Restoration of Rights and Remedies.  If the Indenture Trustee or any
Noteholder  has  instituted  any Proceeding to enforce any right or remedy under
this Indenture and such  Proceeding has been  discontinued  or abandoned for any
reason or has been  determined  adversely  to the  Indenture  Trustee or to such
Noteholder,  then and in every such case the Issuer,  the Indenture  Trustee and
the Noteholders  shall,  subject to any  determination  in such  Proceeding,  be
restored  severally and  respectively to their former positions  hereunder,  and
thereafter all rights and remedies of the Indenture  Trustee and the Noteholders
shall continue as though no such Proceeding had been instituted.

SECTION 5.9 Rights and Remedies Cumulative. No right or remedy herein conferred
upon or reserved to the Indenture  Trustee or to the  Noteholders is intended to
be exclusive of any other right or remedy,  and every right and remedy shall, to
the extent  permitted by law, be cumulative and in addition to every other right
and remedy given  hereunder or now or hereafter  existing at law or in equity or
otherwise.  The  assertion or employment  of any right or remedy  hereunder,  or
otherwise, shall not prevent the concurrent assertion or employment of any other
appropriate right or remedy.

SECTION 5.10  Delay or Omission Not a Waiver.     No  delay or  omission  of the
Indenture  Trustee or any  Noteholder  to exercise any right or remedy  accruing
upon any  Default or Event of Default  shall  impair any such right or remedy or
constitute a waiver of any such Default or Event of Default or any  acquiescence
therein.  Every  right  and  remedy  given  by this  Article  V or by law to the
Indenture  Trustee or to the Noteholders may be exercised from time to time, and
as  often  as may  be  deemed  expedient,  by the  Indenture  Trustee  or by the
Noteholders, as the case may be.

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

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

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

     (c)  if the  conditions  set forth in  Section  5.5 have been  satisfied
and the Indenture  Trustee elects to retain the Indenture  Trust Estate pursuant
to such Section 5.5, then any direction to the Indenture Trustee by Noteholders
of Notes evidencing less than 100% of the principal  amount of the Controlling
Note Class to sell or liquidate the Indenture Trust Estate shall be of no force
and effect; and
<PAGE>

     (d)  the  Indenture  Trustee  may take any  other  action  deemed  proper
by the Indenture Trustee that is not inconsistent with such direction.
Notwithstanding the rights of  Noteholders  set forth in this Section  5.11,
subject to Section 6.1, the  Indenture  Trustee need not take any action that it
determines  might involve it in costs or expenses for which it would not be
adequately indemnified or expose it to personal  liability  or might  materially
adversely affect or unduly prejudice the rights of any Noteholders not
consenting to such action.

SECTION 5.12  Waiver  of  Past  Defaults.    Prior  to  the  declaration  of the
acceleration  of the  maturity  of the Notes as  provided  in Section  5.2,  the
Noteholders of Notes evidencing not less than a majority of the principal amount
of the Controlling Note Class may waive any past Default or Event of Default and
its consequences except a Default (a) in the payment of principal of or interest
on any of the Notes or (b) in respect of a covenant  or  provision  hereof  that
cannot  be  amended,  supplemented  or  modified  without  the  consent  of each
Noteholder.  In the case of any such waiver,  the Issuer,  the Indenture Trustee
and the  Noteholders  shall be restored  to their  former  positions  and rights
hereunder,  respectively;  but no such waiver shall extend to any  subsequent or
other Default or impair any right consequent thereto.

                  Upon any such waiver, such Default shall cease to exist and be
deemed to have been  cured and not to have  occurred,  and any Event of  Default
arising  therefrom  shall be deemed to have been cured and not to have occurred,
for every  purpose of this  Indenture;  but no such waiver  shall  extend to any
subsequent or other  Default or Event of Default or impair any right  consequent
thereto.

SECTION 5.13  Undertaking for Costs.  All parties to this Indenture  agree,  and
each Noteholder by such Noteholder's  acceptance thereof shall be deemed to have
agreed,  that  any  court  may in its  discretion  require,  in any suit for the
enforcement of any right or remedy under this Indenture,  or in any suit against
the  Indenture  Trustee  for any  action  taken,  suffered  or  omitted by it as
Indenture  Trustee,  the  filing  by any  party  litigant  in  such  suit  of an
undertaking  to pay the  costs of such  suit,  and that  such  court  may in its
discretion  assess  reasonable  costs,  including  reasonable  attorneys'  fees,
against  any party  litigant  in such suit,  having due regard to the merits and
good  faith of the  claims or  defenses  made by such  party  litigant;  but the
provisions  of this Section 5.13 shall not apply to (a) any suit  instituted  by
the Indenture  Trustee,  (b) any suit  instituted by any  Noteholder or group of
Noteholders,  in  each  case  holding  in the  aggregate  more  than  10% of the
principal  amount of the Notes  Outstanding (or in the case of a right or remedy
under this Indenture  which is instituted by the  Controlling  Note Class,  more
than  10% of the  Controlling  Note  Class)  or (c) any suit  instituted  by any
Noteholder for the enforcement of the payment of principal of or interest on any
Note on or after the  respective  due dates  expressed  in such Note and in this
Indenture (or, in the case of redemption, on or after the Redemption Date).

SECTION 5.14  Waiver of Stay or Extension  Laws . The Issuer  covenants  (to the
extent that it may lawfully do so) that it shall not at any time insist upon, or
plead or in any manner  whatsoever,  claim or take the benefit or advantage  of,
any stay or extension  law  wherever  enacted,  now or at any time  hereafter in
force,  that may affect the covenants or the performance of this Indenture,  and
the Issuer (to the extent that it may  lawfully do so) hereby  expressly  waives
all  benefit  or  advantage  of any such law,  and  covenants  that it shall not
hinder,  delay or impede  the  execution  of any  power  herein  granted  to the
Indenture Trustee,  but will suffer and permit the execution of every such power
as though no such law had been enacted.

SECTION 5.15 Action on Notes.  The Indenture Trustee's right to seek and recover
judgment  on the Notes or under  this  Indenture  shall not be  affected  by the
seeking,  obtaining or  application of any other relief under or with respect to
this Indenture. Neither the lien of this Indenture nor any rights or remedies of
the Indenture  Trustee or the  Noteholders  shall be impaired by the recovery of
any judgment by the Indenture  Trustee  against the Issuer or by the levy of any
execution  under such judgment upon any portion of the Indenture Trust Estate or
upon any of the assets of the  Issuer.  Any money or property  collected  by the
Indenture Trustee shall be applied in accordance with Section 5.4(b).
<PAGE>

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

(b) If an Event of Default has occurred and is continuing, the Indenture Trustee
may, and at the direction  (which direction shall be in writing or by telephone,
confirmed in writing promptly thereafter) of the Noteholders of Notes evidencing
not less than 66b% of the principal  amount of the Controlling Note Class shall,
exercise  all  rights,  remedies,  powers,  privileges  and claims of the Issuer
against  the Seller or the  Servicer  under or in  connection  with the Sale and
Servicing Agreement, or against the Seller or Ford Credit under or in connection
with the Purchase Agreement,  including the right or power to take any action to
compel or secure  performance or observance by the Seller,  the Servicer or Ford
Credit,  as the  case  may be,  of  each  of  their  obligations  to the  Issuer
thereunder  and to give  any  consent,  request,  notice,  direction,  approval,
extension,  or waiver  under the Sale and  Servicing  Agreement  or the Purchase
Agreement,  as the case may be, and any right of the Issuer to take such  action
shall be suspended.



<PAGE>


                                   ARTICLE VI

                              THE INDENTURE TRUSTEE

SECTION 6.1  Duties of Indenture Trustee.(a) If an Event of Default has occurred
and is  continuing,  the Indenture  Trustee shall exercise the rights and powers
vested  in it by this  Indenture  and use the same  degree  of care and skill in
their exercise as a prudent Person would exercise or use under the circumstances
in the conduct of such Person's own affairs.

(b)   Except during the continuance of an Event of Default:

(i)               the  Indenture  Trustee  undertakes to perform such duties and
                  only  such  duties  as are  specifically  set  forth  in  this
                  Indenture  and no implied  covenants or  obligations  shall be
                  read into this Indenture against the Indenture Trustee; and

(ii)              in the absence of bad faith on its part, the Indenture Trustee
                  may  conclusively  rely, as to the truth of the statements and
                  the  correctness  of  the  opinions  expressed  therein,  upon
                  certificates  or opinions  furnished to the Indenture  Trustee
                  and, if required by the terms of this Indenture, conforming to
                  the requirements of this Indenture;  provided,  however,  that
                  the  Indenture  Trustee  shall  examine the  certificates  and
                  opinions  to  determine  whether  or not they  conform  to the
                  requirements of this Indenture.

(c)  The  Indenture  Trustee  may not be  relieved  from  liability  for its own
negligent  action,  its  own  negligent  failure  to  act  or  its  own  willful
misconduct, except that:

(i)               this paragraph does not limit the effect of paragraph (b) of
                  this Section 6.1;

(ii)              the  Indenture  Trustee  shall not be liable  for any error of
                  judgment made in good faith by a Trustee  Officer unless it is
                  proved   that  the   Indenture   Trustee  was   negligent   in
                  ascertaining the pertinent facts; and

(iii)             the Indenture  Trustee shall not be liable with respect to any
                  action it takes or omits to take in good  faith in  accordance
                  with a direction received by it pursuant to Section 5.11.

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

(e) Money held in trust by the  Indenture  Trustee need not be  segregated  from
other funds except to the extent  required by law or the terms of this Indenture
or the Sale and Servicing Agreement.

(f) No provision of this Indenture shall require the Indenture Trustee to expend
or risk its own funds or otherwise incur financial  liability in the performance
of any of its  duties  hereunder  or in the  exercise  of any of its  rights  or
powers,  if it shall have  reasonable  grounds to believe that repayment of such
funds or adequate  indemnity  against such risk or  liability is not  reasonably
assured to it.

(g) Every  provision of this Indenture  relating to the conduct or affecting the
liability of or affording  protection to the Indenture  Trustee shall be subject
to the provisions of this Section 6.1 and to the provisions of the TIA.

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

SECTION 6.2  Rights of Indenture Trustee. (a)The Indenture  Trustee may rely and
shall be  protected  in acting or  refraining  from acting upon any  resolution,
certificate, statement, instrument, opinion, report, notice, request, direction,
consent,  order, bond, debenture or other paper or document believed by it to be
genuine and to have been signed or presented by the proper Person. The Indenture
Trustee need not investigate any fact or matters stated in any such document.

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

(c) The Indenture  Trustee may execute any of the trusts or powers  hereunder or
perform  any  duties  hereunder  either  directly  or by or  through  agents  or
attorneys  or a custodian or nominee,  and the  Indenture  Trustee  shall not be
responsible  for  any  misconduct  or  negligence  on the  part  of,  or for the
supervision of, any such agent,  attorney,  custodian or nominee  appointed with
due care by it hereunder.

(d) The  Indenture  Trustee shall not be liable for any action it takes or omits
to take in good faith which it believes to be authorized or within its rights or
powers; provided, however, that such action or omission by the Indenture Trustee
does not constitute willful misconduct, negligence or bad faith.

(e) The Indenture Trustee may consult with counsel, and the advice or opinion of
counsel with respect to legal matters  relating to this  Indenture and the Notes
shall be full and  complete  authorization  and  protection  from  liability  in
respect to any action  taken,  omitted or suffered by it hereunder in good faith
and in accordance with the advice or opinion of such counsel.

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

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

SECTION 6.3  Individual Rights of Indenture  Trustee. The  Indenture  Trustee,
in its  individual  or any other capacity,  may become the owner or pledgee of
Notes and may otherwise  deal with the Issuer or its  Affiliates  with the same
rights it would have if it were not Indenture  Trustee.  Any Note Paying  Agent,
Note  Registrar,  co-registrar  or co-paying agent hereunder may do the same
with like rights.

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

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

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

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

SECTION 6.7 Compensation and Indemnity. (a) The Issuer shall, or shall cause the
Administrator  to, pay to the  Indenture  Trustee  from time to time  reasonable
compensation for its services. The Indenture Trustee's compensation shall not be
limited by any law on compensation of a trustee of an express trust.  The Issuer
shall, or shall cause the  Administrator to, reimburse the Indenture Trustee for
all reasonable out-of-pocket expenses incurred or made by it, including costs of
collection,  in addition to the  compensation  for its  services.  Such expenses
shall  include the  reasonable  compensation  and  expenses,  disbursements  and
advances of the Indenture  Trustee's agents,  counsel,  accountants and experts.
The Issuer shall, or shall cause the  Administrator  to, indemnify the Indenture
Trustee for,  and to hold it harmless  against,  any and all loss,  liability or
expense  (including  attorneys'  fees)  incurred  by it in  connection  with the
administration  of this  trust  and the  performance  of its  duties  hereunder,
including  the costs and  expenses  of  defending  itself  against  any claim or
liability in connection with the exercise or performance of any of its powers or
duties  hereunder.  The  Indenture  Trustee  shall  notify  the  Issuer  and the
Administrator promptly of any claim for which it may seek indemnity.  Failure by
the Indenture  Trustee to so notify the Issuer and the  Administrator  shall not
relieve the Issuer or the Administrator of its obligations hereunder. The Issuer
shall,  or shall cause the  Administrator  to,  defend any such  claim,  and the
Indenture Trustee may have separate counsel and the Issuer shall, or shall cause
the  Administrator  to, pay the fees and expenses of such  counsel.  Neither the
Issuer nor the Administrator need reimburse any expense or indemnity against any
loss,  liability  or expense  incurred  by the  Indenture  Trustee  through  the
Indenture Trustee's own willful misconduct, negligence or bad faith.

(b) The Issuer's payment  obligations to the Indenture  Trustee pursuant to this
Section 6.7 shall survive the  resignation  or removal of the Indenture  Trustee
and the discharge of this Indenture.  When the Indenture Trustee incurs expenses
after the  occurrence  of a Default  specified  in  Section  5.1(iv) or (v) with
respect to the Issuer,  the  expenses  are  intended to  constitute  expenses of
administration  under Title 11 of the United States Code or any other applicable
federal or State bankruptcy, insolvency or similar law.

SECTION 6.8 Replacement of Indenture Trustee. (a) No resignation or removal of
the Indenture Trustee, and no appointment of a successor Indenture Trustee,
shall become effective until the acceptance of appointment by the successor
Indenture Trustee  pursuant to this Section 6.8 and payment in full of all sums
due to the Indenture Trustee pursuant to Section 6.7. The Indenture  Trustee may
resign at any time by so notifying the Issuer.  The  Noteholders  of Notes
evidencing not less than a  majority  in  principal  amount of the  Controlling
Note Class may remove the Indenture Trustee without cause by so notifying the
Indenture Trustee and the Issuer and may appoint a successor  Indenture Trustee.
The Issuer shall remove the Indenture Trustee if:

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

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

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

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

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

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

(c) If a successor Indenture Trustee does not take office within sixty (60) days
after the  retiring  Indenture  Trustee  resigns  or is  removed,  the  retiring
Indenture  Trustee,  the Issuer or the Noteholders of Notes  evidencing not less
than a majority in principal  amount of the Controlling  Note Class may petition
any court of competent jurisdiction for the appointment of a successor Indenture
Trustee.  If the  Indenture  Trustee  fails to comply  with  Section  6.11,  any
Noteholder  who has been a bona fide  Noteholder for at least six (6) months may
petition any court of competent  jurisdiction  for the removal of the  Indenture
Trustee and the appointment of a successor Indenture Trustee.

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

SECTION  6.9 Successor Indenture Trustee by Merger. (a) If the Indenture Trustee
consolidates  with,  merges or converts into, or transfers all or  substantially
all its corporate  trust business or assets to,  another  corporation or banking
association,  the  resulting,  surviving or  transferee  corporation  or banking
association  without any further act shall be the successor  Indenture  Trustee;
provided  that  such  corporation  or  banking  association  shall be  otherwise
qualified and eligible under Section 6.11.  The Indenture  Trustee shall provide
the Rating Agencies with prior written notice of any such transaction.

(b) In case at the time such  successor or successors  by merger,  conversion or
consolidation  to the Indenture  Trustee shall succeed to the trusts  created by
this Indenture any of the Notes shall have been authenticated but not delivered,
any such  successor  to the  Indenture  Trustee  may  adopt the  certificate  of
authentication   of  any  predecessor   trustee,   and  deliver  such  Notes  so
authenticated;  and in case at that  time any of the  Notes  shall not have been
authenticated,  any successor to the  Indenture  Trustee may  authenticate  such
Notes  either  in the name of any  predecessor  hereunder  or in the name of the
successor to the Indenture  Trustee.  In all such cases such certificates  shall
have the  full  force  which it is  provided  anywhere  in the  Notes or in this
Indenture that the certificate of the Indenture Trustee shall have.

SECTION 6.10 Appointment of Co-Indenture  Trustee or Separate Indenture Trustee.
(a) Notwithstanding  any other  provisions of this  Indenture,  at any time, for
the purpose of meeting any legal  requirement of any  jurisdiction in which any
part of the Indenture Trust Estate may at the time be located,  the Indenture
Trustee shall have the power and may execute and deliver an instrument to
appoint one or more  Persons to act as a  co-trustee  or  co-trustees,  or
separate  trustee or separate  trustees,  of all or any part of the Trust, and
to vest in such Person or Persons, in such capacity and for the benefit of the
Noteholders,  such title to the Indenture  Trust Estate,  or any part hereof,
and,  subject to the other provisions of this Section 6.10, such powers, duties,
obligations,  rights and trusts  as the  Indenture  Trustee  may  consider
necessary  or  desirable.  No co-trustee or separate trustee  hereunder shall be
required to meet the terms of eligibility  as a  successor  trustee  under
Section  6.11  and  no  notice  to Noteholders of the  appointment  of any
co-trustee or separate  trustee shall be required under Section 6.8.

(b) Every separate trustee and co-trustee shall, to the extent permitted by law,
be appointed and act subject to the following provisions and conditions:

     (i)        all rights, powers, duties and obligations conferred or imposed
                upon the Indenture Trustee shall be conferred or imposed upon
                and exercised or performed by the Indenture Trustee and such
                separate trustee or co-trustee jointly (it being understood that
                such separate trustee or co-trustee shall not be authorized to
                act separately without the Indenture Trustee joining in such
                act), except to the extent that under any law of any
                jurisdiction in which any particular act or acts are to be
                performed the Indenture Trustee shall be incompetent or
                unqualified to perform such act or acts, in which event such
                rights, powers, duties and obligations (including the holding of
                title to the Indenture Trust Estate or any portion thereof in
                any such jurisdiction) shall be exercised and performed singly
                by such separate trustee or co-trustee, but solely at the
                direction of the Indenture Trustee;

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

     (iii)      the Indenture Trustee may at any time accept the resignation of
                or remove any separate trustee or co-trustee.

(c) Any notice, request or other writing given to the Indenture Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  trustee or co-trustee shall refer to this Indenture and the conditions
of this Article VI. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred,  shall be vested with the estates or property specified in
its  instrument of  appointment,  either  jointly with the Indenture  Trustee or
separately,  as may be provided  therein,  subject to all the provisions of this
Indenture,  specifically including every provision of this Indenture relating to
the conduct of,  affecting  the liability  of, or affording  protection  to, the
Indenture  Trustee.  Every such  instrument  shall be filed  with the  Indenture
Trustee.

(d) Any separate  trustee or co-trustee may at any time constitute the Indenture
Trustee  its agent or  attorney-in-fact  with full power and  authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Indenture Trustee,  to the extent permitted by law, without the appointment of a
new or successor trustee.

SECTION 6.11 Eligibility; Disqualification. (a) The Indenture Trustee shall at
all times satisfy the requirements of TIA Section 310(a).  The Indenture Trustee
or its parent shall have a combined capital and surplus of at least  $50,000,000
as set forth in its most recent published annual report of condition and shall
have a long-term  debt rating of investment grade by each of the Rating Agencies
or shall  otherwise be  acceptable  to each of the Rating  Agencies.  The
Indenture Trustee shall comply with TIA Section 310(b).

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

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

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


<PAGE>


                                   ARTICLE VII

                         NOTEHOLDERS' LISTS AND REPORTS

SECTION 7.1 Issuer  To  Furnish  Indenture  Trustee  Names  and  Addresses  of
Noteholders. The Issuer shall furnish or cause to be furnished to the Indenture
Trustee (a) not more than five (5) days after each Record Date, a list,  in such
form as the Indenture Trustee may reasonably require, of the names and addresses
of the  Noteholders  as of such  Record  Date and (b) at such other times as the
Indenture Trustee may request in writing,  within thirty (30) days after receipt
by the Issuer of any such  request,  a list of similar  form and content as of a
date not more  than ten (10)  days  prior to the time  such  list is  furnished;
provided,  however,  that  (i) so  long as the  Indenture  Trustee  is the  Note
Registrar,  no such list shall be required to be furnished and (ii) no such list
shall be required to be furnished  with  respect to  Noteholders  of  Book-Entry
Notes.

SECTION 7.2 Preservation  of Information; Communications to Noteholders. (a) The
Indenture  Trustee  shall  preserve,  in as  current  a  form  as is  reasonably
practicable,  the names and addresses of the  Noteholders  contained in the most
recent list  furnished to the  Indenture  Trustee as provided in Section 7.1 and
the names and addresses of Noteholders  received by the Indenture Trustee in its
capacity as Note Registrar. The Indenture Trustee may destroy any list furnished
to it as provided in such Section 7.1 upon receipt of a new list so furnished.

(b)  Noteholders  may  communicate  pursuant  to TIA  Section  312(b) with other
Noteholders  with  respect to their  rights  under this  Indenture  or under the
Notes.  Upon  receipt by the  Indenture  Trustee of any request by three or more
Noteholders or by one or more  Noteholders of Notes evidencing not less than 25%
of the Notes  Outstanding  to receive a copy of the current list of  Noteholders
(whether or not made  pursuant to TIA Section  312(b)),  the  Indenture  Trustee
shall   promptly   notify  the   Administrator   thereof  by  providing  to  the
Administrator  a copy of such  request  and a copy  of the  list of  Noteholders
produced in response thereto.

(c)        The Issuer, the Indenture Trustee and the Note Registrar shall have
the protection of TIA Section 312(c).

SECTION 7.3   Reports by Issuer .   (a) The Issuer shall:

     (i)          file with the  Indenture  Trustee,  within  fifteen  (15) days
                  after  the  Issuer  is  required  to file  the  same  with the
                  Commission,   copies  of  the  annual   reports   and  of  the
                  information,  documents  and other  reports (or copies of such
                  portions of any of the  foregoing as the  Commission  may from
                  time to time by  rules  and  regulations  prescribe)  that the
                  Issuer may be required to file with the Commission pursuant to
                  Section 13 or 15(d) of the Exchange Act;

     (ii)         file  with  the  Indenture   Trustee  and  the  Commission  in
                  accordance with the rules and regulations prescribed from time
                  to  time  by  the  Commission  such  additional   information,
                  documents and reports with respect to compliance by the Issuer
                  with the  conditions and covenants of this Indenture as may be
                  required from time to time by such rules and regulations; and

     (iii)        supply to the  Indenture  Trustee (and the  Indenture  Trustee
                  shall  transmit by mail to all  Noteholders  described  in TIA
                  Section 313(c)) such summaries of any  information,  documents
                  and  reports  required  to be filed by the Issuer  pursuant to
                  clauses (i) and (ii) of this  Section  7.3(a) and by rules and
                  regulations prescribed from time to time by the Commission.

(b)  Unless the Issuer otherwise determines, the fiscal year of the Issuer shall
correspond to the calendar year.

SECTION 7.4 Reports by Indenture Trustee. (a)If required by TIA Section  313(a),
within  sixty (60) days  after each May 15,  beginning  with May 15,  2000,  the
Indenture  Trustee  shall mail to each  Noteholder  as  required  by TIA Section
313(c) a brief  report  dated as of such date  that  complies  with TIA  Section
313(a). The Indenture Trustee also shall comply with TIA Section 313(b).

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

<PAGE>


                                  ARTICLE VIII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

SECTION 8.1 Collection of Money . Except as otherwise expressly provided herein,
the Indenture  Trustee may demand  payment or delivery of, and shall receive and
collect,  directly and without intervention or assistance of any fiscal agent or
other intermediary, all money and other property payable to or receivable by the
Indenture  Trustee  pursuant  to this  Indenture  and  the  Sale  and  Servicing
Agreement.  The Indenture  Trustee shall apply all such money  received by it as
provided  in this  Indenture  and the Sale and  Servicing  Agreement.  Except as
otherwise  expressly  provided in this  Indenture,  if any default occurs in the
making of any payment or performance  under any agreement or instrument  that is
part of the Indenture Trust Estate,  the Indenture  Trustee may take such action
as may be  appropriate  to enforce such payment or  performance,  including  the
institution and prosecution of appropriate Proceedings. Any such action shall be
without prejudice to any right to claim a Default or Event of Default under this
Indenture and any right to proceed thereafter as provided in Article V.

SECTION 8.2 Trust Accounts and Payahead  Account. (a) On or prior to the Closing
Date,  the Issuer shall cause the  Servicer to establish  and maintain the Trust
Accounts  and the  Payahead  Account as provided in Sections  4.1 and 4.7 of the
Sale and Servicing Agreement.

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

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

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

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

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

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

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

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

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

     (viii)      eighth, to the Reserve Account, the amount, if any, required to
                 reinstate the amount in the Reserve Account up to the Specified
                 Reserve Balance;

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

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

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

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

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

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

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

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

     (v)          fifth,  to the  Noteholders  of the  Class A-5  Notes in
                  reduction  of principal until the principal amount of the
                  Outstanding Class A-5 Notes  has been paid in full;  provided
                  that if there are not sufficient funds available  to pay the
                  principal  amount of the  Outstanding Class A-5 Notes in full,
                  the amounts available shall be applied to the payment of
                  principal on the Class A-5 Notes on a pro rata basis;

     (vi)         sixth,  to the  Noteholders  of the  Class  B  Notes  in
                  reduction  of principal until the principal  amount of the
                  Outstanding Class B Notes has been paid in full; provided that
                  if there are not sufficient funds available to pay the
                  principal amount of the Outstanding Class B Notes in full, the
                  amounts  available  shall be applied  to the  payment of
                  principal on the Class B Notes on a pro rata basis;

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

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

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

SECTION 8.3  General Provisions Regarding Accounts. (a) So long as no Default or
Event of Default shall have occurred and be continuing,  all or a portion of the
funds in the  Collection  Account and the Payahead  Account shall be invested by
the  Qualified  Institution  or Qualified  Trust  Institution  maintaining  such
account  (which  initially  is the  Indenture  Trustee) at the  direction of the
Servicer  in  Permitted  Investments  as provided in Section 4.1 of the Sale and
Servicing  Agreement.  All income or other  gain (net of losses  and  investment
expenses) from  investments of monies deposited in the Collection  Account,  the
Payahead  Account and the Reserve  Account  shall be withdrawn by the  Indenture
Trustee  from such  accounts  (but only  under  the  circumstances  set forth in
Sections  4.5(b) and 4.7(c) in the Sale and  Servicing  Agreement in the case of
the Reserve  Account) and distributed as provided in Sections 4.1 and 4.7 of the
Sale and  Servicing  Agreement.  The  Servicer  shall not direct  the  Qualified
Institution or Qualified Trust Institution maintaining the Collection Account or
Payahead  Account to make any  investment of any funds or to sell any investment
held in any of the Trust  Accounts  unless the  security  interest  Granted  and
perfected in such account will  continue to be perfected in such  investment  or
the  proceeds  of such sale,  in either case  without any further  action by any
Person,  and, in connection  with any direction by the Servicer to make any such
investment  or sale, if requested by the  applicable  Qualified  Institution  or
Qualified  Trust  Institution,  the  Issuer  shall  deliver  to  such  Qualified
Institution or Qualified Trust Institution an Opinion of Counsel,  acceptable to
such Qualified Institution or Qualified Trust Institution, to such effect.

(b) Subject to Section  6.1(c),  the  Indenture  Trustee shall not in any way be
held liable by reason of any  insufficiency  in any of the Trust  Accounts or in
the  Payahead  Account  resulting  from  any  loss on any  Permitted  Investment
included  therein,  except for losses  attributable  to the Indenture  Trustee's
failure to make payments on such Permitted  Investments  issued by the Indenture
Trustee,  in its commercial capacity as principal obligor and not as trustee, in
accordance  with their terms. In addition,  the Indenture  Trustee shall have no
duty to monitor the activities of any Qualified  Institution or Qualified  Trust
Institution (unless such Qualified Institution or Qualified Trust Institution is
also the  Indenture  Trustee)  and shall not in any way be held  liable  for the
actions or inactions of any Qualified Institution or Qualified Trust Institution
(unless such Qualified  Institution or Qualified  Trust  Institution is also the
Indenture Trustee).

(c) If the Indenture  Trustee is the Qualified  Institution  or Qualified  Trust
Institution  maintaining the Collection  Account or the Payahead Account and (i)
the Servicer  shall have failed to give  investment  directions for any funds on
deposit in the  Collection  Account  or the  Payahead  Account to the  Indenture
Trustee by 11:00 a.m.  New York Time (or such other time as may be agreed by the
Issuer  and  the  Indenture   Trustee)  on  the  Business  Day  preceding   each
Distribution  Date,  (ii) to the  knowledge of a Trust  Officer of the Indenture
Trustee,  a Default or Event of Default  shall have  occurred and be  continuing
with  respect to the Notes but the Notes  shall not have been  declared  due and
payable  pursuant to Section 5.2 or (iii) the Notes shall have been declared due
and payable  following an Event of Default amounts  collected or receivable from
the Indenture  Trust Estate are being applied in accordance  with Section 5.4 as
if there  had not  been  such a  declaration,  then in each  case the  Indenture
Trustee shall, to the fullest extent  practicable,  invest and reinvest funds in
the Collection  Account and the Payahead Account,  as the case may be, in one or
more Permitted Investments described in clause (b) of the definition thereof.

SECTION 8.4 Release of Indenture Trust Estate. (a) Subject to the payment of its
fees and expenses  pursuant to Section 6.7, the Indenture  Trustee may, and when
required by the  provisions of this  Indenture  shall,  execute  instruments  to
release  property  from the lien of this  Indenture,  or  convey  the  Indenture
Trustee's interest in the same, in a manner and under circumstances that are not
inconsistent  with the  provisions of this  Indenture.  No party relying upon an
instrument  executed by the  Indenture  Trustee as provided in this Article VIII
shall be bound to ascertain the Indenture Trustee's authority,  inquire into the
satisfaction  of any  conditions  precedent  or see  to the  application  of any
monies.

(b) The Indenture  Trustee shall, at such time as there are no Notes Outstanding
and all sums due the Indenture Trustee pursuant to Section 6.7 have been paid in
full,  release any remaining  portion of the Indenture Trust Estate that secured
the Notes from the lien of this Indenture and release to the Issuer or any other
Person  entitled  thereto any funds then on deposit in the Trust  Accounts.  The
Indenture  Trustee  shall  release  property  from  the  lien of this  Indenture
pursuant  to  this  Section  8.4(b)  only  upon  receipt  of an  Issuer  Request
accompanied by an Officer's Certificate,  an Opinion of Counsel and (if required
by the TIA) Independent  Certificates in accordance with TIA Sections 314(c) and
314(d)(1) meeting the applicable requirements of Section 11.1.

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

SECTION 8.5 Opinion of Counsel. The  Indenture  Trustee shall receive at least
seven (7) days notice when  requested by the Issuer to take any action  pursuant
to Section 8.4(a),  accompanied by copies of any instruments  involved,  and the
Indenture  Trustee  shall also  require,  except in  connection  with any action
contemplated  by Section  8.4(c),  as a condition to such action,  an Opinion of
Counsel,  in form and substance  satisfactory to the Indenture Trustee,  stating
the legal effect of any such action,  outlining  the steps  required to complete
the same,  and concluding  that all  conditions  precedent to the taking of such
action have been complied with and such action will not materially and adversely
impair  the  security  for  the  Notes  or  the  rights  of the  Noteholders  in
contravention of the provisions of this Indenture;  provided, however, that such
Opinion of Counsel  shall not be  required  to express an opinion as to the fair
value of the  Indenture  Trust  Estate.  Counsel  rendering any such opinion may
rely,  without  independent  investigation,  on the accuracy and validity of any
certificate or other instrument delivered to the Indenture Trustee in connection
with any such action.


<PAGE>


                                   ARTICLE IX

                            SUPPLEMENTAL INDENTURES

SECTION 9.1 Supplemental Indentures Without Consent of Noteholders. (a) Without
the consent of the Noteholders but with prior notice to the Rating Agencies, the
Issuer and the Indenture  Trustee,  when  authorized by an Issuer Order,  at any
time and from time to time, may enter into one or more  indentures  supplemental
hereto (which shall conform to the  provisions of the Trust  Indenture Act as in
force  at the  date  of the  execution  thereof),  in form  satisfactory  to the
Indenture Trustee, for any of the following purposes:

(i)               to correct or amplify the  description  of any property at any
                  time  subject  to the lien of this  Indenture,  or  better  to
                  assure,  convey and  confirm  unto the  Indenture  Trustee any
                  property  subject or required to be  subjected  to the lien of
                  this  Indenture,  or to subject to the lien of this  Indenture
                  additional property;

(ii)              to evidence the succession,  in compliance with the applicable
                  provisions  hereof,  of another Person to the Issuer,  and the
                  assumption  by any  such  successor  of the  covenants  of the
                  Issuer herein and in the Notes contained;

(iii)             to add to the covenants of the Issuer, for the benefit of the
                  Noteholders, or to surrender any right or power herein
                  conferred upon the Issuer;

(iv)              to convey, transfer, assign, mortgage or pledge any property
                  to or with the Indenture Trustee;

(v)               to cure any ambiguity,  to correct or supplement any provision
                  herein  or  in  any   supplemental   indenture   that  may  be
                  inconsistent  with  any  other  provision  herein  or  in  any
                  supplemental  indenture or to make any other  provisions  with
                  respect to matters or questions  arising under this  Indenture
                  or  under  any  supplemental  indenture  which  shall  not  be
                  inconsistent  with the provisions of the  Indenture;  provided
                  that such action  shall not  materially  adversely  affect the
                  interests of the Noteholders;

(vi)              to evidence and provide for the acceptance of the  appointment
                  hereunder by a successor trustee with respect to the Notes and
                  to add to or change any of the provisions of this Indenture as
                  shall be necessary to  facilitate  the  administration  of the
                  trusts  hereunder  by more than one  trustee,  pursuant to the
                  requirements of Article VI; or

(vii)             to  modify,  eliminate  or  add  to  the  provisions  of  this
                  Indenture  to such extent as shall be  necessary to affect the
                  qualification  of this  Indenture  under  the TIA or under any
                  similar federal statute  hereafter  enacted and to add to this
                  Indenture such other  provisions as may be expressly  required
                  by the TIA.

                  The  Indenture  Trustee  is hereby  authorized  to join in the
execution of any such supplemental indenture and to make any further appropriate
agreements and stipulations that may be therein contained.
<PAGE>

(b) The Issuer and the Indenture  Trustee,  when  authorized by an Issuer Order,
may, also without the consent of any of the Noteholders but with prior notice to
the Rating Agencies,  enter into an indenture or indentures  supplemental hereto
for the  purpose  of adding  any  provisions  to, or  changing  in any manner or
eliminating  any of the  provisions  of, this  Indenture  or of modifying in any
manner (other than the modifications set forth in Section 9.2) the rights of the
Noteholders under this Indenture;  provided, however, that (i) such action shall
not, as  evidenced  by an Opinion of Counsel,  adversely  affect in any material
respect the interests of any Noteholder,  (ii) the Rating Agency Condition shall
have been satisfied with respect to such action and (iii) such action shall not,
as evidenced by an Opinion of Counsel,  cause the Issuer to be characterized for
federal or any then  Applicable  Tax State income tax purposes as an association
taxable as a corporation  or otherwise  have any material  adverse impact on the
federal  or  any  then  Applicable  Tax  State  income  taxation  of  any  Notes
Outstanding or outstanding Certificates or any Noteholder or Certificateholder.

SECTION 9.2  Supplemental  Indentures  with Consent of Noteholders. The Issuer
and the Indenture  Trustee,  when authorized by an Issuer Order,  also may, with
prior  notice to the Rating  Agencies,  enter into an  indenture  or  indentures
supplemental  hereto for the purpose of adding any provisions to, or changing in
any manner or eliminating  any of the provisions of, this Indenture or modifying
in any manner  the rights of the  Noteholders  under this  Indenture;  provided,
however,  that (i) the Rating Agency  Condition  shall have been  satisfied with
respect  to such  action and (ii) such  action  shall not,  as  evidenced  by an
Opinion of Counsel, cause the Issuer to be characterized for federal or any then
Applicable  Tax  State  income  tax  purposes  as an  association  taxable  as a
corporation or otherwise have any material  adverse impact on the federal or any
then  Applicable  Tax  State  income  taxation  of  any  Notes   Outstanding  or
outstanding  Certificates or any Noteholder or Certificateholder,  and (iii) (x)
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any  material  respect  the  interests  of any  Noteholder,  with  respect to
supplemental indentures relating to matters other than those specified in clause
(y) below or (y) the Noteholders of each Outstanding Note affected thereby shall
have consented thereto, with respect to any supplemental indenture which would:

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

                           (ii) change the Final Scheduled  Distribution Date or
                  the date of  payment of any  installment  of  principal  of or
                  interest on any Note, or reduce the principal  amount thereof,
                  the interest rate thereon or the Redemption Price with respect
                  thereto,  change the provisions of this Indenture  relating to
                  the application of collections on, or the proceeds of the sale
                  of, the  Indenture  Trust Estate to payment of principal of or
                  interest on the Notes,  or change any place of payment  where,
                  or the coin or  currency  in which,  any Note or the  interest
                  thereon is payable,  or impair the right to institute suit for
                  the enforcement of the provisions of this Indenture  requiring
                  the  application of funds available  therefor,  as provided in
                  Article V, to the  payment of any such amount due on the Notes
                  on or after the  respective due dates thereof (or, in the case
                  of redemption, on or after the Redemption Date);

                           (iii) reduce the  percentage of the principal  amount
                  of the Notes  Outstanding or the Controlling  Note Class,  the
                  consent of the  Noteholders  of which is required for any such
                  supplemental  indenture,  or the consent of the Noteholders of
                  which is required  for any waiver of  compliance  with certain
                  provisions of this Indenture or certain  Defaults or Events of
                  Default hereunder and their consequences  provided for in this
                  Indenture;

                           (iv) modify or alter (x) the provisions of the
                  proviso to the definition of the term "Outstanding" or (y)
                  the definition of "Controlling Note Class";
<PAGE>

                           (v) reduce the percentage of the principal  amount of
                  the  Notes  Outstanding  or  of  the  Controlling  Note  Class
                  required to direct or consent to a sale or  liquidation by the
                  Indenture  Trustee of the Indenture  Trust Estate  pursuant to
                  Section 5.4 if the proceeds of such sale or liquidation  would
                  be  insufficient  to pay the principal  amount and accrued but
                  unpaid  interest  on the Notes  and/or  the  Certificates,  as
                  applicable;

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

                           (vii) modify any of the  provisions of this Indenture
                  in such manner as to affect the  calculation  of the amount of
                  any payment of interest  or  principal  due on any Note on any
                  Distribution  Date  (including  the  calculation of any of the
                  individual  components of such  calculation)  or to affect the
                  rights of the Noteholders to the benefit of any provisions for
                  the mandatory redemption of the Notes contained herein; or

                           (viii)  permit the creation of any lien ranking prior
                  to or on a parity with the lien of this Indenture with respect
                  to any  part of the  Indenture  Trust  Estate  or,  except  as
                  otherwise permitted or contemplated herein, terminate the lien
                  of this  Indenture on any such  collateral at any time subject
                  hereto or deprive any  Noteholder of the security  provided by
                  the lien of this Indenture.

The  Indenture  Trustee may in its  discretion  or upon receipt of an Opinion of
Counsel determine whether or not any Notes would be affected by any supplemental
indenture and any such determination shall be conclusive upon the Noteholders of
all  Notes,  whether  theretofore  or  thereafter  authenticated  and  delivered
hereunder.  The Indenture Trustee shall not be liable for any such determination
made in good faith.

                  It shall not be  necessary  for any Act of  Noteholders  under
this Section 9.2 to approve the  particular  form of any  proposed  supplemental
indenture,  but it shall be  sufficient  if such Act shall approve the substance
thereof.

                  Promptly  after the  execution by the Issuer and the Indenture
Trustee  of any  supplemental  indenture  pursuant  to  this  Section  9.2,  the
Indenture  Trustee  shall  mail to the  Noteholders  of the Notes to which  such
amendment or  supplemental  indenture  relates a notice setting forth in general
terms the substance of such supplemental indenture. Any failure of the Indenture
Trustee to mail such notice, or any defect therein,  shall not, however,  in any
way impair or affect the validity of any such supplemental indenture.

SECTION 9.3  Execution of Supplemental  Indentures. In executing, or permitting
the additional trusts created by, any supplemental  indenture  permitted by this
Article IX or the modification  thereby of the trusts created by this Indenture,
the Indenture Trustee shall be entitled to receive,  and subject to Sections 6.1
and 6.2, shall be fully protected in relying upon, an Opinion of Counsel stating
that the execution of such supplemental  indenture is authorized or permitted by
this Indenture and that all  conditions  precedent to the execution and delivery
of such supplemental  indenture have been satisfied.  The Indenture Trustee may,
but shall not be obligated to, enter into any such  supplemental  indenture that
affects the Indenture  Trustee's own rights,  duties,  liabilities or immunities
under this Indenture or otherwise.
<PAGE>

SECTION 9.4  Effect of  Supplemental  Indenture.    Upon the  execution  of any
supplemental  indenture pursuant to the provisions hereof,  this Indenture shall
be and shall be deemed to be modified and amended in accordance  therewith  with
respect to the Notes affected thereby, and the respective rights, limitations of
rights, obligations,  duties, liabilities and immunities under this Indenture of
the  Indenture  Trustee,  the Issuer and the  Noteholders  shall  thereafter  be
determined,  exercised  and enforced  hereunder  subject in all respects to such
modifications  and  amendments,  and all the  terms and  conditions  of any such
supplemental  indenture  shall  be and be  deemed  to be part of the  terms  and
conditions of this Indenture for any and all purposes.

SECTION 9.5   Conformity  with Trust  Indenture  Act.   Every  amendment of this
Indenture and every supplemental  indenture executed pursuant to this Article IX
shall conform to the  requirements  of the Trust Indenture Act as then in effect
so long as this Indenture shall then be qualified under the Trust Indenture Act.

SECTION 9.6  Reference in Notes to Supplemental Indentures. Notes authenticated
and delivered after the execution of any supplemental indenture pursuant to this
Article IX may, and if required by the Indenture  Trustee shall, bear a notation
in form approved by the Indenture  Trustee as to any matter provided for in such
supplemental  indenture.  If  the  Issuer  or the  Indenture  Trustee  shall  so
determine,  new Notes so modified as to conform, in the opinion of the Indenture
Trustee and the Issuer, to any such  supplemental  indenture may be prepared and
executed by the Issuer and  authenticated and delivered by the Indenture Trustee
in exchange for Outstanding Notes.



                                    ARTICLE X

                              REDEMPTION OF NOTES

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

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

SECTION 10.2 Form of  Redemption  Notice.  Notice of  redemption  under  Section
10.1(a) shall be given by the Indenture  Trustee by  first-class  mail,  postage
prepaid,  or by facsimile mailed or transmitted  promptly  following  receipt of
notice from the Issuer or Servicer  pursuant to Section  10.1(a),  but not later
than  thirty  (30)  days  prior  to the  applicable  Redemption  Date,  to  each
Noteholder  as of the  close  of  business  on the  Record  Date  preceding  the
applicable  Redemption  Date, at such  Noteholder's  address or facsimile number
appearing in the Note Register.

                  All notices of redemption shall state:

(i)               the Redemption Date;

(ii)              the Redemption Price;

(iii)             the place where such Notes are to be  surrendered  for payment
                  of the  Redemption  Price (which shall be the office or agency
                  of the Issuer to be  maintained  as provided in Section  3.2);
                  and

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

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

SECTION 10.3  Notes Payable on Redemption  Date. The Notes to be redeemed shall,
following  notice of  redemption  as  required  by Section  10.2 (in the case of
redemption pursuant to Section 10.1(a)), shall on the Redemption Date become due
and payable at the Redemption  Price and (unless the Issuer shall default in the
payment of the  Redemption  Price) no interest  shall  accrue on the  Redemption
Price for any period after the date to which accrued  interest is calculated for
purposes of calculating the Redemption Price.


                                   ARTICLE XI

                                 MISCELLANEOUS

SECTION 11.1 Compliance Certificates and Opinions, etc. (a) Upon any application
or request by the  Issuer to the Indenture Trustee to take any action  under any
provision of this Indenture,  the Issuer shall furnish to the Indenture  Trustee
(i) an Officer's  Certificate  stating that all  conditions  precedent,  if any,
provided  for in this  Indenture  relating  to the  proposed  action  have  been
complied  with,  (ii) an Opinion of Counsel  stating that in the opinion of such
counsel all such conditions precedent, if any, have been complied with and (iii)
(if  required by the TIA) an  Independent  Certificate  from a firm of certified
public  accountants  meeting the applicable  requirements  of this Section 11.1,
except  that,  in the case of any such  application  or  request as to which the
furnishing of such documents is  specifically  required by any provision of this
Indenture, no additional certificate or opinion need be furnished.

                  Every certificate or opinion with respect to compliance with a
condition or covenant provided for in this Indenture shall include:

                  (A) a statement  that each  signatory of such  certificate  or
         opinion has read or has caused to be read such  covenant  or  condition
         and the definitions herein relating thereto;

                  (B) a  brief  statement  as to the  nature  and  scope  of the
         examination  or  investigation  upon which the  statements  or opinions
         contained in such certificate or opinion are based;
<PAGE>

                  (C) a statement  that, in the opinion of each such  signatory,
         such  signatory  has  made  such  examination  or  investigation  as is
         necessary to enable such signatory to express an informed opinion as to
         whether or not such covenant or condition has been complied with; and

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

(b)    (i)     Prior  to the  deposit  of any  Collateral  or  other property or
               securities  with the  Indenture  Trustee that is to be made the
               basis for the  release  of any property  or  securities  subject
               to the lien of this Indenture,  the  Issuer  shall,  in  addition
               to any obligation imposed in Section 11.1(a) or elsewhere in this
               Indenture,  furnish to the Indenture  Trustee an Officer's
               Certificate   certifying  or  stating  the opinion of each person
               signing such certificate as to the  fair  value  (within  ninety
               (90)  days of such deposit)  to the Issuer of the  Collateral  or
               other property or securities to be so deposited.

       (ii)    Whenever the Issuer is required to furnish to the Indenture
               Trustee an Officer's Certificate certifying or stating the
               opinion of any signer thereof as to the matters described in
               clause (i) above, the Issuer shall also deliver to the Indenture
               Trustee an Independent Certificate as to the same matters, if the
               fair value to the Issuer of the securities to be so deposited and
               of all other such securities made the basis of any such
               withdrawal or release since the commencement of the then-current
               fiscal year of the Issuer, as set forth in the certificates
               delivered pursuant to clause (i) above and this clause (ii), is
               ten  percent (10%) or more of the principal amount of the Notes
               Outstanding, but such a certificate need not be furnished with
               respect to any securities so deposited, if the fair value thereof
               to the Issuer as set forth in the related Officer's Certificate
               is less than $25,000 or less than one percent (1%) of the
               principal amount of the Notes Outstanding.

       (iii)   Whenever any property or  securities  are to be released  from
               the lien of this  Indenture,  the Issuer shall also furnish to
               the Indenture Trustee an Officer's  Certificate  certifying or
               stating the opinion of each person signing such certificate as
               to the fair value (within ninety (90) days of such release) of
               the property or securities proposed to be released and stating
               that in the opinion of such person the  proposed  release will
               not impair the security under this Indenture in  contravention
               of the provisions hereof.

       (iv)    Whenever the Issuer is required to furnish to the Indenture
               Trustee an Officer's Certificate certifying or stating the
               opinion of any signer thereof as to the matters described in
               clause (iii) above, the Issuer shall also furnish to the
               Indenture Trustee an Independent Certificate as to the same
               matters if the fair value of the property or securities and of
               all other property, other than property as contemplated by clause
              (v) below or securities released from the lien of this Indenture
              since the commencement of the then-current calendar year, as set
              forth in the certificates required by clause (iii) above and this
              clause (iv), equals ten percent (10%) or more of the principal
              amount of the Notes Outstanding, but such certificate need not be
              furnished in the case of any release of property or securities if
              the fair value thereof as set forth in the related Officer's
              Certificate is less than $25,000 or less than one percent (1%) of
              the principal amount of the Notes Outstanding.
<PAGE>

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


SECTION 11.2 Form of Documents Delivered to Indenture Trustee. (a) In any case
where several matters are required to be certified  by, or covered by an opinion
of, any specified Person, it is not necessary that all such matters be certified
by, or covered by the opinion of, only one such Person, or that they be so
certified or  covered by only one  document,  but one such  Person may  certify
or give an opinion  with  respect to some  matters and one or more other such
Persons as to other  matters,  and any such  Person may  certify or give an
opinion as to such matters in one or several documents.

(b) Any  certificate  or opinion of an  Authorized  Officer of the Issuer may be
based, insofar as it relates to legal matters, upon a certificate or opinion of,
or representations by, counsel, unless such officer knows, or in the exercise of
reasonable care should know, that the certificate or opinion or  representations
with respect to the matters upon which such officer's  certificate or opinion is
based are erroneous. Any such certificate of an Authorized Officer or opinion of
counsel  may  be  based,  insofar  as it  relates  to  factual  matters,  upon a
certificate or opinion of, or representations  by, an officer or officers of the
Servicer,  the  Seller,  the  Administrator  or the  Issuer,  stating  that  the
information  with respect to such factual  matters is in the  possession  of the
Servicer,  the Seller,  the  Administrator or the Issuer,  or in the exercise of
reasonable care should know, that the certificate or opinion or  representations
with respect to such matters are erroneous.

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

(d)  Whenever  in  this  Indenture,   in  connection  with  any  application  or
certificate or report to the Indenture  Trustee,  it is provided that the Issuer
shall  deliver any document as a condition of the granting of such  application,
or as evidence of the Issuer's  compliance with any term hereof,  it is intended
that the truth and accuracy,  at the time of the granting of such application or
at the effective date of such certificate or report (as the case may be), of the
facts and  opinions  stated in such  document  shall in such case be  conditions
precedent to the right of the Issuer to have such application  granted or to the
sufficiency of such certificate or report. The foregoing shall not, however,  be
construed  to affect the  Indenture  Trustee's  right to rely upon the truth and
accuracy of any statement or opinion  contained in any such document as provided
in Article VI.

SECTION 11.3 Acts of Noteholders. (a) Any request, demand, authorization,
direction, notice,  consent,  waiver or other action provided by this Indenture
to be given or  taken  by  Noteholders  may be  embodied  in and  evidenced  by
one or more instruments of substantially similar tenor signed by such
Noteholders in person or by agents duly appointed in writing; and except as
herein otherwise expressly provided such action shall become effective when such
instrument or instruments are  delivered  to the Indenture Trustee,  and,  where
it is hereby  expressly required, to the Issuer. Such instrument or instruments
(and the action embodied herein and evidenced  thereby) are herein sometimes
referred to as the "Act" of the Noteholders  signing such  instrument or
instruments.  Proof of execution of any  such  instrument  or of a  writing
appointing  any  such  agent  shall  be sufficient  for any  purpose of this
Indenture  and  (subject  to Section 6.1) conclusive  in favor of the  Indenture
Trustee and the  Issuer,  if made in the manner provided in this Section 11.3.
<PAGE>

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

(c) The ownership of Notes shall be proved by the Note Register.

(d) Any request, demand,  authorization,  direction,  notice, consent, waiver or
other action by the  Noteholder of any Notes shall bind the  Noteholder of every
Note issued  upon the  registration  thereof or in exchange  therefor or in lieu
thereof,  in respect of  anything  done,  omitted or  suffered to be done by the
Indenture Trustee or the Issuer in reliance thereon,  whether or not notation of
such action is made upon such Note.

SECTION 11.4 Notices,  etc., to Indenture Trustee,  Issuer and Rating Agencies.
Any request, demand, authorization, direction, notice, consent, waiver or Act of
Noteholders or other documents  provided or permitted by this Indenture shall be
in  writing  and if such  request,  demand,  authorization,  direction,  notice,
consent,  waiver or Act of Noteholders is to be made upon, given or furnished to
or filed with:

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

(ii)              the Issuer by the Indenture Trustee or by any Noteholder shall
                  be sufficient  for every  purpose  hereunder if in writing and
                  mailed  first-class,  postage prepaid to the Issuer  addressed
                  to: Ford Credit Auto Owner Trust  2000-A,  in care of The Bank
                  of New York, 101 Barclay Street,  Floor 12 East, New York, New
                  York, 10256, Attention: Asset-Backed Finance Unit, with a copy
                  to the Administrator at The American Road, Dearborn,  Michigan
                  48121,   Attention:   Secretary,   or  at  any  other  address
                  previously  furnished in writing to the  Indenture  Trustee by
                  the Issuer or the  Administrator.  The Issuer  shall  promptly
                  transmit any notice received by it from the Noteholders to the
                  Indenture Trustee.

                  Notices  required  to be given to the Rating  Agencies  by the
Issuer,  the  Indenture  Trustee  or the  Owner  Trustee  shall  be in  writing,
personally  delivered,  telecopied or mailed by certified  mail,  return receipt
requested,  to (i) in the case of Moody's,  at the  following  address:  Moody's
Investors Service, Inc., ABS Monitoring Department,  99 Church Street, New York,
New York 10007,  (ii) in case of Standard & Poor's,  at the  following  address:
Standard & Poor's Ratings Services,  55 Water Street,  40th Floor, New York, New
York 10041,  Attention:  Asset Backed  Surveillance  Department and (iii) in the
case of Fitch, at the following address: Fitch IBCA, Inc., 1 State Street Plaza,
New York, New York 10004, Attention: Asset Backed Surveillance.

SECTION 11.5 Notices to Noteholders; Waiver. (a) Where this Indenture provides
for notice to  Noteholders of any event, such notice shall be sufficiently given
(unless  otherwise  herein  expressly   provided)  if  in  writing  and  mailed,
first-class,  postage prepaid to each Noteholder  affected by such event, at his
address as it appears on the Note Register,  not later than the latest date, and
not earlier than the earliest date, prescribed for the giving of such notice. In
any case where notice to  Noteholders  is given by mail,  neither the failure to
mail  such  notice  nor any  defect in any  notice  so mailed to any  particular
Noteholder  shall  affect the  sufficiency  of such notice with respect to other
Noteholders,  and any notice that is mailed in the manner herein  provided shall
conclusively be presumed to have been duly given.

(b) Where this Indenture  provides for notice in any manner,  such notice may be
waived in writing by any Person  entitled to receive such notice,  either before
or after the event,  and such waiver  shall be the  equivalent  of such  notice.
Waivers of notice by Noteholders  shall be filed with the Indenture  Trustee but
such filing  shall not be a condition  precedent  to the  validity of any action
taken in reliance upon such a waiver.
<PAGE>

(c) In case, by reason of the  suspension of regular mail service as a result of
a strike,  work stoppage or similar  activity,  it shall be  impractical to mail
notice of any event to  Noteholders  when such  notice is  required  to be given
pursuant  to any  provision  of this  Indenture,  then any manner of giving such
notice as shall be satisfactory to the Indenture Trustee shall be deemed to be a
sufficient giving of such notice.

(d) Where this Indenture provides for notice to the Rating Agencies,  failure to
give such  notice  shall not  affect  any other  rights or  obligations  created
hereunder, and shall not under any circumstance constitute a Default or Event of
Default.

SECTION 11.6  Alternate  Payment and Notice  Provisions.  Notwithstanding  any
provision of this Indenture or any of the Notes to the contrary,  the Issuer may
enter into any agreement with any Noteholder  providing for a method of payment,
or notice by the Indenture  Trustee or any Note Paying Agent to such Noteholder,
that is  different  from the methods  provided  for in this  Indenture  for such
payments or notices. The Issuer shall furnish to the Indenture Trustee a copy of
each such  agreement and the Indenture  Trustee shall cause  payments to be made
and notices to be given in accordance with such agreements.

SECTION 11.7 Conflict with Trust Indenture Act . If any provision hereof limits,
qualifies or conflicts with another  provision hereof that is required or deemed
to be included in this Indenture by any of the provisions of the Trust Indenture
Act, such required or deemed provision shall control.

                  The  provisions  of TIA  Sections  310 through 317 that impose
duties on any Person  (including the provisions  automatically  deemed  included
herein unless  expressly  excluded by this  Indenture)  are a part of and govern
this Indenture, whether or not physically contained herein.

SECTION 11.8 Effect of Headings and Table of Contents . The Article and Section
headings herein and the Table of Contents are for convenience only and shall not
affect the construction hereof.

SECTION 11.9 Successors  and Assigns . All  covenants  and  agreements  in this
Indenture  and the Notes by the Issuer  shall bind its  successors  and assigns,
whether so expressed or not. All  agreements  of the  Indenture  Trustee in this
Indenture shall bind its successors, co-trustees and agents.

SECTION  11.10 Separability. In case any provision in this  Indenture or in the
Notes shall be invalid,  illegal or unenforceable,  the validity,  legality, and
enforceability  of the remaining  provisions shall not in any way be affected or
impaired thereby.

SECTION  11.11 Benefits of Indenture. Nothing in this Indenture or in the Notes,
express or implied,  shall give to any Person, other than the parties hereto and
their successors  hereunder,  and the  Noteholders,  and any other party secured
hereunder,  and any other Person with an  ownership  interest in any part of the
Indenture Trust Estate,  any benefit or any legal or equitable right,  remedy or
claim under this Indenture.

SECTION 11.12 Legal Holidays. In any case where the date on which any payment is
due shall not be a Business Day, then  (notwithstanding  any other  provision of
the Notes or this  Indenture)  payment need not be made on such date, but may be
made on the next  succeeding  Business  Day with the same force and effect as if
made on the date on which  nominally  due, and no interest  shall accrue for the
period from and after any such nominal date.

SECTION 11.13 Governing Law . This  Indenture  shall be construed in accordance
with the laws of the State of New York, without reference to its conflict of law
provisions.

SECTION  11.14 Counterparts  . This  Indenture may be executed in any number of
counterparts,  each of which so executed shall be deemed to be an original,  but
all such counterparts shall together constitute but one and the same instrument.
<PAGE>

SECTION 11.15 Recording of Indenture . If this Indenture is subject to recording
in any appropriate public recording offices, such recording is to be effected by
the Issuer and at its expense accompanied by an Opinion of Counsel (which may be
counsel to the Indenture Trustee or any other counsel  reasonably  acceptable to
the Indenture Trustee) to the effect that such recording is necessary either for
the protection of the  Noteholders or any other Person secured  hereunder or for
the  enforcement of any right or remedy  granted to the Indenture  Trustee under
this Indenture.

SECTION  11.16  Trust  Obligation  . No  recourse  may  be  taken,  directly  or
indirectly,  with respect to the obligations of the Issuer, the Owner Trustee or
the Indenture Trustee on the Notes or under this Indenture or any certificate or
other  writing  delivered in connection  herewith or therewith,  against (i) the
Indenture Trustee or the Owner Trustee in their individual capacities,  (ii) any
owner of a  beneficial  interest  in the  Issuer  or (iii) any  partner,  owner,
beneficiary,  agent,  officer,  director,  employee  or agent  of the  Indenture
Trustee or the Owner  Trustee in their  individual  capacities,  any holder of a
beneficial interest in the Issuer, the Owner Trustee or the Indenture Trustee or
of any  successor  or assign of the  Indenture  Trustee or the Owner  Trustee in
their individual capacities, except as any such Person may have expressly agreed
(it being  understood  that the Indenture  Trustee and the Owner Trustee have no
such  obligations  in their  individual  capacities),  and except  that any such
partner,  owner or beneficiary  shall be fully liable, to the extent provided by
applicable  law,  for  any  unpaid   consideration  for  stock,  unpaid  capital
contribution or failure to pay any installment or call owing to such entity. For
all purposes of this Indenture,  in the performance of any duties or obligations
of the Issuer hereunder,  the Owner Trustee shall be subject to, and entitled to
the  benefits  of, the terms and  provisions  of Article VI, VII and VIII of the
Trust Agreement.

SECTION 11.17 No  Petition  . The  Indenture  Trustee,  by  entering  into this
Indenture,  and each  Noteholder  or Note Owner,  by accepting a Note or, in the
case of a Note Owner, a beneficial interest in a Note, hereby covenant and agree
that they will not at any time institute against the Seller, the General Partner
or the  Issuer,  or join in any  institution  against  the  Seller,  the General
Partner  or  the  Issuer  of,  any  bankruptcy,   reorganization,   arrangement,
insolvency or liquidation  proceedings,  or other  proceedings  under any United
States  federal  or State  bankruptcy  or  similar  law in  connection  with any
obligations  relating  to the Notes,  this  Indenture  or any of the other Basic
Documents.

SECTION 11.18 Inspection . The Issuer agrees that, with reasonable prior notice,
it will permit any representative of the Indenture Trustee,  during the Issuer's
normal business hours, to examine all the books of account, records, reports and
other papers of the Issuer, to make copies and extracts therefrom, to cause such
books to be audited by Independent certified public accountants,  and to discuss
the  Issuer's  affairs,  finances  and  accounts  with  the  Issuer's  officers,
employees, and Independent certified public accountants,  all at such reasonable
times and as often as may be reasonably  requested.  The Indenture Trustee shall
and shall cause its  representatives  to hold in confidence all such information
except to the  extent  disclosure  may be  required  by law (and all  reasonable
applications for confidential treatment are unavailing) and except to the extent
that the Indenture  Trustee may  reasonably  determine  that such  disclosure is
consistent with its obligations hereunder.


<PAGE>

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

                                 FORD CREDIT AUTO OWNER TRUST 2000-A

                                 By:     THE BANK OF NEW YORK,
                                         not in its individual capacity but
                                         solely as Owner Trustee of Ford Credit
                                         Auto Owner Trust 2000-A

                                 By: /s/ Mauro Pallandino

                                 Name:    Mauro Pallandino
                                 Title:   Vice President

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

                                 By: /s/ Michael A. Smith

                                 Name:         Michael A. Smith
                                 Title:        Vice President



<PAGE>


                                                                     EXHIBIT A-1
                            [FORM OF CLASS A-1 NOTE]

UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY
TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE ISSUER OR ITS AGENT FOR
REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED IS REGISTERED
IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE  OF DTC (AND ANY  PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH OTHER
ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC),  ANY TRANSFER,
PLEDGE  OR OTHER  USE  HEREOF  FOR  VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  INASMUCH AS THE REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN INTEREST
HEREIN.

THE  PRINCIPAL  OF THIS NOTE IS PAYABLE  IN  INSTALLMENTS  AS SET FORTH  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  PRINCIPAL  AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

THIS NOTE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933 PURSUANT TO
THE EXEMPTION FROM REGISTRATION SET FORTH IN SECTION 3(a)(3) THEREOF.

REGISTERED                                                         $155,000,000

No. R-[  ]                                                  CUSIP NO. 34527RDE0


                       FORD CREDIT AUTO OWNER TRUST 2000-A

                       CLASS A-1 6.035% ASSET BACKED NOTES

                  Ford  Credit  Auto  Owner  Trust  2000-A,   a  business  trust
organized and existing under the laws of the State of Delaware  (herein referred
to as the "Issuer"),  for value received,  hereby promises to pay to CEDE & CO.,
or registered  assigns,  the principal sum of ONE HUNDRED AND FIFTY FIVE MILLION
DOLLARS  payable on each  Distribution  Date in an amount equal to the aggregate
amount,  if any, payable to Noteholders of Class A-1 Notes on such  Distribution
Date from the  Principal  Distribution  Account in respect of  principal  on the
Class A-1 Notes  pursuant to Section 3.1 of the  Indenture  dated as of March 1,
2000 (as from time to time amended,  supplemented  or otherwise  modified and in
effect, the "Indenture"), between the Issuer and The Chase Manhattan Bank, a New
York  corporation,  as  Indenture  Trustee  (in  such  capacity  the  "Indenture
Trustee");  provided,  however,  that the entire unpaid principal amount of this
Note shall be due and payable on the July 2000 Distribution Date (the "Class A-1
Final  Scheduled  Distribution  Date").  Capitalized  terms used but not defined
herein are defined in Article I of the  Indenture,  which also contains rules as
to construction that shall be applicable herein.
<PAGE>

                  The  Issuer  shall pay  interest  on this Note at the rate per
annum shown above on each  Distribution Date until the principal of this Note is
paid or made  available  for  payment,  on the  principal  amount  of this  Note
outstanding  on the  preceding  Distribution  Date (after  giving  effect to all
payments of  principal  made on the  preceding  Distribution  Date),  subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on this
Note will accrue for each  Distribution  Date from and  including  the  previous
Distribution  Date on which  interest  has  been  paid  (or,  in the case of the
initial  Distribution  Date,  from  the  Closing  Date)  to but  excluding  such
Distribution Date. Interest will be computed on the basis of actual days elapsed
and a 360-day year. Such principal of and interest on this Note shall be paid in
the manner specified on the reverse hereof.

                  The principal of and interest on this Note are payable in such
coin or  currency  of the United  States of America as at the time of payment is
legal tender for payment of public and private  debts.  All payments made by the
Issuer  with  respect to this Note shall be applied  first to  interest  due and
payable on this Note as provided above and then to the unpaid  principal of this
Note.

                  Reference is made to the further  provisions  of this Note set
forth on the reverse  hereof,  which shall have the same effect as though  fully
set forth on the face of this Note.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Indenture  Trustee whose name appears below by manual signature,
this Note shall not be entitled to any benefit under the  Indenture  referred to
on the reverse hereof, or be valid or obligatory for any purpose.

               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]



<PAGE>


                  IN WITNESS  WHEREOF,  the Issuer has caused this instrument to
be signed,  manually or in facsimile,  by its Authorized Officer, as of the date
set forth below.

Date: March 23, 2000

                                 FORD CREDIT AUTO OWNER TRUST 2000-A

                                 By:     THE BANK OF NEW YORK,
                                         not in its individual capacity but
                                         solely as Owner Trustee of Ford Credit
                                         Auto Owner Trust 2000-A



                                 By:
                                         Authorized Officer

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

Date: March 23, 2000

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

                                 By:
                                         Authorized Officer


<PAGE>


                                [REVERSE OF NOTE]

                  This  Note is one of a duly  authorized  issue of Notes of the
Issuer,  designated  as its Class A-1 6.035%  Asset Backed Notes (the "Class A-1
Notes")  which,  together with the Issuer's  Class A-2 6.217% Asset Backed Notes
(the  "Class A-2  Notes"),  Class A-3 6.82% Asset  Backed  Notes (the "Class A-3
Notes"),  Class A-4 7.09% Asset Backed Notes (the "Class A-4 Notes"),  Class A-5
7.19% Asset Backed Notes (the "Class A-5 Notes" and, together with the Class A-1
Notes,  the Class A-2 Notes,  the Class A-3 Notes and the Class A-4  Notes,  the
"Class A Notes") and Class B 7.37% Asset  Backed Notes (the "Class B Notes" and,
together with the Class A Notes,  the "Notes"),  are issued under the Indenture,
to which Indenture and all indentures  supplemental  thereto reference is hereby
made for a statement of the respective rights and obligations  thereunder of the
Issuer, the Indenture Trustee and the Noteholders.  The Notes are subject to all
terms of the Indenture.

                  The  Class  A-1  Notes  are and will be  equally  and  ratably
secured by the  collateral  pledged as  security  therefor  as  provided  in the
Indenture.  The Class A-1 Notes are  senior in right of payment to the Class A-2
Notes,  the Class A-3 Notes,  the Class A-4  Notes,  the Class A-5 Notes and the
Class B Notes, each as and to the extent provided in the Indenture.

                  Principal  of the  Class  A-1 Notes  will be  payable  on each
Distribution Date in an amount described on the face hereof. "Distribution Date"
means the  fifteenth  day of each  month,  or, if any such day is not a Business
Day, the next succeeding Business Day, commencing April 15, 2000.

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

                  Payments of interest on this Note on each  Distribution  Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this  Note,  shall be made to the  Person  whose name  appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the Note
Register as of the close of business on each Record Date either by wire transfer
in immediately  available  funds, to the account of such Noteholder at a bank or
other entity having appropriate  facilities  therefor,  if such Noteholder shall
have provided to the Note Registrar  appropriate  written  instructions at least
five (5) Business  Days prior to such  Distribution  Date and such  Noteholder's
Notes in the aggregate evidence a denomination of not less than $1,000,000,  or,
if not, by check mailed first-class  postage prepaid to such Person's address as
it appears on the Note  Register  on such Record  Date;  provided  that,  unless
Definitive  Notes  have  been  issued  to Note  Owners,  with  respect  to Notes
registered on the Record Date in the name of the nominee of the Clearing  Agency
(initially,  such  nominee  to be  Cede &  Co.),  payments  will be made by wire
transfer  in  immediately  available  funds to the  account  designated  by such
nominee.  Such  payments  will be  made  without  requiring  that  this  Note be
submitted for notation of payment. Any reduction in the principal amount of this
Note (or any one or more Predecessor Notes) effected by any payments made on any
Distribution Date shall be binding upon all future  Noteholders of this Note and
of any Note  issued  upon the  registration  of  transfer  hereof or in exchange
hereof or in lieu hereof,  whether or not noted hereon. If funds are expected to
be  available,  as  provided in the  Indenture,  for payment in full of the then
remaining unpaid principal amount of this Note on a Distribution  Date, then the
Indenture Trustee,  in the name of and on behalf of the Issuer,  will notify the
Person who was the Registered  Noteholder hereof as of the Record Date preceding
such  Distribution  Date by notice mailed or transmitted  by facsimile  prior to
such  Distribution  Date,  and the amount then due and payable  shall be payable
only upon  presentation  and surrender of this Note at the  Indenture  Trustee's
principal  Corporate  Trust Office or at the office of the  Indenture  Trustee's
agent appointed for such purposes located in The City of New York.
<PAGE>

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

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

                  As  provided  in  the   Indenture,   and  subject  to  certain
limitations  set forth  therein,  the transfer of this Note may be registered on
the Note Register upon  surrender of this Note for  registration  of transfer at
the office or agency  designated by the Issuer  pursuant to the Indenture,  duly
endorsed  by,  or  accompanied  by a  written  instrument  of  transfer  in form
satisfactory to the Indenture Trustee duly executed by, the Noteholder hereof or
such  Noteholder's  attorney  duly  authorized in writing,  with such  signature
guaranteed by an "eligible  guarantor  institution"  meeting the requirements of
the Note  Registrar,  and  thereupon  one or more new Notes of the same Class in
authorized  denominations  and in the same  aggregate  principal  amount will be
issued to the designated  transferee or  transferees.  No service charge will be
charged for any  registration  of  transfer  or  exchange of this Note,  but the
transferor  may be  required to pay a sum  sufficient  to cover any tax or other
governmental charge that may be imposed in connection with any such registration
of transfer or exchange.

                  Each Noteholder or Note Owner, by its acceptance of a Note or,
in the case of a Note Owner,  a  beneficial  interest in a Note,  covenants  and
agrees that no recourse may be taken,  directly or  indirectly,  with respect to
the obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any  certificate  or other writing  delivered in
connection  therewith,  against (i) the Indenture  Trustee or the Owner Trustee,
each in its individual capacity,  (ii) any owner of a beneficial interest in the
Issuer or (iii) any partner,  owner,  beneficiary,  agent, officer,  director or
employee of the Indenture  Trustee or the Owner Trustee,  each in its individual
capacity,  any holder of a beneficial  interest in the Issuer, the Owner Trustee
or the Indenture  Trustee or of any successor or assign of the Indenture Trustee
or the Owner Trustee, each in its individual capacity, except as any such Person
may have expressly agreed and except that any such partner, owner or beneficiary
shall be fully liable,  to the extent provided by applicable law, for any unpaid
consideration for stock,  unpaid capital  contribution for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.

                  Each  Noteholder or Note Owner, by acceptance of a Note or, in
the case of a Note Owner, a beneficial interest in a Note,  covenants and agrees
by accepting  the benefits of the Indenture  that such  Noteholder or Note Owner
will not at any time institute  against the Seller,  the General  Partner or the
Issuer,  or join in any institution  against the Seller,  the General Partner or
the  Issuer of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation  proceedings  under any United States federal or State bankruptcy or
similar  law in  connection  with any  obligations  relating  to the Notes,  the
Indenture or the other Basic Documents.

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

                  Prior to the due presentment  for  registration of transfer of
this Note, the Issuer,  the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the Person in whose name this Note (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof for all  purposes,  whether or not this Note be
overdue,  and none of the Issuer,  the Indenture Trustee or any such agent shall
be affected by notice to the contrary.

                  The Indenture permits (with certain  exceptions  requiring the
consent of all  Noteholders  adversely  affected) the  amendment  thereof by the
Issuer and the Indenture Trustee without the consent of the Noteholders provided
certain  conditions  are  satisfied.  The  Indenture  also  contains  provisions
permitting the  Noteholders  of Notes  evidencing  specified  percentages of the
principal  amount of the Notes  Outstanding or of the Controlling Note Class, on
behalf of all  Noteholders,  to waive  compliance  by the  Issuer  with  certain
provisions of the  Indenture  and certain past defaults  under the Indenture and
their  consequences.  Any such consent or waiver by the  Noteholder of this Note
(or any one or more Predecessor Notes) shall be conclusive and binding upon such
Noteholder  and upon all future  Noteholders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note.

                  The  term  "Issuer",  as  used  in  this  Note,  includes  any
successor to the Issuer under the Indenture.

                  The  Issuer  is  permitted  by the  Indenture,  under  certain
circumstances,  to merge or consolidate,  subject to the rights of the Indenture
Trustee and the Noteholders under the Indenture.

                  The   Notes  are   issuable   only  in   registered   form  in
denominations  as  provided  in the  Indenture,  subject to certain  limitations
therein set forth.

                  This  Note  and  the  Indenture  shall  be  governed  by,  and
construed  in  accordance  with  the  laws of the  State  of New  York,  without
reference to its conflicts of law provisions.

                  No reference herein to the Indenture, and no provision of this
Note or of the  Indenture,  shall alter or impair the  obligation of the Issuer,
which is absolute  and  unconditional,  to pay the  principal of and interest on
this  Note at the  times,  place and rate,  and in the coin or  currency  herein
prescribed.

                  Anything  herein to the  contrary  notwithstanding,  except as
expressly provided in the Basic Documents,  none of The Chase Manhattan Bank, in
its individual capacity,  The Bank of New York, in its individual capacity,  any
owner  of a  beneficial  interest  in the  Issuer,  or any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal or of interest on this Note or performance  of, or
omission to  perform,  any of the  covenants,  obligations  or  indemnifications
contained in the  Indenture.  The  Noteholder  of this Note,  by his  acceptance
hereof, agrees that, except as expressly provided in the Basic Documents, in the
case of an Event of Default under the Indenture,  the  Noteholder  shall have no
claim against any of the foregoing for any deficiency,  loss or claim therefrom;
provided,  however,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.


<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:



                  FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and
transfers unto:

- -------------------------------------------------------------------------------
                      (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and appoints  _________________,  attorney,  to transfer  said Note on the books
kept for registration thereof, with full power of substitution in the premises.

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

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



         */       NOTICE:  The signature to this assignment must correspond with
                  the name of the registered  owner as it appears on the face of
                  the  within  Note in  every  particular,  without  alteration,
                  enlargement  or any change  whatever.  Such  signature must be
                  guaranteed by an "eligible guarantor  institution" meeting the
                  requirements of the Note Registrar.


<PAGE>

                                                                 EXHIBIT A-2
                            [FORM OF CLASS A-2 NOTE]

UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY
TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE ISSUER OR ITS AGENT FOR
REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED IS REGISTERED
IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE  OF DTC (AND ANY  PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH OTHER
ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC),  ANY TRANSFER,
PLEDGE  OR OTHER  USE  HEREOF  FOR  VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  INASMUCH AS THE REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN INTEREST
HEREIN.

THE  PRINCIPAL  OF THIS NOTE IS PAYABLE  IN  INSTALLMENTS  AS SET FORTH  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  PRINCIPAL  AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

THIS NOTE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933 PURSUANT TO
THE EXEMPTION FROM REGISTRATION SET FORTH IN SECTION 3(a)(3) THEREOF.

REGISTERED                                                         $377,000,000

No. R-[ ]                                                   CUSIP NO. 34527RDF7


                       FORD CREDIT AUTO OWNER TRUST 2000-A

                       CLASS A-2 6.217% ASSET BACKED NOTES

                  Ford  Credit  Auto  Owner  Trust  2000-A,   a  business  trust
organized and existing under the laws of the State of Delaware  (herein referred
to as the "Issuer"),  for value received,  hereby promises to pay to CEDE & CO.,
or  registered  assigns,  the  principal  sum of THREE HUNDRED AND SEVENTY SEVEN
MILLION  DOLLARS  payable on each  Distribution  Date in an amount  equal to the
aggregate  amount,  if any,  payable to  Noteholders  of Class A-2 Notes on such
Distribution  Date  from  the  Principal  Distribution  Account  in  respect  of
principal on the Class A-2 Notes pursuant to Section 3.1 of the Indenture  dated
as of March 1, 2000 (as from time to time  amended,  supplemented  or  otherwise
modified  and in  effect,  the  "Indenture"),  between  the Issuer and The Chase
Manhattan Bank, a New York  corporation,  as Indenture Trustee (in such capacity
the "Indenture  Trustee");  provided,  however, that the entire unpaid principal
amount of this Note shall be due and payable on the December  2000  Distribution
Date (the "Class A-2 Final Scheduled Distribution Date"). Capitalized terms used
but not  defined  herein are defined in Article I of the  Indenture,  which also
contains rules as to construction that shall be applicable herein.

                  The  Issuer  shall pay  interest  on this Note at the rate per
annum shown above on each  Distribution Date until the principal of this Note is
paid or made  available  for  payment,  on the  principal  amount  of this  Note
outstanding  on the  preceding  Distribution  Date (after  giving  effect to all
payments of  principal  made on the  preceding  Distribution  Date),  subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on this
Note will accrue for each  Distribution  Date from and  including  the  previous
Distribution  Date on which  interest  has  been  paid  (or,  in the case of the
initial  Distribution  Date,  from  the  Closing  Date)  to but  excluding  such
Distribution Date. Interest will be computed on the basis of actual days elapsed
and a 360-day year. Such principal of and interest on this Note shall be paid in
the manner specified on the reverse hereof.

                  The principal of and interest on this Note are payable in such
coin or  currency  of the United  States of America as at the time of payment is
legal tender for payment of public and private  debts.  All payments made by the
Issuer  with  respect to this Note shall be applied  first to  interest  due and
payable on this Note as provided above and then to the unpaid  principal of this
Note.
<PAGE>

                  Reference is made to the further  provisions  of this Note set
forth on the reverse  hereof,  which shall have the same effect as though  fully
set forth on the face of this Note.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Indenture  Trustee whose name appears below by manual signature,
this Note shall not be entitled to any benefit under the  Indenture  referred to
on the reverse hereof, or be valid or obligatory for any purpose.

               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]



<PAGE>

                  IN WITNESS  WHEREOF,  the Issuer has caused this instrument to
be signed,  manually or in facsimile,  by its Authorized Officer, as of the date
set forth below.

Date: March 23, 2000

                                 FORD CREDIT AUTO OWNER TRUST 2000-A

                                 By:     THE BANK OF NEW YORK,
                                         not in its individual capacity but
                                         solely as Owner Trustee of Ford Credit
                                         Auto Owner Trust 2000-A



                                 By:
                                         Authorized Officer

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

Date: March 23, 2000

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

                                 By:
                                         Authorized Officer


<PAGE>


                                [REVERSE OF NOTE]

                  This  Note is one of a duly  authorized  issue of Notes of the
Issuer,  designated  as its Class A-2 6.217%  Asset Backed Notes (the "Class A-2
Notes")  which,  together with the Issuer's  Class A-1 6.035% Asset Backed Notes
(the  "Class A-1  Notes"),  Class A-3 6.82% Asset  Backed  Notes (the "Class A-3
Notes"),  Class A-4 7.09% Asset Backed Notes (the "Class A-4 Notes"),  Class A-5
7.19% Asset Backed Notes (the "Class A-5 Notes" and, together with the Class A-1
Notes,  the Class A-2 Notes,  the Class A-3 Notes and the Class A-4  Notes,  the
"Class A Notes") and Class B 7.37% Asset  Backed Notes (the "Class B Notes" and,
together with the Class A Notes,  the "Notes"),  are issued under the Indenture,
to which Indenture and all indentures  supplemental  thereto reference is hereby
made for a statement of the respective rights and obligations  thereunder of the
Issuer, the Indenture Trustee and the Noteholders.  The Notes are subject to all
terms of the Indenture.

                  The  Class  A-2  Notes  are and will be  equally  and  ratably
secured by the  collateral  pledged as  security  therefor  as  provided  in the
Indenture. The Class A-2 Notes are subordinated in right of payment to the Class
A-1 Notes and are senior in right of  payment to the Class A-3 Notes,  the Class
A-4 Notes, the Class A-5 Notes and the Class B Notes,  each as and to the extent
provided in the Indenture.

                  Principal  of the  Class  A-2 Notes  will be  payable  on each
Distribution Date in an amount described on the face hereof. "Distribution Date"
means the  fifteenth  day of each  month,  or, if any such day is not a Business
Day, the next succeeding Business Day, commencing April 15, 2000.

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

                  Payments of interest on this Note on each  Distribution  Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this  Note,  shall be made to the  Person  whose name  appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the Note
Register as of the close of business on each Record Date either by wire transfer
in immediately  available  funds, to the account of such Noteholder at a bank or
other entity having appropriate  facilities  therefor,  if such Noteholder shall
have provided to the Note Registrar  appropriate  written  instructions at least
five (5) Business  Days prior to such  Distribution  Date and such  Noteholder's
Notes in the aggregate evidence a denomination of not less than $1,000,000,  or,
if not, by check mailed first-class  postage prepaid to such Person's address as
it appears on the Note  Register  on such Record  Date;  provided  that,  unless
Definitive  Notes  have  been  issued  to Note  Owners,  with  respect  to Notes
registered on the Record Date in the name of the nominee of the Clearing  Agency
(initially,  such  nominee  to be  Cede &  Co.),  payments  will be made by wire
transfer  in  immediately  available  funds to the  account  designated  by such
nominee.  Such  payments  will be  made  without  requiring  that  this  Note be
submitted for notation of payment. Any reduction in the principal amount of this
Note (or any one or more Predecessor Notes) effected by any payments made on any
Distribution Date shall be binding upon all future  Noteholders of this Note and
of any Note  issued  upon the  registration  of  transfer  hereof or in exchange
hereof or in lieu hereof,  whether or not noted hereon. If funds are expected to
be  available,  as  provided in the  Indenture,  for payment in full of the then
remaining unpaid principal amount of this Note on a Distribution  Date, then the
Indenture Trustee,  in the name of and on behalf of the Issuer,  will notify the
Person who was the Registered  Noteholder hereof as of the Record Date preceding
such  Distribution  Date by notice mailed or transmitted  by facsimile  prior to
such  Distribution  Date,  and the amount then due and payable  shall be payable
only upon  presentation  and surrender of this Note at the  Indenture  Trustee's
principal  Corporate  Trust Office or at the office of the  Indenture  Trustee's
agent appointed for such purposes located in The City of New York.

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

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

                  As  provided  in  the   Indenture,   and  subject  to  certain
limitations  set forth  therein,  the transfer of this Note may be registered on
the Note Register upon  surrender of this Note for  registration  of transfer at
the office or agency  designated by the Issuer  pursuant to the Indenture,  duly
endorsed  by,  or  accompanied  by a  written  instrument  of  transfer  in form
satisfactory to the Indenture Trustee duly executed by, the Noteholder hereof or
such  Noteholder's  attorney  duly  authorized in writing,  with such  signature
guaranteed by an "eligible  guarantor  institution"  meeting the requirements of
the Note  Registrar,  and  thereupon  one or more new Notes of the same Class in
authorized  denominations  and in the same  aggregate  principal  amount will be
issued to the designated  transferee or  transferees.  No service charge will be
charged for any  registration  of  transfer  or  exchange of this Note,  but the
transferor  may be  required to pay a sum  sufficient  to cover any tax or other
governmental charge that may be imposed in connection with any such registration
of transfer or exchange.

                  Each Noteholder or Note Owner, by its acceptance of a Note or,
in the case of a Note Owner,  a  beneficial  interest in a Note,  covenants  and
agrees that no recourse may be taken,  directly or  indirectly,  with respect to
the obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any  certificate  or other writing  delivered in
connection  therewith,  against (i) the Indenture  Trustee or the Owner Trustee,
each in its individual capacity,  (ii) any owner of a beneficial interest in the
Issuer or (iii) any partner,  owner,  beneficiary,  agent, officer,  director or
employee of the Indenture  Trustee or the Owner Trustee,  each in its individual
capacity,  any holder of a beneficial  interest in the Issuer, the Owner Trustee
or the Indenture  Trustee or of any successor or assign of the Indenture Trustee
or the Owner Trustee, each in its individual capacity, except as any such Person
may have expressly agreed and except that any such partner, owner or beneficiary
shall be fully liable,  to the extent provided by applicable law, for any unpaid
consideration for stock,  unpaid capital  contribution for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.
<PAGE>

                  Each  Noteholder or Note Owner, by acceptance of a Note or, in
the case of a Note Owner, a beneficial interest in a Note,  covenants and agrees
by accepting  the benefits of the Indenture  that such  Noteholder or Note Owner
will not at any time institute  against the Seller,  the General  Partner or the
Issuer,  or join in any institution  against the Seller,  the General Partner or
the  Issuer of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation  proceedings  under any United States federal or State bankruptcy or
similar  law in  connection  with any  obligations  relating  to the Notes,  the
Indenture or the other Basic Documents.

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

                  Prior to the due presentment  for  registration of transfer of
this Note, the Issuer,  the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the Person in whose name this Note (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof for all  purposes,  whether or not this Note be
overdue,  and none of the Issuer,  the Indenture Trustee or any such agent shall
be affected by notice to the contrary.

                  The Indenture permits (with certain  exceptions  requiring the
consent of all  Noteholders  adversely  affected) the  amendment  thereof by the
Issuer and the Indenture Trustee without the consent of the Noteholders provided
certain  conditions  are  satisfied.  The  Indenture  also  contains  provisions
permitting the  Noteholders  of Notes  evidencing  specified  percentages of the
principal  amount of the Notes  Outstanding or of the Controlling Note Class, on
behalf of all  Noteholders,  to waive  compliance  by the  Issuer  with  certain
provisions of the  Indenture  and certain past defaults  under the Indenture and
their  consequences.  Any such consent or waiver by the  Noteholder of this Note
(or any one or more Predecessor Notes) shall be conclusive and binding upon such
Noteholder  and upon all future  Noteholders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note.
<PAGE>

                  The  term  "Issuer",  as  used  in  this  Note,  includes  any
successor to the Issuer under the Indenture.

                  The  Issuer  is  permitted  by the  Indenture,  under  certain
circumstances,  to merge or consolidate,  subject to the rights of the Indenture
Trustee and the Noteholders under the Indenture.

                  The   Notes  are   issuable   only  in   registered   form  in
denominations  as  provided  in the  Indenture,  subject to certain  limitations
therein set forth.

                  This  Note  and  the  Indenture  shall  be  governed  by,  and
construed  in  accordance  with  the  laws of the  State  of New  York,  without
reference to its conflicts of law provisions.

                  No reference herein to the Indenture, and no provision of this
Note or of the  Indenture,  shall alter or impair the  obligation of the Issuer,
which is absolute  and  unconditional,  to pay the  principal of and interest on
this  Note at the  times,  place and rate,  and in the coin or  currency  herein
prescribed.

                  Anything  herein to the  contrary  notwithstanding,  except as
expressly provided in the Basic Documents,  none of The Chase Manhattan Bank, in
its individual capacity,  The Bank of New York, in its individual capacity,  any
owner  of a  beneficial  interest  in the  Issuer,  or any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal or of interest on this Note or performance  of, or
omission to  perform,  any of the  covenants,  obligations  or  indemnifications
contained in the  Indenture.  The  Noteholder  of this Note,  by his  acceptance
hereof, agrees that, except as expressly provided in the Basic Documents, in the
case of an Event of Default under the Indenture,  the  Noteholder  shall have no
claim against any of the foregoing for any deficiency,  loss or claim therefrom;
provided,  however,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.


<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:



                  FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and
transfers unto:

- -------------------------------------------------------------------------------
                      (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and appoints  _________________,  attorney,  to transfer  said Note on the books
kept for registration thereof, with full power of substitution in the premises.

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

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





         */       NOTICE:  The signature to this assignment must correspond with
                  the name of the registered  owner as it appears on the face of
                  the  within  Note in  every  particular,  without  alteration,
                  enlargement  or any change  whatever.  Such  signature must be
                  guaranteed by an "eligible guarantor  institution" meeting the
                  requirements of the Note Registrar.


<PAGE>


                                                                 EXHIBIT A-3
                            [FORM OF CLASS A-3 NOTE]

UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY
TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE ISSUER OR ITS AGENT FOR
REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED IS REGISTERED
IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE  OF DTC (AND ANY  PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH OTHER
ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC),  ANY TRANSFER,
PLEDGE  OR OTHER  USE  HEREOF  FOR  VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  INASMUCH AS THE REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN INTEREST
HEREIN.

THE  PRINCIPAL  OF THIS NOTE IS PAYABLE  IN  INSTALLMENTS  AS SET FORTH  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  PRINCIPAL  AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

REGISTERED                                                       $1,000,000,000

No. R-[  ]                                                  CUSIP NO. 34527RDG5


                       FORD CREDIT AUTO OWNER TRUST 2000-A

                       CLASS A-3 6.82% ASSET BACKED NOTES

                  Ford  Credit  Auto  Owner  Trust  2000-A,   a  business  trust
organized and existing under the laws of the State of Delaware  (herein referred
to as the "Issuer"),  for value received,  hereby promises to pay to CEDE & CO.,
or registered assigns,  the principal sum of ONE BILLION DOLLARS payable on each
Distribution Date in an amount equal to the aggregate amount, if any, payable to
Noteholders  of Class A-3  Notes on such  Distribution  Date from the  Principal
Distribution  Account in respect of principal on the Class A-3 Notes pursuant to
Section  3.1 of the  Indenture  dated as of March 1,  2000 (as from time to time
amended,  supplemented or otherwise  modified and in effect,  the  "Indenture"),
between the Issuer and The Chase  Manhattan  Bank,  a New York  corporation,  as
Indenture Trustee (in such capacity the "Indenture Trustee"); provided, however,
that the entire unpaid principal amount of this Note shall be due and payable on
the June 2002  Distribution  Date (the "Class A-3 Final  Scheduled  Distribution
Date").  Capitalized  terms used but not defined herein are defined in Article I
of the  Indenture,  which also contains rules as to  construction  that shall be
applicable herein.

                  The  Issuer  shall pay  interest  on this Note at the rate per
annum shown above on each  Distribution Date until the principal of this Note is
paid or made  available  for  payment,  on the  principal  amount  of this  Note
outstanding  on the  preceding  Distribution  Date (after  giving  effect to all
payments of  principal  made on the  preceding  Distribution  Date),  subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on this
Note will accrue for each Distribution Date from and including the fifteenth day
of the calendar month  immediately  preceding such Distribution Date (or, in the
case of the initial  Distribution  Date, from the Closing Date) to but excluding
the fifteenth day of the following calendar month.  Interest will be computed on
the basis of a 360-day  year of twelve  30-day  months.  Such  principal  of and
interest  on this Note  shall be paid in the  manner  specified  on the  reverse
hereof.

                  The principal of and interest on this Note are payable in such
coin or  currency  of the United  States of America as at the time of payment is
legal tender for payment of public and private  debts.  All payments made by the
Issuer  with  respect to this Note shall be applied  first to  interest  due and
payable on this Note as provided above and then to the unpaid  principal of this
Note.
<PAGE>

                  Reference is made to the further  provisions  of this Note set
forth on the reverse  hereof,  which shall have the same effect as though  fully
set forth on the face of this Note.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Indenture  Trustee whose name appears below by manual signature,
this Note shall not be entitled to any benefit under the  Indenture  referred to
on the reverse hereof, or be valid or obligatory for any purpose.

               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]



<PAGE>



                  IN WITNESS  WHEREOF,  the Issuer has caused this instrument to
be signed,  manually or in facsimile,  by its Authorized Officer, as of the date
set forth below.

Date: March 23, 2000

                                 FORD CREDIT AUTO OWNER TRUST 2000-A

                                 By:     THE BANK OF NEW YORK,
                                         not in its individual capacity but
                                         solely as Owner Trustee of Ford Credit
                                         Auto Owner Trust 2000-A



                                 By:
                                         Authorized Officer


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

Date: March 23, 2000

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

                                 By:
                                         Authorized Officer


<PAGE>


                                [REVERSE OF NOTE]

                  This  Note is one of a duly  authorized  issue of Notes of the
Issuer,  designated  as its Class A-3 6.82% Asset  Backed  Notes (the "Class A-3
Notes")  which,  together with the Issuer's  Class A-1 6.035% Asset Backed Notes
(the "Class A-1  Notes"),  Class A-2 6.217%  Asset  Backed Notes (the "Class A-2
Notes"),  Class A-4 7.09% Asset Backed Notes (the "Class A-4 Notes"),  Class A-5
7.19% Asset Backed Notes (the "Class A-5 Notes" and, together with the Class A-1
Notes,  the Class A-2 Notes,  the Class A-3 Notes and the Class A-4  Notes,  the
"Class A Notes") and Class B 7.37% Asset  Backed Notes (the "Class B Notes" and,
together with the Class A Notes,  the "Notes"),  are issued under the Indenture,
to which Indenture and all indentures  supplemental  thereto reference is hereby
made for a statement of the respective rights and obligations  thereunder of the
Issuer, the Indenture Trustee and the Noteholders.  The Notes are subject to all
terms of the Indenture.

                  The  Class  A-3  Notes  are and will be  equally  and  ratably
secured by the  collateral  pledged as  security  therefor  as  provided  in the
Indenture. The Class A-3 Notes are subordinated in right of payment to the Class
A-1 Notes and the Class  A-2  Notes and are  senior in right of  payment  to the
Class A-4 Notes,  the Class A-5 Notes and the Class B Notes,  each as and to the
extent provided in the Indenture.

                  Principal  of the  Class  A-3 Notes  will be  payable  on each
Distribution Date in an amount described on the face hereof. "Distribution Date"
means the  fifteenth  day of each  month,  or, if any such day is not a Business
Day, the next succeeding Business Day, commencing April 15, 2000.

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

                  Payments of interest on this Note on each  Distribution  Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this  Note,  shall be made to the  Person  whose name  appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the Note
Register as of the close of business on each Record Date either by wire transfer
in immediately  available  funds, to the account of such Noteholder at a bank or
other entity having appropriate  facilities  therefor,  if such Noteholder shall
have provided to the Note Registrar  appropriate  written  instructions at least
five (5) Business  Days prior to such  Distribution  Date and such  Noteholder's
Notes in the aggregate evidence a denomination of not less than $1,000,000,  or,
if not, by check mailed first-class  postage prepaid to such Person's address as
it appears on the Note  Register  on such Record  Date;  provided  that,  unless
Definitive  Notes  have  been  issued  to Note  Owners,  with  respect  to Notes
registered on the Record Date in the name of the nominee of the Clearing  Agency
(initially,  such  nominee  to be  Cede &  Co.),  payments  will be made by wire
transfer  in  immediately  available  funds to the  account  designated  by such
nominee.  Such  payments  will be  made  without  requiring  that  this  Note be
submitted for notation of payment. Any reduction in the principal amount of this
Note (or any one or more Predecessor Notes) effected by any payments made on any
Distribution Date shall be binding upon all future  Noteholders of this Note and
of any Note  issued  upon the  registration  of  transfer  hereof or in exchange
hereof or in lieu hereof,  whether or not noted hereon. If funds are expected to
be  available,  as  provided in the  Indenture,  for payment in full of the then
remaining unpaid principal amount of this Note on a Distribution  Date, then the
Indenture Trustee,  in the name of and on behalf of the Issuer,  will notify the
Person who was the Registered  Noteholder hereof as of the Record Date preceding
such  Distribution  Date by notice mailed or transmitted  by facsimile  prior to
such  Distribution  Date,  and the amount then due and payable  shall be payable
only upon  presentation  and surrender of this Note at the  Indenture  Trustee's
principal  Corporate  Trust Office or at the office of the  Indenture  Trustee's
agent appointed for such purposes located in The City of New York.

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

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

                  The  transfer of this Note is subject to the  restrictions  on
transfer  specified on the face hereof and to the other limitations set forth in
the Indenture. Subject to the satisfaction of such restrictions and limitations,
the transfer of this Note may be registered on the Note Register upon  surrender
of this Note for registration of transfer at the office or agency  designated by
the Issuer  pursuant to the  Indenture,  duly endorsed by, or  accompanied  by a
written  instrument of transfer in form  satisfactory  to the Indenture  Trustee
duly  executed by, the  Noteholder  hereof or such  Noteholder's  attorney  duly
authorized in writing,  with such signature guaranteed by an "eligible guarantor
institution"  meeting the requirements of the Note Registrar,  and thereupon one
or more new Notes of the same Class in authorized  denominations and in the same
aggregate  principal  amount  will be issued  to the  designated  transferee  or
transferees.  No service charge will be charged for any registration of transfer
or  exchange  of this Note,  but the  transferor  may be  required  to pay a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
connection with any such registration of transfer or exchange.

                  Each Noteholder or Note Owner, by its acceptance of a Note or,
in the case of a Note Owner,  a  beneficial  interest in a Note,  covenants  and
agrees that no recourse may be taken,  directly or  indirectly,  with respect to
the obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any  certificate  or other writing  delivered in
connection  therewith,  against (i) the Indenture  Trustee or the Owner Trustee,
each in its individual capacity,  (ii) any owner of a beneficial interest in the
Issuer or (iii) any partner,  owner,  beneficiary,  agent, officer,  director or
employee of the Indenture  Trustee or the Owner Trustee,  each in its individual
capacity,  any holder of a beneficial  interest in the Issuer, the Owner Trustee
or the Indenture  Trustee or of any successor or assign of the Indenture Trustee
or the Owner Trustee, each in its individual capacity, except as any such Person
may have expressly agreed and except that any such partner, owner or beneficiary
shall be fully liable,  to the extent provided by applicable law, for any unpaid
consideration for stock,  unpaid capital  contribution for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.
<PAGE>

                  Each  Noteholder or Note Owner, by acceptance of a Note or, in
the case of a Note Owner, a beneficial interest in a Note,  covenants and agrees
by accepting  the benefits of the Indenture  that such  Noteholder or Note Owner
will not at any time institute  against the Seller,  the General  Partner or the
Issuer,  or join in any institution  against the Seller,  the General Partner or
the  Issuer of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation  proceedings  under any United States federal or State bankruptcy or
similar  law in  connection  with any  obligations  relating  to the Notes,  the
Indenture or the other Basic Documents.

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

                  Prior to the due presentment  for  registration of transfer of
this Note, the Issuer,  the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the Person in whose name this Note (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof for all  purposes,  whether or not this Note be
overdue,  and none of the Issuer,  the Indenture Trustee or any such agent shall
be affected by notice to the contrary.

                  The Indenture permits (with certain  exceptions  requiring the
consent of all  Noteholders  adversely  affected) the  amendment  thereof by the
Issuer and the Indenture Trustee without the consent of the Noteholders provided
certain  conditions  are  satisfied.  The  Indenture  also  contains  provisions
permitting the  Noteholders  of Notes  evidencing  specified  percentages of the
principal  amount of the Notes  Outstanding or of the Controlling Note Class, on
behalf of all  Noteholders,  to waive  compliance  by the  Issuer  with  certain
provisions of the  Indenture  and certain past defaults  under the Indenture and
their  consequences.  Any such consent or waiver by the  Noteholder of this Note
(or any one or more Predecessor Notes) shall be conclusive and binding upon such
Noteholder  and upon all future  Noteholders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note.
<PAGE>

                  The  term  "Issuer",  as  used  in  this  Note,  includes  any
successor to the Issuer under the Indenture.

                  The  Issuer  is  permitted  by the  Indenture,  under  certain
circumstances,  to merge or consolidate,  subject to the rights of the Indenture
Trustee and the Noteholders under the Indenture.

                  The   Notes  are   issuable   only  in   registered   form  in
denominations  as  provided  in the  Indenture,  subject to certain  limitations
therein set forth.

                  This  Note  and  the  Indenture  shall  be  governed  by,  and
construed  in  accordance  with  the  laws of the  State  of New  York,  without
reference to its conflicts of law provisions.

                  No reference herein to the Indenture, and no provision of this
Note or of the  Indenture,  shall alter or impair the  obligation of the Issuer,
which is absolute  and  unconditional,  to pay the  principal of and interest on
this  Note at the  times,  place and rate,  and in the coin or  currency  herein
prescribed.

                  Anything  herein to the  contrary  notwithstanding,  except as
expressly provided in the Basic Documents,  none of The Chase Manhattan Bank, in
its individual capacity,  The Bank of New York, in its individual capacity,  any
owner  of a  beneficial  interest  in the  Issuer,  or any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal or of interest on this Note or performance  of, or
omission to  perform,  any of the  covenants,  obligations  or  indemnifications
contained in the  Indenture.  The  Noteholder  of this Note,  by his  acceptance
hereof, agrees that, except as expressly provided in the Basic Documents, in the
case of an Event of Default under the Indenture,  the  Noteholder  shall have no
claim against any of the foregoing for any deficiency,  loss or claim therefrom;
provided,  however,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.


<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:



                  FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and
transfers unto:

- ----------------------------------------------------------------------------
                       (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and appoints  _________________,  attorney,  to transfer  said Note on the books
kept for registration thereof, with full power of substitution in the premises.

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


         */       NOTICE:  The signature to this assignment must correspond with
                  the name of the registered  owner as it appears on the face of
                  the  within  Note in  every  particular,  without  alteration,
                  enlargement  or any change  whatever.  Such  signature must be
                  guaranteed by an "eligible guarantor  institution" meeting the
                  requirements of the Note Registrar.


<PAGE>



                                                                 EXHIBIT A-4
                            [FORM OF CLASS A-4 NOTE]

UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY
TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE ISSUER OR ITS AGENT FOR
REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED IS REGISTERED
IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE  OF DTC (AND ANY  PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH OTHER
ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC),  ANY TRANSFER,
PLEDGE  OR OTHER  USE  HEREOF  FOR  VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  INASMUCH AS THE REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN INTEREST
HEREIN.

THE  PRINCIPAL  OF THIS NOTE IS PAYABLE  IN  INSTALLMENTS  AS SET FORTH  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  PRINCIPAL  AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

REGISTERED                                                         $975,000,000

No. R-[  ]                                                   CUSIP NO. 34527DH3


                       FORD CREDIT AUTO OWNER TRUST 2000-A

                       CLASS A-4 7.09% ASSET BACKED NOTES

                  Ford  Credit  Auto  Owner  Trust  2000-A,   a  business  trust
organized and existing under the laws of the State of Delaware  (herein referred
to as the "Issuer"),  for value received,  hereby promises to pay to CEDE & CO.,
or  registered  assigns,  the  principal  sum of NINE  HUNDRED AND SEVENTY  FIVE
MILLION  DOLLARS  payable on each  Distribution  Date in an amount  equal to the
aggregate  amount,  if any,  payable to  Noteholders  of Class A-4 Notes on such
Distribution  Date  from  the  Principal  Distribution  Account  in  respect  of
principal on the Class A-4 Notes pursuant to Section 3.1 of the Indenture  dated
as of March 1, 2000 (as from time to time  amended,  supplemented  or  otherwise
modified  and in  effect,  the  "Indenture"),  between  the Issuer and The Chase
Manhattan Bank, a New York  corporation,  as Indenture Trustee (in such capacity
the "Indenture  Trustee");  provided,  however, that the entire unpaid principal
amount of this Note shall be due and payable on the November  2003  Distribution
Date (the "Class A-4 Final Scheduled Distribution Date"). Capitalized terms used
but not  defined  herein are defined in Article I of the  Indenture,  which also
contains rules as to construction that shall be applicable herein.
<PAGE>

                  The  Issuer  shall pay  interest  on this Note at the rate per
annum shown above on each  Distribution Date until the principal of this Note is
paid or made  available  for  payment,  on the  principal  amount  of this  Note
outstanding  on the  preceding  Distribution  Date (after  giving  effect to all
payments of  principal  made on the  preceding  Distribution  Date),  subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on this
Note will accrue for each Distribution Date from and including the fifteenth day
of the calendar month  immediately  preceding such Distribution Date (or, in the
case of the initial  Distribution  Date, from the Closing Date) to but excluding
the fifteenth day of the following calendar month.  Interest will be computed on
the basis of a 360-day  year of twelve  30-day  months.  Such  principal  of and
interest  on this Note  shall be paid in the  manner  specified  on the  reverse
hereof.

                  The principal of and interest on this Note are payable in such
coin or  currency  of the United  States of America as at the time of payment is
legal tender for payment of public and private  debts.  All payments made by the
Issuer  with  respect to this Note shall be applied  first to  interest  due and
payable on this Note as provided above and then to the unpaid  principal of this
Note.

                  Reference is made to the further  provisions  of this Note set
forth on the reverse  hereof,  which shall have the same effect as though  fully
set forth on the face of this Note.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Indenture  Trustee whose name appears below by manual signature,
this Note shall not be entitled to any benefit under the  Indenture  referred to
on the reverse hereof, or be valid or obligatory for any purpose.

               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]



<PAGE>


                  IN WITNESS  WHEREOF,  the Issuer has caused this instrument to
be signed,  manually or in facsimile,  by its Authorized Officer, as of the date
set forth below.

Date: March 23, 2000

                                 FORD CREDIT AUTO OWNER TRUST 2000-A

                                 By:     THE BANK OF NEW YORK,
                                         not in its individual capacity but
                                         solely as Owner Trustee of Ford Credit
                                         Auto Owner Trust 2000-A



                                 By:
                                         Authorized Officer


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

Date: March 23, 2000

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

                                 By:
                                         Authorized Officer


<PAGE>


                                [REVERSE OF NOTE]

                  This  Note is one of a duly  authorized  issue of Notes of the
Issuer,  designated  as its Class A-4 7.09% Asset  Backed  Notes (the "Class A-4
Notes")  which,  together with the Issuer's  Class A-1 6.035% Asset Backed Notes
(the "Class A-1  Notes"),  Class A-2 6.217%  Asset  Backed Notes (the "Class A-2
Notes"),  Class A-3 6.82% Asset Backed Notes (the "Class A-3 Notes"),  Class A-5
7.19% Asset Backed Notes (the "Class A-5 Notes" and, together with the Class A-1
Notes,  the Class A-2 Notes,  the Class A-3 Notes and the Class A-4  Notes,  the
"Class A Notes") and Class B 7.37% Asset  Backed Notes (the "Class B Notes" and,
together with the Class A Notes,  the "Notes"),  are issued under the Indenture,
to which Indenture and all indentures  supplemental  thereto reference is hereby
made for a statement of the respective rights and obligations  thereunder of the
Issuer, the Indenture Trustee and the Noteholders.  The Notes are subject to all
terms of the Indenture.

                  The  Class  A-4  Notes  are and will be  equally  and  ratably
secured by the  collateral  pledged as  security  therefor  as  provided  in the
Indenture. The Class A-4 Notes are subordinated in right of payment to the Class
A-1  Notes,  the Class A-2 Notes and the Class A-3 Notes and are senior in right
of  payment  to the Class  A-5  Notes and the Class B Notes,  each as and to the
extent provided in the Indenture.

                  Principal  of the  Class  A-4 Notes  will be  payable  on each
Distribution Date in an amount described on the face hereof. "Distribution Date"
means the  fifteenth  day of each  month,  or, if any such day is not a Business
Day, the next succeeding Business Day, commencing April 15, 2000.

                  As described on the face hereof,  the entire unpaid  principal
amount of this Note shall be due and  payable  on the Class A-4 Final  Scheduled
Distribution Date.  Notwithstanding  the foregoing,  the entire unpaid principal
amount of the Notes  shall be due and  payable  on the date on which an Event of
Default shall have occurred and be continuing  and the Indenture  Trustee or the
Noteholders of Notes evidencing not less than a majority of the principal amount
of the Class A Notes have declared the Notes to be  immediately  due and payable
in the manner provided in Section 5.2 of the Indenture.  All principal  payments
on the  Class  A-4  Notes  shall be made pro  rata to the  Noteholders  entitled
thereto.
<PAGE>

                  Payments of interest on this Note on each  Distribution  Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this  Note,  shall be made to the  Person  whose name  appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the Note
Register as of the close of business on each Record Date either by wire transfer
in immediately  available  funds, to the account of such Noteholder at a bank or
other entity having appropriate  facilities  therefor,  if such Noteholder shall
have provided to the Note Registrar  appropriate  written  instructions at least
five (5) Business  Days prior to such  Distribution  Date and such  Noteholder's
Notes in the aggregate evidence a denomination of not less than $1,000,000,  or,
if not, by check mailed first-class  postage prepaid to such Person's address as
it appears on the Note  Register  on such Record  Date;  provided  that,  unless
Definitive  Notes  have  been  issued  to Note  Owners,  with  respect  to Notes
registered on the Record Date in the name of the nominee of the Clearing  Agency
(initially,  such  nominee  to be  Cede &  Co.),  payments  will be made by wire
transfer  in  immediately  available  funds to the  account  designated  by such
nominee.  Such  payments  will be  made  without  requiring  that  this  Note be
submitted for notation of payment. Any reduction in the principal amount of this
Note (or any one or more Predecessor Notes) effected by any payments made on any
Distribution Date shall be binding upon all future  Noteholders of this Note and
of any Note  issued  upon the  registration  of  transfer  hereof or in exchange
hereof or in lieu hereof,  whether or not noted hereon. If funds are expected to
be  available,  as  provided in the  Indenture,  for payment in full of the then
remaining unpaid principal amount of this Note on a Distribution  Date, then the
Indenture Trustee,  in the name of and on behalf of the Issuer,  will notify the
Person who was the Registered  Noteholder hereof as of the Record Date preceding
such  Distribution  Date by notice mailed or transmitted  by facsimile  prior to
such  Distribution  Date,  and the amount then due and payable  shall be payable
only upon  presentation  and surrender of this Note at the  Indenture  Trustee's
principal  Corporate  Trust Office or at the office of the  Indenture  Trustee's
agent appointed for such purposes located in The City of New York.

                  The  Issuer  shall pay  interest  on overdue  installments  of
interest at the Class A-4 Rate to the extent lawful.
<PAGE>

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

                  The  transfer of this Note is subject to the  restrictions  on
transfer  specified on the face hereof and to the other limitations set forth in
the Indenture. Subject to the satisfaction of such restrictions and limitations,
the transfer of this Note may be registered on the Note Register upon  surrender
of this Note for registration of transfer at the office or agency  designated by
the Issuer  pursuant to the  Indenture,  duly endorsed by, or  accompanied  by a
written  instrument of transfer in form  satisfactory  to the Indenture  Trustee
duly  executed by, the  Noteholder  hereof or such  Noteholder's  attorney  duly
authorized in writing,  with such signature guaranteed by an "eligible guarantor
institution"  meeting the requirements of the Note Registrar,  and thereupon one
or more new Notes of the same Class in authorized  denominations and in the same
aggregate  principal  amount  will be issued  to the  designated  transferee  or
transferees.  No service charge will be charged for any registration of transfer
or  exchange  of this Note,  but the  transferor  may be  required  to pay a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
connection with any such registration of transfer or exchange.

                  Each Noteholder or Note Owner, by its acceptance of a Note or,
in the case of a Note Owner,  a  beneficial  interest in a Note,  covenants  and
agrees that no recourse may be taken,  directly or  indirectly,  with respect to
the obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any  certificate  or other writing  delivered in
connection  therewith,  against (i) the Indenture  Trustee or the Owner Trustee,
each in its individual capacity,  (ii) any owner of a beneficial interest in the
Issuer or (iii) any partner,  owner,  beneficiary,  agent, officer,  director or
employee of the Indenture  Trustee or the Owner Trustee,  each in its individual
capacity,  any holder of a beneficial  interest in the Issuer, the Owner Trustee
or the Indenture  Trustee or of any successor or assign of the Indenture Trustee
or the Owner Trustee, each in its individual capacity, except as any such Person
may have expressly agreed and except that any such partner, owner or beneficiary
shall be fully liable,  to the extent provided by applicable law, for any unpaid
consideration for stock,  unpaid capital  contribution for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.
<PAGE>

                  Each  Noteholder or Note Owner, by acceptance of a Note or, in
the case of a Note Owner, a beneficial interest in a Note,  covenants and agrees
by accepting  the benefits of the Indenture  that such  Noteholder or Note Owner
will not at any time institute  against the Seller,  the General  Partner or the
Issuer,  or join in any institution  against the Seller,  the General Partner or
the  Issuer of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation  proceedings  under any United States federal or State bankruptcy or
similar  law in  connection  with any  obligations  relating  to the Notes,  the
Indenture or the other Basic Documents.

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

                  Prior to the due presentment  for  registration of transfer of
this Note, the Issuer,  the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the Person in whose name this Note (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof for all  purposes,  whether or not this Note be
overdue,  and none of the Issuer,  the Indenture Trustee or any such agent shall
be affected by notice to the contrary.

                  The Indenture permits (with certain  exceptions  requiring the
consent of all  Noteholders  adversely  affected) the  amendment  thereof by the
Issuer and the Indenture Trustee without the consent of the Noteholders provided
certain  conditions  are  satisfied.  The  Indenture  also  contains  provisions
permitting the  Noteholders  of Notes  evidencing  specified  percentages of the
principal  amount of the Notes  Outstanding or of the Controlling Note Class, on
behalf of all  Noteholders,  to waive  compliance  by the  Issuer  with  certain
provisions of the  Indenture  and certain past defaults  under the Indenture and
their  consequences.  Any such consent or waiver by the  Noteholder of this Note
(or any one or more Predecessor Notes) shall be conclusive and binding upon such
Noteholder  and upon all future  Noteholders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note.
<PAGE>

                  The  term  "Issuer",  as  used  in  this  Note,  includes  any
successor to the Issuer under the Indenture.

                  The  Issuer  is  permitted  by the  Indenture,  under  certain
circumstances,  to merge or consolidate,  subject to the rights of the Indenture
Trustee and the Noteholders under the Indenture.

                  The   Notes  are   issuable   only  in   registered   form  in
denominations  as  provided  in the  Indenture,  subject to certain  limitations
therein set forth.

                  This  Note  and  the  Indenture  shall  be  governed  by,  and
construed  in  accordance  with  the  laws of the  State  of New  York,  without
reference to its conflicts of law provisions.

                  No reference herein to the Indenture, and no provision of this
Note or of the  Indenture,  shall alter or impair the  obligation of the Issuer,
which is absolute  and  unconditional,  to pay the  principal of and interest on
this  Note at the  times,  place and rate,  and in the coin or  currency  herein
prescribed.

                  Anything  herein to the  contrary  notwithstanding,  except as
expressly provided in the Basic Documents,  none of The Chase Manhattan Bank, in
its individual capacity,  The Bank of New York, in its individual capacity,  any
owner  of a  beneficial  interest  in the  Issuer,  or any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal or of interest on this Note or performance  of, or
omission to  perform,  any of the  covenants,  obligations  or  indemnifications
contained in the  Indenture.  The  Noteholder  of this Note,  by his  acceptance
hereof, agrees that, except as expressly provided in the Basic Documents, in the
case of an Event of Default under the Indenture,  the  Noteholder  shall have no
claim against any of the foregoing for any deficiency,  loss or claim therefrom;
provided,  however,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.


<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:



                  FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and
transfers unto:

- ------------------------------------------------------------------------------
                           (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and appoints  _________________,  attorney,  to transfer  said Note on the books
kept for registration thereof, with full power of substitution in the premises.

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



         */       NOTICE:  The signature to this assignment must correspond with
                  the name of the registered  owner as it appears on the face of
                  the  within  Note in  every  particular,  without  alteration,
                  enlargement  or any change  whatever.  Such  signature must be
                  guaranteed by an "eligible guarantor  institution" meeting the
                  requirements of the Note Registrar.


<PAGE>


                                                                 EXHIBIT A-5
                            [FORM OF CLASS A-5 NOTE]

UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY
TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE ISSUER OR ITS AGENT FOR
REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED IS REGISTERED
IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE  OF DTC (AND ANY  PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH OTHER
ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC),  ANY TRANSFER,
PLEDGE  OR OTHER  USE  HEREOF  FOR  VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  INASMUCH AS THE REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN INTEREST
HEREIN.

THE  PRINCIPAL  OF THIS NOTE IS PAYABLE  IN  INSTALLMENTS  AS SET FORTH  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  PRINCIPAL  AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

REGISTERED                                                         $171,480,000

No. R-[ ]                                                   CUSIP NO. 34527RDJ9


                       FORD CREDIT AUTO OWNER TRUST 2000-A

                       CLASS A-5 7.19% ASSET BACKED NOTES

                  Ford  Credit  Auto  Owner  Trust  2000-A,   a  business  trust
organized and existing under the laws of the State of Delaware  (herein referred
to as the "Issuer"),  for value received,  hereby promises to pay to CEDE & CO.,
or registered assigns, the principal sum of ONE HUNDRED SEVENTY-ONE MILLION FOUR
HUNDRED AND EIGHTY  THOUSAND  DOLLARS  payable on each  Distribution  Date in an
amount equal to the aggregate  amount,  if any,  payable to Noteholders of Class
A-5 Notes on such Distribution Date from the Principal  Distribution  Account in
respect of  principal  on the Class A-5 Notes  pursuant  to  Section  3.1 of the
Indenture dated as of March 1, 2000 (as from time to time amended,  supplemented
or otherwise  modified and in effect,  the "Indenture"),  between the Issuer and
The Chase Manhattan Bank, a New York corporation,  as Indenture Trustee (in such
capacity the "Indenture  Trustee");  provided,  however,  that the entire unpaid
principal  amount of this Note shall be due and  payable  on the  earlier of the
March 2004 Distribution Date (the "Class A-5 Final Scheduled Distribution Date")
and the Redemption  Date, if any,  pursuant to Section 10.1(a) of the Indenture.
Capitalized  terms used but not  defined  herein are defined in Article I of the
Indenture, which also contains rules as to construction that shall be applicable
herein.
<PAGE>

                  The  Issuer  shall pay  interest  on this Note at the rate per
annum shown above on each  Distribution Date until the principal of this Note is
paid or made  available  for  payment,  on the  principal  amount  of this  Note
outstanding  on the  preceding  Distribution  Date (after  giving  effect to all
payments of  principal  made on the  preceding  Distribution  Date),  subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on this
Note will accrue for each Distribution Date from and including the fifteenth day
of the calendar month  immediately  preceding such Distribution Date (or, in the
case of the initial  Distribution  Date, from the Closing Date) to but excluding
the fifteenth day of the following calendar month.  Interest will be computed on
the basis of a 360-day  year of twelve  30-day  months.  Such  principal  of and
interest  on this Note  shall be paid in the  manner  specified  on the  reverse
hereof.

                  The principal of and interest on this Note are payable in such
coin or  currency  of the United  States of America as at the time of payment is
legal tender for payment of public and private  debts.  All payments made by the
Issuer  with  respect to this Note shall be applied  first to  interest  due and
payable on this Note as provided above and then to the unpaid  principal of this
Note.

                  Reference is made to the further  provisions  of this Note set
forth on the reverse  hereof,  which shall have the same effect as though  fully
set forth on the face of this Note.
<PAGE>

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Indenture  Trustee whose name appears below by manual signature,
this Note shall not be entitled to any benefit under the  Indenture  referred to
on the reverse hereof, or be valid or obligatory for any purpose.

               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]



<PAGE>





A_5_8

365976.05-New York S7A

                  IN WITNESS  WHEREOF,  the Issuer has caused this instrument to
be signed,  manually or in facsimile,  by its Authorized Officer, as of the date
set forth below.

Date: March 23, 2000

                                 FORD CREDIT AUTO OWNER TRUST 2000-A

                                 By:     THE BANK OF NEW YORK,
                                         not in its individual capacity but
                                         solely as Owner Trustee of Ford Credit
                                         Auto Owner Trust 2000-A



                                 By:
                                         Authorized Officer


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Class  A-5 Notes  designated  above  and  referred  to in the
within-mentioned Indenture.

Date: March 23, 2000

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

                                 By:
                                         Authorized Officer


<PAGE>


                                [REVERSE OF NOTE]

                  This  Note is one of a duly  authorized  issue of Notes of the
Issuer,  designated  as its Class A-5 7.19% Asset  Backed  Notes (the "Class A-5
Notes")  which,  together with the Issuer's  Class A-1 6.035% Asset Backed Notes
(the "Class A-1  Notes"),  Class A-2 6.217%  Asset  Backed Notes (the "Class A-2
Notes"),  Class A-3 6.82% Asset Backed Notes (the "Class A-3 Notes"),  Class A-4
7.09% Asset Backed Notes (the "Class A-4 Notes" and, together with the Class A-1
Notes,  the Class A-2 Notes,  the Class A-3 Notes and the Class A-5  Notes,  the
"Class A Notes") and Class B 7.37% Asset  Backed Notes (the "Class B Notes" and,
together with the Class A Notes,  the "Notes"),  are issued under the Indenture,
to which Indenture and all indentures  supplemental  thereto reference is hereby
made for a statement of the respective rights and obligations  thereunder of the
Issuer, the Indenture Trustee and the Noteholders.  The Notes are subject to all
terms of the Indenture.

                  The  Class  A-5  Notes  are and will be  equally  and  ratably
secured by the  collateral  pledged as  security  therefor  as  provided  in the
Indenture. The Class A-5 Notes are subordinated in right of payment to the Class
A-1 Notes,  the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes and
are senior in right of  payment to the Class B Notes,  each as and to the extent
provided in the Indenture.

                  Principal  of the  Class  A-5 Notes  will be  payable  on each
Distribution Date in an amount described on the face hereof. "Distribution Date"
means the  fifteenth  day of each  month,  or, if any such day is not a Business
Day, the next succeeding Business Day, commencing April 15, 2000.

                  As described on the face hereof,  the entire unpaid  principal
amount of this Note  shall be due and  payable  on the  earlier of the Class A-5
Final Scheduled  Distribution  Date and the Redemption Date, if any, pursuant to
Section  10.1(a) of the Indenture.  Notwithstanding  the  foregoing,  the entire
unpaid  principal  amount of the Notes  shall be due and  payable on the date on
which an  Event  of  Default  shall  have  occurred  and be  continuing  and the
Indenture  Trustee  or the  Noteholders  of Notes  evidencing  not  less  than a
majority of the principal amount of the Class A Notes have declared the Notes to
be  immediately  due and  payable in the manner  provided  in Section 5.2 of the
Indenture.  All principal payments on the Class A-5 Notes shall be made pro rata
to the Noteholders entitled thereto.
<PAGE>

                  Payments of interest on this Note on each  Distribution  Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this  Note,  shall be made to the  Person  whose name  appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the Note
Register as of the close of business on each Record Date either by wire transfer
in immediately  available  funds, to the account of such Noteholder at a bank or
other entity having appropriate  facilities  therefor,  if such Noteholder shall
have provided to the Note Registrar  appropriate  written  instructions at least
five (5) Business  Days prior to such  Distribution  Date and such  Noteholder's
Notes in the aggregate evidence a denomination of not less than $1,000,000,  or,
if not, by check mailed first-class  postage prepaid to such Person's address as
it appears on the Note  Register  on such Record  Date;  provided  that,  unless
Definitive  Notes  have  been  issued  to Note  Owners,  with  respect  to Notes
registered on the Record Date in the name of the nominee of the Clearing  Agency
(initially,  such  nominee  to be  Cede &  Co.),  payments  will be made by wire
transfer  in  immediately  available  funds to the  account  designated  by such
nominee.  Such  payments  will be  made  without  requiring  that  this  Note be
submitted for notation of payment. Any reduction in the principal amount of this
Note (or any one or more Predecessor Notes) effected by any payments made on any
Distribution Date shall be binding upon all future  Noteholders of this Note and
of any Note  issued  upon the  registration  of  transfer  hereof or in exchange
hereof or in lieu hereof,  whether or not noted hereon. If funds are expected to
be  available,  as  provided in the  Indenture,  for payment in full of the then
remaining unpaid principal amount of this Note on a Distribution  Date, then the
Indenture Trustee,  in the name of and on behalf of the Issuer,  will notify the
Person who was the Registered  Noteholder hereof as of the Record Date preceding
such  Distribution  Date by notice mailed or transmitted  by facsimile  prior to
such  Distribution  Date,  and the amount then due and payable  shall be payable
only upon  presentation  and surrender of this Note at the  Indenture  Trustee's
principal  Corporate  Trust Office or at the office of the  Indenture  Trustee's
agent appointed for such purposes located in The City of New York.

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

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

                  The  transfer of this Note is subject to the  restrictions  on
transfer  specified on the face hereof and to the other limitations set forth in
the Indenture. Subject to the satisfaction of such restrictions and limitations,
the transfer of this Note may be registered on the Note Register upon  surrender
of this Note for registration of transfer at the office or agency  designated by
the Issuer  pursuant to the  Indenture,  duly endorsed by, or  accompanied  by a
written  instrument of transfer in form  satisfactory  to the Indenture  Trustee
duly  executed by, the  Noteholder  hereof or such  Noteholder's  attorney  duly
authorized in writing,  with such signature guaranteed by an "eligible guarantor
institution"  meeting the requirements of the Note Registrar,  and thereupon one
or more new Notes of the same Class in authorized  denominations and in the same
aggregate  principal  amount  will be issued  to the  designated  transferee  or
transferees.  No service charge will be charged for any registration of transfer
or  exchange  of this Note,  but the  transferor  may be  required  to pay a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
connection with any such registration of transfer or exchange.

                  Each Noteholder or Note Owner, by its acceptance of a Note or,
in the case of a Note Owner,  a  beneficial  interest in a Note,  covenants  and
agrees that no recourse may be taken,  directly or  indirectly,  with respect to
the obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any  certificate  or other writing  delivered in
connection  therewith,  against (i) the Indenture  Trustee or the Owner Trustee,
each in its individual capacity,  (ii) any owner of a beneficial interest in the
Issuer or (iii) any partner,  owner,  beneficiary,  agent, officer,  director or
employee of the Indenture  Trustee or the Owner Trustee,  each in its individual
capacity,  any holder of a beneficial  interest in the Issuer, the Owner Trustee
or the Indenture  Trustee or of any successor or assign of the Indenture Trustee
or the Owner Trustee, each in its individual capacity, except as any such Person
may have expressly agreed and except that any such partner, owner or beneficiary
shall be fully liable,  to the extent provided by applicable law, for any unpaid
consideration for stock,  unpaid capital  contribution for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.
<PAGE>

                  Each  Noteholder or Note Owner, by acceptance of a Note or, in
the case of a Note Owner, a beneficial interest in a Note,  covenants and agrees
by accepting  the benefits of the Indenture  that such  Noteholder or Note Owner
will not at any time institute  against the Seller,  the General  Partner or the
Issuer,  or join in any institution  against the Seller,  the General Partner or
the  Issuer of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation  proceedings  under any United States federal or State bankruptcy or
similar  law in  connection  with any  obligations  relating  to the Notes,  the
Indenture or the other Basic Documents.

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

                  Prior to the due presentment  for  registration of transfer of
this Note, the Issuer,  the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the Person in whose name this Note (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof for all  purposes,  whether or not this Note be
overdue,  and none of the Issuer,  the Indenture Trustee or any such agent shall
be affected by notice to the contrary.

                  The Indenture permits (with certain  exceptions  requiring the
consent of all  Noteholders  adversely  affected) the  amendment  thereof by the
Issuer and the Indenture Trustee without the consent of the Noteholders provided
certain  conditions  are  satisfied.  The  Indenture  also  contains  provisions
permitting the  Noteholders  of Notes  evidencing  specified  percentages of the
principal  amount of the Notes  Outstanding or of the Controlling Note Class, on
behalf of all  Noteholders,  to waive  compliance  by the  Issuer  with  certain
provisions of the  Indenture  and certain past defaults  under the Indenture and
their  consequences.  Any such consent or waiver by the  Noteholder of this Note
(or any one or more Predecessor Notes) shall be conclusive and binding upon such
Noteholder  and upon all future  Noteholders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note.
<PAGE>

                  The  term  "Issuer",  as  used  in  this  Note,  includes  any
successor to the Issuer under the Indenture.

                  The  Issuer  is  permitted  by the  Indenture,  under  certain
circumstances,  to merge or consolidate,  subject to the rights of the Indenture
Trustee and the Noteholders under the Indenture.

                  The   Notes  are   issuable   only  in   registered   form  in
denominations  as  provided  in the  Indenture,  subject to certain  limitations
therein set forth.

                  This  Note  and  the  Indenture  shall  be  governed  by,  and
construed  in  accordance  with  the  laws of the  State  of New  York,  without
reference to its conflicts of law provisions.

                  No reference herein to the Indenture, and no provision of this
Note or of the  Indenture,  shall alter or impair the  obligation of the Issuer,
which is absolute  and  unconditional,  to pay the  principal of and interest on
this  Note at the  times,  place and rate,  and in the coin or  currency  herein
prescribed.

                  Anything  herein to the  contrary  notwithstanding,  except as
expressly provided in the Basic Documents,  none of The Chase Manhattan Bank, in
its individual capacity,  The Bank of New York, in its individual capacity,  any
owner  of a  beneficial  interest  in the  Issuer,  or any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal or of interest on this Note or performance  of, or
omission to  perform,  any of the  covenants,  obligations  or  indemnifications
contained in the  Indenture.  The  Noteholder  of this Note,  by his  acceptance
hereof, agrees that, except as expressly provided in the Basic Documents, in the
case of an Event of Default under the Indenture,  the  Noteholder  shall have no
claim against any of the foregoing for any deficiency,  loss or claim therefrom;
provided,  however,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.


<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:



                  FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and
transfers unto:

- -----------------------------------------------------------------------------
                         (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and appoints  _________________,  attorney,  to transfer  said Note on the books
kept for registration thereof, with full power of substitution in the premises.

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





         */       NOTICE:  The signature to this assignment must correspond with
                  the name of the registered  owner as it appears on the face of
                  the  within  Note in  every  particular,  without  alteration,
                  enlargement  or any change  whatever.  Such  signature must be
                  guaranteed by an "eligible guarantor  institution" meeting the
                  requirements of the Note Registrar.


<PAGE>

UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE OF THE DEPOSITORY
TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE ISSUER OR ITS AGENT FOR
REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED IS REGISTERED
IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE  OF DTC (AND ANY  PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH OTHER
ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC),  ANY TRANSFER,
PLEDGE  OR OTHER  USE  HEREOF  FOR  VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  INASMUCH AS THE REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN INTEREST
HEREIN.

THE  PRINCIPAL  OF THIS NOTE IS PAYABLE  IN  INSTALLMENTS  AS SET FORTH  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  PRINCIPAL  AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

REGISTERED
                                                                    $99,200,000

No. R-[ ]                                                   CUSIP NO. 34527RDK6

                       FORD CREDIT AUTO OWNER TRUST 2000-A

                        CLASS B 7.37% ASSET BACKED NOTES

                  Ford  Credit  Auto  Owner  Trust  2000-A,   a  business  trust
organized and existing under the laws of the State of Delaware  (herein referred
to as the "Issuer"),  for value received,  hereby promises to pay to CEDE & CO.,
or  registered  assigns,  the  principal  sum of NINETY NINE MILLION TWO HUNDRED
THOUSAND  DOLLARS  payable on each  Distribution  Date in an amount equal to the
aggregate  amount,  if any,  payable  to  Noteholders  of  Class B Notes on such
Distribution  Date  from  the  Principal  Distribution  Account  in  respect  of
principal on the Class B Notes pursuant to Section 3.1 of the Indenture dated as
of  March 1,  2000 (as from  time to time  amended,  supplemented  or  otherwise
modified  and in  effect,  the  "Indenture"),  between  the Issuer and The Chase
Manhattan Bank, a New York  corporation,  as Indenture Trustee (in such capacity
the "Indenture  Trustee");  provided,  however, that the entire unpaid principal
amount of this Note  shall be due and  payable  on the  earlier of the July 2004
Distribution  Date (the  "Class B Final  Scheduled  Distribution  Date") and the
Redemption  Date,  if  any,  pursuant  to  Section  10.1(a)  of  the  Indenture.
Capitalized  terms used but not  defined  herein are defined in Article I of the
Indenture, which also contains rules as to construction that shall be applicable
herein.
<PAGE>

                  The  Issuer  shall pay  interest  on this Note at the rate per
annum shown above on each  Distribution Date until the principal of this Note is
paid or made  available  for  payment,  on the  principal  amount  of this  Note
outstanding  on the  preceding  Distribution  Date (after  giving  effect to all
payments of  principal  made on the  preceding  Distribution  Date),  subject to
certain limitations contained in Section 3.1 of the Indenture.  Interest on this
Note will accrue for each Distribution Date from and including the fifteenth day
of the calendar month  immediately  preceding such Distribution Date (or, in the
case of the initial  Distribution  Date, from the Closing Date) to but excluding
the fifteenth day of the following calendar month.  Interest will be computed on
the basis of a 360-day  year of twelve  30-day  months.  Such  principal  of and
interest  on this Note  shall be paid in the  manner  specified  on the  reverse
hereof.

                  The principal of and interest on this Note are payable in such
coin or  currency  of the United  States of America as at the time of payment is
legal tender for payment of public and private  debts.  All payments made by the
Issuer  with  respect to this Note shall be applied  first to  interest  due and
payable on this Note as provided above and then to the unpaid  principal of this
Note.

                  Reference is made to the further  provisions  of this Note set
forth on the reverse  hereof,  which shall have the same effect as though  fully
set forth on the face of this Note.
<PAGE>

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Indenture  Trustee whose name appears below by manual signature,
this Note shall not be entitled to any benefit under the  Indenture  referred to
on the reverse hereof, or be valid or obligatory for any purpose.

               [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]



<PAGE>


                  IN WITNESS  WHEREOF,  the Issuer has caused this instrument to
be signed,  manually or in facsimile,  by its Authorized Officer, as of the date
set forth below.

Date: March 23, 2000

                                 FORD CREDIT AUTO OWNER TRUST 2000-A

                                 By:     THE BANK OF NEW YORK,
                                         not in its individual capacity but
                                         solely as Owner Trustee of Ford Credit
                                         Auto Owner Trust 2000-A



                                 By:
                                         Authorized Officer


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

Date: March 23, 2000

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

                                 By:
                                         Authorized Officer


<PAGE>


                                [REVERSE OF NOTE]

                  This  Note is one of a duly  authorized  issue of Notes of the
Issuer,  designated as its Class B 7.37% Asset Backed Notes (the "Class B Notes"
and,  together  with the Class A Notes  referred to below,  the "Notes")  which,
together  with the Issuer's  Class A-1 6.035% Asset Backed Notes (the "Class A-1
Notes"),  Class A-2 6.217% Asset Backed Notes (the "Class A-2 Notes"), Class A-3
6.82% Asset Backed  Notes (the "Class A-3 Notes"),  Class A-4 7.09% Asset Backed
Notes (the "Class A-4 Notes") and Class A-5 7.19% Asset Backed Notes (the "Class
A-5 Notes"  and,  together  with the Class A-1 Notes,  the Class A-2 Notes,  the
Class A-3 Notes and the Class A-4 Notes, the "Class A Notes"),  are issued under
the  Indenture,  to which  Indenture  and all  indentures  supplemental  thereto
reference  is  hereby  made  for  a  statement  of  the  respective  rights  and
obligations thereunder of the Issuer, the Indenture Trustee and the Noteholders.
The Notes are subject to all terms of the Indenture.

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

                  Principal  of the  Class  B  Notes  will  be  payable  on each
Distribution Date in an amount described on the face hereof. "Distribution Date"
means the  fifteenth  day of each  month,  or, if any such day is not a Business
Day, the next succeeding Business Day, commencing April 15, 2000.

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

                  Payments of interest on this Note on each  Distribution  Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this  Note,  shall be made to the  Person  whose name  appears as the
Registered Noteholder of the Note (or one or more Predecessor Notes) on the Note
Register as of the close of business on each Record Date either by wire transfer
in immediately  available  funds, to the account of such Noteholder at a bank or
other entity having appropriate  facilities  therefor,  if such Noteholder shall
have provided to the Note Registrar  appropriate  written  instructions at least
five (5) Business  Days prior to such  Distribution  Date and such  Noteholder's
Notes in the aggregate evidence a denomination of not less than $1,000,000,  or,
if not, by check mailed first-class  postage prepaid to such Person's address as
it appears on the Note  Register  on such Record  Date;  provided  that,  unless
Definitive  Notes  have  been  issued  to Note  Owners,  with  respect  to Notes
registered on the Record Date in the name of the nominee of the Clearing  Agency
(initially,  such  nominee  to be  Cede &  Co.),  payments  will be made by wire
transfer  in  immediately  available  funds to the  account  designated  by such
nominee.  Such  payments  will be  made  without  requiring  that  this  Note be
submitted for notation of payment. Any reduction in the principal amount of this
Note (or any one or more Predecessor Notes) effected by any payments made on any
Distribution Date shall be binding upon all future  Noteholders of this Note and
of any Note  issued  upon the  registration  of  transfer  hereof or in exchange
hereof or in lieu hereof,  whether or not noted hereon. If funds are expected to
be  available,  as  provided in the  Indenture,  for payment in full of the then
remaining unpaid principal amount of this Note on a Distribution  Date, then the
Indenture Trustee,  in the name of and on behalf of the Issuer,  will notify the
Person who was the Registered  Noteholder hereof as of the Record Date preceding
such  Distribution  Date by notice mailed or transmitted  by facsimile  prior to
such  Distribution  Date,  and the amount then due and payable  shall be payable
only upon  presentation  and surrender of this Note at the  Indenture  Trustee's
principal  Corporate  Trust Office or at the office of the  Indenture  Trustee's
agent appointed for such purposes located in The City of New York.
<PAGE>

                  The  Issuer  shall pay  interest  on overdue  installments  of
interest at the Class B Rate to the extent lawful.

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

                  The  transfer of this Note is subject to the  restrictions  on
transfer  specified on the face hereof and to the other limitations set forth in
the Indenture. Subject to the satisfaction of such restrictions and limitations,
the transfer of this Note may be registered on the Note Register upon  surrender
of this Note for registration of transfer at the office or agency  designated by
the Issuer  pursuant to the  Indenture,  duly endorsed by, or  accompanied  by a
written  instrument of transfer in form  satisfactory  to the Indenture  Trustee
duly  executed by, the  Noteholder  hereof or such  Noteholder's  attorney  duly
authorized in writing,  with such signature guaranteed by an "eligible guarantor
institution"  meeting the requirements of the Note Registrar,  and thereupon one
or more new Notes of the same Class in authorized  denominations and in the same
aggregate  principal  amount  will be issued  to the  designated  transferee  or
transferees.  No service charge will be charged for any registration of transfer
or  exchange  of this Note,  but the  transferor  may be  required  to pay a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
connection with any such registration of transfer or exchange.

                  Each Noteholder or Note Owner, by its acceptance of a Note or,
in the case of a Note Owner,  a  beneficial  interest in a Note,  covenants  and
agrees that no recourse may be taken,  directly or  indirectly,  with respect to
the obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any  certificate  or other writing  delivered in
connection  therewith,  against (i) the Indenture  Trustee or the Owner Trustee,
each in its individual capacity,  (ii) any owner of a beneficial interest in the
Issuer or (iii) any partner,  owner,  beneficiary,  agent, officer,  director or
employee of the Indenture  Trustee or the Owner Trustee,  each in its individual
capacity,  any holder of a beneficial  interest in the Issuer, the Owner Trustee
or the Indenture  Trustee or of any successor or assign of the Indenture Trustee
or the Owner Trustee, each in its individual capacity, except as any such Person
may have expressly agreed and except that any such partner, owner or beneficiary
shall be fully liable,  to the extent provided by applicable law, for any unpaid
consideration for stock,  unpaid capital  contribution for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.
<PAGE>

                  Each  Noteholder or Note Owner, by acceptance of a Note or, in
the case of a Note Owner, a beneficial interest in a Note,  covenants and agrees
by accepting  the benefits of the Indenture  that such  Noteholder or Note Owner
will not at any time institute  against the Seller,  the General  Partner or the
Issuer,  or join in any institution  against the Seller,  the General Partner or
the  Issuer of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation  proceedings  under any United States federal or State bankruptcy or
similar  law in  connection  with any  obligations  relating  to the Notes,  the
Indenture or the other Basic Documents.

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

                  Prior to the due presentment  for  registration of transfer of
this Note, the Issuer,  the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the Person in whose name this Note (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof for all  purposes,  whether or not this Note be
overdue,  and none of the Issuer,  the Indenture Trustee or any such agent shall
be affected by notice to the contrary.
<PAGE>

                  The Indenture permits (with certain  exceptions  requiring the
consent of all  Noteholders  adversely  affected) the  amendment  thereof by the
Issuer and the Indenture Trustee without the consent of the Noteholders provided
certain  conditions  are  satisfied.  The  Indenture  also  contains  provisions
permitting the  Noteholders  of Notes  evidencing  specified  percentages of the
principal  amount of the Notes  Outstanding or of the Controlling Note Class, on
behalf of all  Noteholders,  to waive  compliance  by the  Issuer  with  certain
provisions of the  Indenture  and certain past defaults  under the Indenture and
their  consequences.  Any such consent or waiver by the  Noteholder of this Note
(or any one or more Predecessor Notes) shall be conclusive and binding upon such
Noteholder  and upon all future  Noteholders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note.

                  The  term  "Issuer",  as  used  in  this  Note,  includes  any
successor to the Issuer under the Indenture.

                  The  Issuer  is  permitted  by the  Indenture,  under  certain
circumstances,  to merge or consolidate,  subject to the rights of the Indenture
Trustee and the Noteholders under the Indenture.

                  The   Notes  are   issuable   only  in   registered   form  in
denominations  as  provided  in the  Indenture,  subject to certain  limitations
therein set forth.

                  This  Note  and  the  Indenture  shall  be  governed  by,  and
construed  in  accordance  with  the  laws of the  State  of New  York,  without
reference to its conflicts of law provisions.

                  No reference herein to the Indenture, and no provision of this
Note or of the  Indenture,  shall alter or impair the  obligation of the Issuer,
which is absolute  and  unconditional,  to pay the  principal of and interest on
this  Note at the  times,  place and rate,  and in the coin or  currency  herein
prescribed.
<PAGE>

                  Anything  herein to the  contrary  notwithstanding,  except as
expressly provided in the Basic Documents,  none of The Chase Manhattan Bank, in
its individual capacity,  The Bank of New York, in its individual capacity,  any
owner  of a  beneficial  interest  in the  Issuer,  or any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal or of interest on this Note or performance  of, or
omission to  perform,  any of the  covenants,  obligations  or  indemnifications
contained in the  Indenture.  The  Noteholder  of this Note,  by his  acceptance
hereof, agrees that, except as expressly provided in the Basic Documents, in the
case of an Event of Default under the Indenture,  the  Noteholder  shall have no
claim against any of the foregoing for any deficiency,  loss or claim therefrom;
provided,  however,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.


<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:



                  FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and
transfers unto:

- -----------------------------------------------------------------------------
                         (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and appoints  _________________,  attorney,  to transfer  said Note on the books
kept for registration thereof, with full power of substitution in the premises.

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

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





         */       NOTICE:  The signature to this assignment must correspond with
                  the name of the registered  owner as it appears on the face of
                  the  within  Note in  every  particular,  without  alteration,
                  enlargement  or any change  whatever.  Such  signature must be
                  guaranteed by an "eligible guarantor  institution" meeting the
                  requirements of the Note Registrar.


<PAGE>



                                                        Exhibit C

                      [FORM OF NOTE DEPOSITORY AGREEMENT]


<PAGE>



                                                                   SCHEDULE A

                            Schedule of Receivables

               [Provided to the Indenture Trustee at the Closing]



<PAGE>

                                                                     APPENDIX A

                             Definitions and Usage




                                                                     Exhibit 4.2
                              AMENDED AND RESTATED

                                 TRUST AGREEMENT

                                      among

                      FORD CREDIT AUTO RECEIVABLES TWO L.P.

                                  as Depositor,

                        THE BANK OF NEW YORK (DELAWARE),

                               as Delaware Trustee

                                       and

                              THE BANK OF NEW YORK,

                                as Owner Trustee

                            Dated as of March 1, 2000


<PAGE>


                                TABLE OF CONTENTS


                                   ARTICLE I

DEFINITIONS AND USAGE.......................................................1

                                   ARTICLE II

ORGANIZATION OF THE TRUST...................................................2
         SECTION 2.1  Name..................................................2
         SECTION 2.2  Offices...............................................2
         SECTION 2.3  Purposes and Powers...................................2
         SECTION 2.4  Appointment of Owner Trustee..........................3
         SECTION 2.5  Appointment of Delaware Trustee.......................3
         SECTION 2.6  Capital Contribution of Owner Trust Estate ...........4
         SECTION 2.7  Declaration of Trust..................................4
         SECTION 2.8  Liability of the Depositor............................5
         SECTION 2.9  Title to Trust Property...............................6
         SECTION 2.10  Situs of Trust.......................................6
         SECTION 2.11  Representations and Warranties of the
                                 Depositor .................................6
         SECTION 2.12  Federal Income Tax Matters...........................8

                                  ARTICLE III

TRUST CERTIFICATES AND TRANSFER OF INTERESTS...............................11
         SECTION 3.1  Initial Beneficial Ownership.........................11
         SECTION 3.2  Capital Accounts.....................................11
         SECTION 3.3  The Certificates.....................................12
         SECTION 3.4  Authentication of Certificates.......................12
         SECTION 3.5  Registration of Certificates; Transfer
                                and Exchange of Certificates...............13
         SECTION 3.6  Mutilated, Destroyed, Lost or Stolen
                                    Certificates...........................22
         SECTION 3.7  Persons Deemed Owners of Certificates................22
         SECTION 3.8  Access to List of Certificateholders'
                                    Names and Addresses....................23
         SECTION 3.9  Maintenance of Office or Agency......................23
         SECTION 3.10  Appointment of Certificate Paying
                                    Agent..................................24
         SECTION 3.11  Certain Rights of Depositor.........................25

                                   ARTICLE IV

ACTIONS BY OWNER TRUSTEE...................................................25
         SECTION 4.1  Prior Notice to Certificateholders with
                                   Respect to Certain Matters..............25
         SECTION 4.2  Action by Certificateholders with
                                   Respect to Certain Matters..............27
         SECTION 4.3  Action by Certificateholders with
                                    Respect to Bankruptcy..................27
         SECTION 4.4  Restrictions on Certificateholders'
                                    Power..................................27
         SECTION 4.5  Majority Control.....................................27

                                   ARTICLE V

APPLICATION OF TRUST FUNDS; CERTAIN DUTIES.................................28
         SECTION 5.1  Establishment of Certificate Distribution Account....28
         SECTION 5.2  Application of Trust Funds...........................29
         SECTION 5.3  Method of Payment....................................31
         SECTION 5.4  No Segregation of Monies; No Interest................32
         SECTION 5.5  Accounting and Reports to Noteholders,
                                Certificateholders, Internal Revenue
                                Service and Others.........................32
         SECTION 5.6  Signature on Returns; Tax Matters
                                    Partner................................32

                                   ARTICLE VI

AUTHORITY AND DUTIES OF OWNER TRUSTEE......................................33
         SECTION 6.1  General Authority....................................33
         SECTION 6.2  General Duties.......................................33
         SECTION 6.3  Action upon Instruction..............................34
         SECTION 6.4  No Duties Except as Specified in this
                               Agreement or in Instructions................35
         SECTION 6.5  No Action Except Under Specified
                               Documents or Instructions...................36
         SECTION 6.6  Restrictions.........................................36

                                  ARTICLE VII

REGARDING THE OWNER TRUSTEE AND THE DELAWARE TRUSTEE.......................37
         SECTION 7.1  Acceptance of Trusts and Duties......................37
         SECTION 7.2  Furnishing of Documents..............................39
         SECTION 7.3  Representations and Warranties.......................39
         SECTION 7.4  Reliance; Advice of Counsel..........................40
         SECTION 7.5  Not Acting in Individual Capacity....................41
         SECTION 7.6  Owner Trustee Not Liable for
                              Certificates or Receivables ................ 41
         SECTION 7.7  Co-Trustees May Own Certificates and
                                    Notes..................................42

                                  ARTICLE VIII

COMPENSATION AND INDEMNITY OF OWNER TRUSTEE................................43
         SECTION 8.1  Owner Trustee's Fees and Expenses....................43
         SECTION 8.2  Indemnification......................................43
         SECTION 8.3  Payments to Co-Trustees..............................44

                                   ARTICLE IX

TERMINATION................................................................44
         SECTION 9.1  Termination of Trust Agreement.......................44
         SECTION 9.2  Dissolution upon Insolvency or
                           Dissolution of Depositor or
                                    General Partner........................46
         SECTION 9.3  Prepayment of Certificates...........................48

                                   ARTICLE X

SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES.....................49
         SECTION 10.1  Eligibility Requirements for Owner
                                   Trustee and Delaware Trustee............49
         SECTION 10.2  Resignation or Removal of Owner
                                   Trustee or the Delaware Trustee.........50
         SECTION 10.3  Successor Owner Trustee or Delaware
                                    Trustee................................51
         SECTION 10.4  Merger or Consolidation of Owner
                                    Trustee or Delaware Trustee............53
         SECTION 10.6  Compliance with Business Trust
                                    Statute................................55

                                   ARTICLE XI

MISCELLANEOUS..............................................................55
         SECTION 11.1  Supplements and Amendments..........................55
         SECTION 11.2  No Legal Title to Owner Trust Estate
                                    in Certificateholders..................58
         SECTION 11.3  Limitation on Rights of Others......................58
         SECTION 11.4  Notices.............................................58
         SECTION 11.5  Severability........................................59
         SECTION 11.6  Separate Counterparts...............................59
         SECTION 11.7  Successors and Assigns..............................59
         SECTION 11.8  No Petition.........................................59
         SECTION 11.9  No Recourse.........................................60
         SECTION 11.10  Headings...........................................60
         SECTION 11.11  Governing Law......................................60
         SECTION 11.12  Sale and Servicing Agreement
                                    Obligations............................60

EXHIBIT A
FORM OF CLASS C CERTIFICATE................................................A-1

EXHIBIT B
FORM OF CLASS D CERTIFICATE................................................B-1

EXHIBIT C
FORM OF INVESTMENT LETTER - CLASS C CERTIFICATES...........................C-1

EXHIBIT D
FORM OF INVESTMENT LETTER - CLASS D CERTIFICATES
         QUALIFIED INSTITUTIONAL BUYER.....................................D-1

EXHIBIT E
FORM OF INVESTMENT LETTER - CLASS D CERTIFICATES
         INSTITUTIONAL ACCREDITED INVESTOR.................................E-1

EXHIBIT F
FORM OF RULE 144A TRANSFEROR CERTIFICATE - CLASS D CERTIFICATES............F-1

EXHIBIT G
FORM OF CERTIFICATE OF TRUST...............................................G-1

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



<PAGE>


AMENDED AND RESTATED TRUST AGREEMENT, dated as of March 1, 2000 (as from time to
time  amended,   supplemented  or  otherwise   modified  and  in  effect,   this
"Agreement"),  among FORD CREDIT AUTO  RECEIVABLES TWO L.P., a Delaware  limited
partnership, as Depositor, having its principal executive office at The American
Road,  Dearborn,  Michigan 48121;  THE BANK OF NEW YORK  (DELAWARE),  a Delaware
banking  corporation  not in its  individual  capacity  but  solely as  Delaware
trustee under this  Agreement  (the  "Delaware  Trustee"),  having its principal
corporate trust office at White Clay Center, Route 273, Newark,  Delaware 19711;
and THE BANK OF NEW YORK, a New York banking  corporation  (the "Bank"),  not in
its  individual  capacity but solely as trustee  under this  Agreement  (in such
capacity,  the "Owner Trustee"),  having its principal corporate trust office at
101  Barclay  Street,  Floor 12E,  New York,  New York 10286 for the  purpose of
establishing  the Ford  Credit  Auto Owner Trust  2000-A.  Each of the  Delaware
Trustee and the Owner Trustee are referred to individually as a "Co-Trustee" and
collectively as the "Co-Trustees."

                  WHEREAS,  the parties  hereto intend to amend and restate that
certain Trust  Agreement,  dated as of March 1, 2000,  among the Depositor,  the
Delaware Trustee and the Owner Trustee, on the terms and conditions  hereinafter
set forth;

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

                                    ARTICLE I

                              DEFINITIONS AND USAGE

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


<PAGE>




                                   ARTICLE II

                            ORGANIZATION OF THE TRUST

SECTION 2.1 Name.  The Trust created  hereby shall be known as "Ford Credit Auto
Owner Trust 2000-A", in which name the Owner Trustee may conduct the business of
the Trust,  make and execute  contracts and other  instruments  on behalf of the
Trust and sue and be sued on behalf of the Trust.

SECTION 2.2 Offices.  The  Delaware  office of the Trust shall be in care of the
Delaware  Trustee at the Corporate  Trust Office or at such other address in the
State of Delaware as the Delaware Trustee may designate by written notice to the
Certificateholders and the Depositor.  The New York office of the Trust shall be
in care of the Owner  Trustee  at the  Corporate  Trust  Office or at such other
address in the State of New York as the Owner  Trustee may  designate by written
notice to the Certificateholders and the Depositor.

SECTION 2.3       Purposes and Powers. (a)  The purpose of the Trust is, and the
Trust shall have the power and authority, to engage in the following activities:

(i)      to issue the Notes pursuant to the Indenture, and the Certificates
         pursuant to this Agreement, and to sell the Notes and the Certificates
         upon the written order of the Depositor;

(ii)     with the  proceeds  of the sale of the Notes and the  Certificates,  to
         fund the  Reserve  Account,  to pay the  organizational,  start-up  and
         transactional  expenses  of the  Trust,  and to pay the  balance to the
         Depositor pursuant to the Sale and Servicing Agreement;

(iii)    to pay interest on and principal of the Notes and distributions on the
         Certificates;



<PAGE>


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

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

(vi)     to engage in those activities, including entering into agreements, that
         are  necessary,  suit-able or convenient to accomplish the foregoing or
         are incidental thereto or connected therewith; and

(vii)    subject to compliance with the Basic Documents, to engage in such other
         activities as may be required in connection  with  conservation  of the
         Owner Trust Estate and the making of  distributions  to the Noteholders
         and the Certificateholders.

The Trust is hereby  authorized to engage in the foregoing  activities The Trust
shall not engage in any activity other than in connection  with the foregoing or
other than as required or authorized by the terms of this Agreement or the other
Basic Documents.

SECTION 2.4  Appointment of Owner  Trustee.  The Depositor  hereby  appoints the
Owner Trustee as trustee of the Trust  effective as of the date hereof,  to have
all the rights, powers and duties set forth herein.


<PAGE>


SECTION 2.5 Appointment of Delaware  Trustee.  The Delaware Trustee is appointed
to serve as the trustee of the Trust in the State of  Delaware  for the sole and
limited  purpose of satisfying  the  requirement of Section 3807 of the Delaware
Business Trust Statute that the Trust have at least one trustee with a principal
place of business in Delaware. It is understood and agreed by the parties hereto
and the  Certificateholders  that the  Delaware  Trustee  shall have none of the
duties or liabilities of the Owner Trustee.  The duties of the Delaware  Trustee
shall be limited to (a) accepting legal process served on the Trust in the State
of Delaware and (b) the execution of any certificates  required to be filed with
the  Secretary of State of the State of Delaware  which the Delaware  Trustee is
required to execute pursuant to Section 3811 of the Business Trust Statute,  and
the Delaware  Trustee  shall  provide  prompt notice to the Owner Trustee of its
performance  of any such acts.  The  parties  hereto and the  Certificateholders
understand and agree that the Delaware Trustee shall not be entitled to exercise
any  powers,  nor  shall  the  Delaware  Trustee  have  any  of the  duties  and
liabilities,  of the Owner Trustee. The Delaware Trustee shall not be liable for
the acts or omissions of the Owner Trustee,  the Depositor or the Trust.  To the
extent that,  at law or in equity,  the Delaware  Trustee has duties  (including
fiduciary  duties)  and  liabilities  relating  thereto  to the  Trust or to the
Certificateholders,  it is hereby  understood  and  agreed by the other  parties
hereto and the Certificateholders  that such duties and liabilities are replaced
by the duties and  liabilities  of the Delaware  Trustee  expressly set forth in
this Trust  Agreement.  The  Delaware  Trustee  shall owe no  fiduciary or other
duties to the Trust or to the Depositor except as expressly provided for herein.

SECTION 2.6 Capital Contribution of Owner Trust Estate. As of March 1, 2000, the
Depositor  sold,  assigned,  transferred,  conveyed  and set  over to the  Owner
Trustee the sum of $1. The Owner Trustee  hereby  acknowledges  receipt in trust
from the Depositor, as of such date, of the foregoing contribution,  which shall
constitute  the  initial  Owner  Trust  Estate  and  shall be  deposited  in the
Certificate  Distribution  Account.  The Depositor shall pay the  organizational
expenses of the Trust as they may arise or shall,  upon the request of the Owner
Trustee or the Delaware  Trustee,  promptly  reimburse  the Owner Trustee or the
Delaware Trustee for any such expenses paid by the Owner Trustee or the Delaware
Trustee.  On the Closing Date, the Depositor shall convey to the Trust the Trust
Property and the Owner  Trustee  shall convey to the Depositor the Notes and the
Certificates.


<PAGE>


SECTION 2.7 Declaration of Trust. The Owner Trustee hereby declares that it will
hold the Owner  Trust  Estate in trust upon and  subject to the  conditions  set
forth herein for the use and benefit of the  Certificateholders,  subject to the
obligations of the Trust under the Basic  Documents.  It is the intention of the
parties hereto that (i) the Trust constitute a business trust under the Business
Trust Statute and that this  Agreement  constitute  the governing  instrument of
such business  trust and (ii) for income and  franchise tax purposes,  the Trust
shall be treated as a partnership,  with the assets of the partnership being the
Receivables and other assets held by the Trust,  the partners of the partnership
being  the  Certificateholders  and the  Depositor  and the  Notes  constituting
indebtedness  of the  partnership.  The  parties  agree that,  unless  otherwise
required by the appropriate  tax  authorities,  the Depositor,  on behalf of the
Trust, will file or cause to be filed annual or other necessary returns, reports
and  other  forms  consistent  with  the  characterization  of  the  Trust  as a
partnership  for such tax purposes.  Effective as of the date hereof,  the Owner
Trustee  shall have the  rights,  powers and duties set forth  herein and in the
Business Trust Statute with respect to accomplishing  the purposes of the Trust.
Together with the Delaware Trustee,  the Owner Trustee has filed the Certificate
of Trust with the Secretary of State.


SECTION 2.8 Liability of the Depositor.  (a) Notwithstanding Section 3803 of the
Business  Trust  Statute,  the  Depositor  in its  capacity as the holder of the
interests  described  in  Section  3.11  shall be liable  directly  to, and will
indemnify each injured party for, all losses, claims,  damages,  liabilities and
expenses of the Trust (including Expenses,  to the extent that the assets of the
Trust  that  would  remain  if all of the  Notes  were  paid  in full  would  be
insufficient to pay any such losses, claims,  damages,  liabilities or expenses,
or to the extent that such losses, claims, damages,  liabilities and expenses in
fact are not paid out of the Owner Trust  Estate)  that the  Depositor  would be
liable for if the Trust were a partnership under the Limited  Partnership Act in
which  the  Depositor  were a  general  partner;  provided,  however,  that  the
Depositor shall not be liable to or indemnify Noteholders or Note Owners for any
losses incurred by Noteholders or Note Owners in their capacity as holders of or
beneficial  owners of  interests in limited  recourse  debt secured by the Owner
Trust  Estate or be liable to or  indemnify  Certificateholders  for any  losses
incurred by the  Certificateholders  if such losses would nevertheless have been
incurred if the  Certificates  were limited  recourse  debt secured by the Owner
Trust  Estate.  In addition,  any  third-party  creditors  of the Trust,  or the
arrangement  between the Depositor and the Trust (other than in connection  with
the  obligations  described in the  preceding  sentence for which the  Depositor
shall  not be  liable),  shall  be  deemed  third-party  beneficiaries  of  this
paragraph.

(b) No  Certificateholder  other than the  Depositor  to the extent set forth in
paragraph  (a) of this Section 2.8,  shall have any personal  liability  for any
liability or obligation of the Trust.
<PAGE>

SECTION 2.9 Title to Trust  Property.  Legal title to the  entirety of the Owner
Trust  Estate  shall be vested at all  times in the  Trust as a  separate  legal
entity,  except where applicable law in any  jurisdiction  requires title to any
part of the Owner Trust Estate to be vested in a trustee or  trustees,  in which
case title shall be deemed to be vested in the Owner Trustee, a cotrustee and/or
a separate trustee, as the case may be.

SECTION 2.10 Situs of Trust. The Trust shall be administered in the State of New
York.  All bank accounts  maintained by the Owner Trustee on behalf of the Trust
shall be located in the State of  Delaware  or the State of New York.  The Trust
shall not have any  employees  in any state  other  than the State of  Delaware;
provided,  however, that nothing herein shall restrict or prohibit the Bank, the
Delaware  Trustee or the Owner Trustee from having  employees  within or without
the State of Delaware.  Payments  will be received by the Trust only in Delaware
or New York,  and payments  will be made by the Trust only from  Delaware or New
York. The principal office of the Trust shall be in care of the Delaware Trustee
in the State of  Delaware.  The Trust  shall  also have an office in care of the
Owner Trustee in the State of New York.

SECTION 2.11  Representations  and  Warranties of the  Depositor.  The Depositor
hereby  represents  and warrants to the Owner  Trustee and the Delaware  Trustee
that:

(a)  The  Depositor  is  duly  organized  and  validly  existing  as  a  limited
partnership in good standing under the laws of the State of Delaware, with power
and  authority  to own its  properties  and to  conduct  its  busi-ness  as such
properties are currently owned and such business is presently conducted.

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

(c) The  Depositor  has the power and  authority  to execute  and  deliver  this
Agreement  and to carry out its  terms,  and the  Depositor  has full  power and
authority  to sell and  assign  the  property  to be sold and  assigned  to, and
deposited  with, the Trust,  and the Depositor has duly authorized such sale and
assignment and deposit to the Trust; and the execution, delivery and performance
of this Agreement has been duly authorized by the Depositor.

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

(e) The consummation of the transactions  contemplated by this Agreement and the
fulfillment  of the terms hereof do not conflict  with,  result in any breach of
any of the terms and  provisions  of, or constitute  (with or without  notice or
lapse of time or both) a default under,  the Certificate of Limited  Partnership
or the Limited  Partnership  Agreement,  or any  indenture,  agreement  or other
instrument to which the Depositor is a party or by which it is bound; nor result
in the creation or imposition of any lien upon any of its properties pursuant to
the terms of any such  indenture,  agreement  or other  instrument  (other  than
pursuant  to the Basic  Documents);  nor  violate any law or, to the best of the
Depositor's knowledge, any order, rule or regulation applicable to the Depositor
of any court or of any federal or state regulatory body,  administrative  agency
or other governmental  instrumentality having jurisdiction over the Depositor or
its properties.

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

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

SECTION 2.12 Federal Income Tax Matters. The Certificateholders acknowledge that
it is their intent and that they  understand  it is the intent of the  Depositor
and the Servicer  that, for purposes of federal  income,  state and local income
and  franchise  tax and any other income  taxes,  the Trust will be treated as a
partnership  and the  Certificateholders  and the  Depositor  will be treated as
partners   in  that   partnership.   The   Depositor   hereby   agrees  and  the
Certificateholders  by acceptance of a Certificate  agree to such  treatment and
each agrees to take no action inconsistent with such treatment.  For purposes of
federal  income,  state and local income and  franchise tax and any other income
taxes each month:

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

(b) to the extent the  characterization  provided for in  paragraph  (a) of this
Section 2.11 is not respected, gross ordinary income of the Trust for such month
as  determined  for federal  income tax purposes  shall be  allocated  among the
Certificateholders of each Class of Certificates as of the Record Date occurring
within such month, in proportion to their ownership of the Aggregate Certificate
Balance  on such  date,  in an amount up to the sum of (i) the  Accrued  Class C
Certificate Interest or Accrued Class D Certificate Interest, as applicable, for
such  Class for such  month,  (ii) the  portion of the  market  discount  on the
Receivables  accrued during such month that is allocable to the excess,  if any,
of the aggregate Initial  Certificate Balance of such class of Certificates over
the initial  aggregate issue price of such Class of  Certificates  and (iii) any
amount  expected  to be  distributed  to the  Certificateholders  of such  Class
pursuant to Sections 4.6(c) and (d) of the Sale and Servicing  Agreement (to the
extent not  previously  allocated  pursuant to this paragraph (b)) to the extent
necessary to reverse any net loss previously allocated to  Certificateholders of
such  Class (to the extent  not  previously  reversed  pursuant  to this  clause
(iii)); and

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


<PAGE>


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


                                   ARTICLE III

                  TRUST CERTIFICATES AND TRANSFER OF INTERESTS

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

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


<PAGE>


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

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

(b) The  Certificates  shall be  executed  on  behalf  of the Trust by manual or
facsimile signature of an authorized officer of the Owner Trustee.  Certificates
bearing the manual or facsimile  signatures of individuals who were, at the time
when such  signatures  shall have been affixed,  authorized to sign on behalf of
the  Trust,  shall be  validly  issued  and  entitled  to the  benefits  of this
Agreement,  notwithstanding  that such  individuals  or any of them  shall  have
ceased to be so  authorized  prior to the  authentication  and  delivery of such
Certificates  or did not hold such  offices  at the date of  authentication  and
delivery of such Certificates.

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


<PAGE>


SECTION 3.4 Authentication of Certificates.  Concurrently with the initial sale
of the  Receivables to the Trust  pursuant to the Sale and Servicing  Agreement,
the  Owner  Trustee  shall  cause  the  Class C  Certificates,  in an  aggregate
principal  balance  equal to the  Initial  Certificate  Balance  of such Class C
Certificates,  and the Class D Certificates,  in an aggregate  principal balance
equal to the Initial  Certificate  Balance of such Class D  Certificates,  to be
executed  on behalf of the Trust,  authenticated  and  delivered  to or upon the
written  order of the  Depositor,  signed  by the  chairman  of the  board,  the
president,  any executive vice president, any vice president, the secretary, any
assistant  secretary,  the treasurer or any  assistant  treasurer of the General
Partner,  without further action by the Depositor, in authorized  denominations.
No  Certificate  shall entitle its  Certificateholder  to any benefit under this
Agreement,  or shall be valid for any purpose, unless there shall appear on such
Certificate a certificate of authentication  substantially in the form set forth
in Exhibit A or Exhibit B, as applicable,  attached hereto executed by the Owner
Trustee by manual signature;  such  authentication  shall constitute  conclusive
evidence that such Certificate shall have been duly  authenticated and delivered
hereunder. All Certificates shall be dated the date of their authentication.

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

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


<PAGE>


(i)      It is either:

(A)      not, and each account (if any) for which it is purchasing the Class C
         Certificates is not (1) an employee benefit plan, as defined in Section
         3(3) of ERISA, that is subject to Title I of ERISA, (2) a plan
         described in Section 4975(e)(1) of the Code that is subject to Section
         4975 of the Code, (3) a governmental plan, as defined in Section 3(32)
         of ERISA, subject to any federal, State or local law which is, to a
         material extent, similar to the provisions of Section 406 of ERISA
         or Section 4975 of the Code, (4) an entity whose underlying assets
         include plan assets by reason of a plan's investment in the entity
         (within the meaning of Department of Labor Regulation
         29 C.F.R.ss.2510.3-101 or otherwise under ERISA) or (5) a person
         investing "plan assets" of any such plan (including without limitation,
         for purposes of this clause (5), an insurance company general account,
         but excluding any entity registered under the Investment Company Act of
         1940, as amended); or

(B)      an insurance company acting on behalf of a general account and (1) on
         the date of purchase less than 25% of the assets of such general
         account (as reasonably determined by it) constitute "plan assets" for
         purposes of Title I of ERISA and Section 4975 of the Code, (2) the
         purchase and holding of such Class C Certificates are eligible for
         exemptive relief under Sections (I) and (III) of Prohibited Transaction
         Class Exemption 95-60, and (3) the purchaser agrees that if, after the
         purchaser's initial acquisition of the Class C Certificates, at any
         time during any calendar quarter 25% or more of the assets of such
         general account (as reasonably determined by it no less frequently than
         each calendar quarter) constitute "plan assets" for purposes of Title I
         of ERISA or Section 4975 of the Code and no exemption or exception from
         the prohibited transaction rules applies to the continued holding of
         the Class C Certificates under Section 401(c) of ERISA and the final
         regulations thereunder or under an exemption or regulation issued by
         the United States Department of Labor under ERISA, it will dispose of
         all Class C Certificates then held in its general account by the end of
         the next following calendar quarter.
<PAGE>

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

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

(iv)     It  agrees  that  if it  determines  to  Transfer  any of the  Class  C
         Certificates  it will cause its proposed  transferee  to provide to the
         Trust,  the  Owner  Trustee  and the  Certificate  Registrar  a  letter
         substantially  in the form of  Exhibit C hereof or such  other  written
         statement as the Depositor shall prescribe.

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


<PAGE>


                  "THIS  CERTIFICATE  HAS NOT BEEN  AND  WILL NOT BE  REGISTERED
UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR UNDER
ANY STATE  SECURITIES  OR BLUE SKY LAW OF ANY STATE OF THE  UNITED  STATES.  THE
HOLDER HEREOF,  BY PURCHASING  THIS  CERTIFICATE,  AGREES FOR THE BENEFIT OF THE
TRUST AND THE DEPOSITOR THAT THIS CERTIFICATE MAY BE REOFFERED,  RESOLD, PLEDGED
OR OTHERWISE  TRANSFERRED  ONLY IN COMPLIANCE  WITH THE SECURITIES ACT AND OTHER
APPLICABLE  LAWS,  AND ONLY (1) PURSUANT TO RULE 144A UNDER THE  SECURITIES  ACT
("RULE  144A") TO A PERSON  THAT THE HOLDER  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER, WITHIN THE MEANING OF RULE l44A (A "QIB"),  PURCHASING FOR
ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QIB,  WHOM THE HOLDER HAS  INFORMED,  IN
EACH CASE, THAT THE REOFFER,  RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN
RELIANCE  ON  RULE  144A,  SUBJECT  TO (A)  THE  RECEIPT  BY THE  TRUST  AND THE
CERTIFICATE  REGISTRAR OF A  CERTIFICATE  SUBSTANTIALLY  IN THE FORM ATTACHED AS
EXHIBIT  F TO THE  TRUST  AGREEMENT  AND (B) THE  RECEIPT  BY THE  TRUST AND THE
CERTIFICATE  REGISTRAR OF A LETTER SUBSTANTIALLY IN THE FORM ATTACHED AS EXHIBIT
D TO THE TRUST  AGREEMENT,  WITH SUCH CHANGES  THEREIN AS MAY BE APPROVED BY THE
DEPOSITOR,  (2) PURSUANT TO AN EXEMPTION FROM REGISTRATION  PROVIDED BY RULE 144
UNDER THE  SECURITIES ACT (IF  AVAILABLE),  SUBJECT TO THE RECEIPT BY THE TRUST,
THE INITIAL PURCHASER AND THE CERTIFICATE  REGISTRAR OF SUCH EVIDENCE ACCEPTABLE
TO THE TRUST AND THE INITIAL  PURCHASER  THAT SUCH  REOFFER,  RESALE,  PLEDGE OR
TRANSFER IS IN COMPLIANCE  WITH THE TRUST  AGREEMENT AND THE  SECURITIES ACT AND
OTHER APPLICABLE LAWS, (3) TO AN INSTITUTIONAL  "ACCREDITED INVESTOR" WITHIN THE
MEANING  THEREOF IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER THE
SECURITIES  ACT  PURSUANT  TO  ANY  OTHER   EXEMPTION   FROM  THE   REGISTRATION
REQUIREMENTS OF THE SECURITIES ACT,  SUBJECT TO (A) THE RECEIPT BY THE TRUST AND
THE  CERTIFICATE  REGISTRAR OF A LETTER  SUBSTANTIALLY  IN THE FORM  ATTACHED AS
EXHIBIT E TO THE TRUST  AGREEMENT  OR (B) THE RECEIPT BY THE TRUST,  THE INITIAL
PURCHASER AND THE CERTIFICATE REGISTRAR OF SUCH OTHER EVIDENCE ACCEPTABLE TO THE
TRUST AND THE INITIAL PURCHASER THAT SUCH REOFFER, RESALE, PLEDGE OR TRANSFER IS
IN  COMPLIANCE  WITH  THE  TRUST  AGREEMENT  AND THE  SECURITIES  ACT AND  OTHER
APPLICABLE  LAWS,  OR (4) TO THE  DEPOSITOR OR ITS  AFFILIATES,  IN EACH CASE IN
ACCORDANCE  WITH  ALL  APPLICABLE  SECURITIES  LAWS  OF THE  UNITED  STATES  AND
SECURITIES AND BLUE SKY LAWS OF THE STATES OF THE UNITED STATES."

                  As a condition to the  registration of any Transfer of a Class
D Certificate, the prospective transferee of such a Class D Certificate shall be
required to represent in writing to the Owner Trustee, the Certificate Registrar
and the Initial  Purchaser the  following,  unless  determined  otherwise by the
Administrator (as certified to the Owner Trustee in an Officer's Certificate):

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

(ii)      It is either:



<PAGE>


                  (A) not, and each account (if any) for which it is  purchasing
                  the Class D Certificates is not (1) an employee  benefit plan,
                  as defined in Section 3(3) of ERISA,  that is subject to Title
                  I of ERISA, (2) a plan described in Section  4975(e)(1) of the
                  Code  that is  subject  to  Section  4975 of the  Code,  (3) a
                  governmental  plan,  as  defined  in  Section  3(32) of ERISA,
                  subject  to any  federal,  State or local  law  which is, to a
                  material  extent,  similar to the provisions of Section 406 of
                  ERISA  or  Section  4975  of the  Code,  (4) an  entity  whose
                  underlying  assets  include  plan assets by reason of a plan's
                  investment in the entity  (within the meaning of Department of
                  Labor Regulation 29 C.F.R.  ss.  2510.3-101 or otherwise under
                  ERISA) or (5) a person  investing  "plan  assets"  of any such
                  plan  (including  without  limitation,  for  purposes  of this
                  clause  (5),  an  insurance   company  general  account,   but
                  excluding any entity  registered under the Investment  Company
                  Act of 1940, as amended); or

                  (B) an insurance company acting on behalf of a general account
                  and (1) on the date of purchase less than 25% of the assets of
                  such  general   account  (as  reasonably   determined  by  it)
                  constitute  "plan assets" for purposes of Title I of ERISA and
                  Section 4975 of the Code, (2) the purchase and holding of such
                  Class D Certificates  are eligible for exemptive  relief under
                  Sections  (I)  and  (III)  of  Prohibited   Transaction  Class
                  Exemption  95-60,  and (3) the purchaser agrees that if, after
                  the   purchaser's   initial   acquisition   of  the   Class  D
                  Certificates,  at any time during any calendar  quarter 25% or
                  more of the  assets of such  general  account  (as  reasonably
                  determined  by  it  no  less  frequently  than  each  calendar
                  quarter)  constitute  "plan assets" for purposes of Title I of
                  ERISA  or  Section  4975  of  the  Code  and no  exemption  or
                  exception from the prohibited transaction rules applies to the
                  continued  holding of the Class D  Certificates  under Section
                  401(c) of ERISA and the final regulations  thereunder or under
                  an  exemption  or  regulation  issued  by  the  United  States
                  Department of Labor under ERISA,  it will dispose of all Class
                  D Certificates  then held in its general account by the end of
                  the next following calendar quarter.


<PAGE>


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

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

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


<PAGE>


(i)      such Transfer is in compliance  with Rule 144A under the Securities Act
         ("Rule 144A"), to a transferee who the transferor  reasonably  believes
         is a  Qualified  Institutional  Buyer  that is  purchasing  for its own
         account or for the  account of a Qualified  Institutional  Buyer and to
         whom notice is given that such  Transfer is being made in reliance upon
         Rule 144A under the Securities Act and (x) the transferor  executes and
         delivers  to the  Trust  and the  Certificate  Registrar,  a Rule  144A
         transferor certificate  substantially in the form attached as Exhibit F
         and (y) the  transferee  executes  and  delivers  to the  Trust and the
         Certificate  Registrar an investment  letter  substantially in the form
         attached as Exhibit D;

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

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

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


<PAGE>


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

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

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

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

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


<PAGE>


                  Every Certificate presented or surrendered for registration of
Transfer or exchange shall be accompanied by a written instrument of transfer in
form  satisfactory  to the Owner  Trustee and the  Certificate  Registrar,  duly
executed by the  Certificateholder  or his attorney duly  authorized in writing,
with such  signature  guaranteed by a member firm of the New York Stock Exchange
or a  commercial  bank  or  trust  company.  Each  Certificate  surrendered  for
registration  of  Transfer  or  exchange  shall be  cancelled  and  subsequently
disposed  of by the  Certificate  Registrar  in  accordance  with its  customary
practice.

                  No  service  charge  shall  be made  for any  registration  of
Transfer or exchange of  Certificates,  but the Owner Trustee or the Certificate
Registrar  may  require  payment  of a  sum  sufficient  to  cover  any  tax  or
governmental  charge  that may be imposed in  connection  with any  Transfer  or
exchange of Certificates.

                  The preceding  provisions of this Section 3.5 notwithstanding,
the Owner Trustee shall not make and the Certificate Registrar need not register
any  Transfer  or  exchange of  Certificates  for a period of fifteen  (15) days
preceding   any   Distribution   Date  for  any  payment  with  respect  to  the
Certificates.

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


<PAGE>


SECTION 3.7 Persons Deemed Owners of Certificates. Prior to due presentation of
a Certificate for registration of Transfer,  the Owner Trustee,  the Certificate
Registrar  and any  Certificate  Paying Agent may treat the Person in whose name
any Certificate shall be registered in the Certificate  Register as the owner of
such Certificate for the purpose of receiving  distributions pursuant to Section
5.2 and for all other purposes  whatsoever,  and none of the Owner Trustee,  the
Certificate  Registrar  or any  Certificate  Paying  Agent shall be bound by any
notice to the contrary.

SECTION  3.8 Access to List of  Certificateholders'  Names and  Addresses.  The
Owner  Trustee  shall  furnish or cause to be  furnished to the Servicer and the
Depositor,  or to the Indenture Trustee,  within fifteen (15) days after receipt
by the Owner  Trustee of a written  request  therefor  from the  Servicer or the
Depositor, or the Indenture Trustee, as the case may be, a list, in such form as
the requesting party may reasonably  require,  of the names and addresses of the
Certificateholders  as of  the  most  recent  Record  Date.  If  three  or  more
Certificateholders or one or more  Certificateholders of Certificates evidencing
not less than 25% of the Aggregate  Certificate  Balance apply in writing to the
Owner  Trustee,  and such  application  states  that the  applicants  desire  to
communicate  with other  Certificateholders  with  respect to their rights under
this Agreement or under the  Certificates and such application is accompanied by
a copy of the communication that such applicants  propose to transmit,  then the
Owner  Trustee  shall,  within five (5) Business  Days after the receipt of such
application,  afford such applicants  access during normal business hours to the
current list of  Certificateholders.  Each  Certificateholder,  by receiving and
holding a  Certificate,  shall be deemed to have  agreed  not to hold any of the
Depositor,  the Certificate Registrar or the Owner Trustee accountable by reason
of the  disclosure of its name and address,  regardless of the source from which
such information was derived.


<PAGE>


SECTION 3.9  Maintenance of Office or Agency.  The Owner Trustee shall maintain
in the State of New  York,  an office or  offices  or agency or  agencies  where
Certificates  may be surrendered  for  registration  of Transfer or exchange and
where  notices  and  demands  to or upon the Owner  Trustee  in  respect  of the
Certificates and the Basic Documents may be served.  The Owner Trustee initially
designates  The Bank of New York, l01 Barclay  Street,  Floor 12 East, New York,
New York 10286, Attention:  Asset-Backed Finance Unit as its principal corporate
trust office for such  purposes.  The Owner  Trustee  shall give prompt  written
notice  to the  Depositor  and to the  Certificateholders  of any  change in the
location of the Certificate Registrar or any such office or agency.

SECTION 3.10  Appointment of Certificate  Paying Agent.  The Certificate  Paying
Agent  shall make  distributions  to  Certificateholders  from each  Certificate
Distribution  Account  pursuant to Section  5.2 and shall  report the amounts of
such distributions to the Owner Trustee. Any Certificate Paying Agent shall have
the revocable power to withdraw funds from each Certificate Distribution Account
for the purpose of making the distributions referred to above. The Owner Trustee
may  revoke  such power and remove  the  Certificate  Paying  Agent if the Owner
Trustee  determines in its sole  discretion  that the  Certificate  Paying Agent
shall have  failed to  perform  its  obligations  under  this  Agreement  in any
material  respect.  The  Certificate  Paying Agent shall  initially be the Owner
Trustee,  and any co-paying agent chosen by the Owner Trustee. The Owner Trustee
shall be permitted to resign as Certificate  Paying Agent upon thirty (30) days'
written notice to the Owner Trustee.  In the event that the Bank shall no longer
be the Certificate  Paying Agent, the Owner Trustee shall appoint a successor to
act as Certificate  Paying Agent (which shall be a bank or trust  company).  The
Owner  Trustee  shall  cause  such  successor  Certificate  Paying  Agent or any
additional  Certificate  Paying Agent  appointed by the Owner Trustee to execute
and  deliver  to the  Owner  Trustee  an  instrument  in  which  such  successor
Certificate Paying Agent or additional Certificate Paying Agent shall agree with
the Owner Trustee that as Certificate  Paying Agent, such successor  Certificate
Paying Agent or additional  Certificate Paying Agent will hold all sums, if any,
held by it for payment to the Certificateholders in trust for the benefit of the
Certificateholders  entitled  thereto  until  such  sums  shall  be paid to such
Certificateholders.  The  Certificate  Paying Agent shall  return all  unclaimed
funds to the Owner Trustee and upon removal of a  Certificate  Paying Agent such
Certificate  Paying Agent shall also return all funds in its  possession  to the
Owner  Trustee.  The provisions of Sections 7.1, 7.3, 7.4 and 8.1 shall apply to
the Owner Trustee also in its role as Certificate  Paying Agent,  for so long as
the Owner  Trustee  shall act as  Certificate  Paying  Agent and,  to the extent
applicable, to any other paying agent appointed hereunder. Any reference in this
Agreement to the  Certificate  Paying Agent shall  include any  co-paying  agent
unless the context requires otherwise.
<PAGE>

SECTION 3.11 Certain Rights of Depositor. The Depositor shall be entitled to any
amounts not needed on any Distribution Date to make payments on the Notes or the
Certificates or to make deposits to the Reserve Account  pursuant to Section 4.6
of the Sale and Servicing  Agreement,  and to receive  amounts  remaining in the
Reserve Account following the payment in full of the aggregate  principal amount
of the Notes and the  Aggregate  Certificate  Balance  and of all other  amounts
owing or to be  distributed  hereunder  or under the  Indenture  or the Sale and
Servicing Agreement to Noteholders and Certificateholders and the termination of
the Trust.  The  Depositor may not Transfer any such rights unless it shall have
received an Opinion of Counsel that such  Transfer  shall not cause the Trust to
be classified as an association  (or publicly traded  partnership)  taxable as a
corporation.
<PAGE>

                                   ARTICLE IV

                            ACTIONS BY OWNER TRUSTEE

SECTION 4.1 Prior Notice to Certificateholders with Respect to Certain Matters.
It is the intention of the Depositor and the Certificateholders  that the powers
and duties of the Owner Trustee are ministerial and  non-ministerial;  provided,
however,  that any  non-ministerial  action  (including  the taking of any legal
action) may only be taken by the Owner Trustee in  accordance  with this Section
4.1.  With respect to the  following  matters,  the Owner Trustee shall not take
action  unless,  (I) at least thirty (30) days before the taking of such action,
the Owner  Trustee  shall have  notified the  Certificateholders  and the Rating
Agencies in writing of the proposed action and (II)  Certificateholders  holding
not less than a majority of the  Aggregate  Certificate  Balance  shall not have
notified the Owner Trustee in writing prior to the 30th day after such notice is
given that such Certificateholders have withheld consent or provided alternative
direction:

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

(b)      the election by the Trust to file an amendment to the Certificate of
Trust (unless such amendment is required to be filed under the Business Trust
Statute);

(c)      the amendment of the Indenture by a supplemental indenture in
circumstances where the consent of any Noteholder is required;

(d) the amendment of the Indenture by a supplemental  indenture in circumstances
where  the  consent  of  any  Noteholder  is not  required  and  such  amendment
materially adversely affects the interests of any of the Certificateholders;

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

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

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

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

SECTION 4.4 Restrictions on  Certificateholders'  Power. The Certificateholders
shall not direct the Owner  Trustee to take or refrain from taking any action if
such action or inaction  would be contrary to any obligation of the Trust or the
Owner Trustee under this Agreement or any of the other Basic  Documents or would
be contrary to Section 2.3,  nor shall the Owner  Trustee be obligated to follow
any such direction, if given.

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

                                    ARTICLE V

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

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

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

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

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

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

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

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


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

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

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

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


<PAGE>


(c) In the event that any  withholding tax is imposed on the Trust's payment (or
allocations of income) to a Certificateholder,  such tax shall reduce the amount
otherwise  distributable  to such  Certificateholder  in  accordance  with  this
Section  5.2.  The Owner  Trustee and each  Certificate  Paying  Agent is hereby
authorized and directed to retain from amounts  otherwise  distributable  to the
Certificateholders  sufficient funds for the payment of any such withholding tax
that is legally owed by the Trust (but such authorization  shall not prevent the
Owner  Trustee from  contesting  any such tax in  appropriate  proceedings,  and
withholding  payment of such tax, if  permitted  by law,  pending the outcome of
such  proceedings).  The amount of any withholding tax imposed with respect to a
Certificateholder shall be treated as cash distributed to such Certificateholder
at the time it is withheld by the Trust and remitted to the  appropriate  taxing
authority.  If there is a  possibility  that  withholding  tax is  payable  with
respect   to  a   distribution   (such   as  a   distribution   to  a   non-U.S.
Certificateholder), the Owner Trustee may, in its sole discretion, withhold such
amounts  in  accordance   with  this   paragraph   (c).  In  the  event  that  a
Certificateholder  wishes to apply for a refund of any such withholding tax, the
Owner Trustee shall reasonably  cooperate with such  Certificateholder in making
such  claim so long as such  Certificateholder  agrees  to  reimburse  the Owner
Trustee for any out-of-pocket expenses incurred.

SECTION  5.3  Method of  Payment.  Subject  to  Section  9.1(c),  distributions
required to be made to Certificateholders on any Distribution Date shall be made
to each  Certificateholder of record on the preceding Record Date either by wire
transfer,   in   immediately   available   funds,   to  the   account   of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor, if (i) such  Certificateholder  shall have provided to the Certificate
Registrar appropriate written instructions at least five (5) Business Days prior
to such  Distribution  Date and  such  Certificateholder's  Certificates  in the
aggregate  evidence a  denomination  of not less than  $1,000,000,  or (ii) such
Certificateholder  is the  Depositor  or,  if  not,  by  check  mailed  to  such
Certificateholder  at the  address of such  Certificateholder  appearing  in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution in
respect  of  any  Certificate   (whether  on  the  applicable   Final  Scheduled
Distribution  Date or  otherwise)  will be payable  only upon  presentation  and
surrender  of such  Certificate  at the  office  or agency  maintained  for that
purpose by the Owner Trustee pursuant to Section 3.9.

<PAGE>

SECTION 5.4 No Segregation of Monies; No Interest.  Subject to Sections 5.1 and
5.2,  monies  received by the Owner Trustee  hereunder need not be segregated in
any manner  except to the extent  required by law, the Indenture or the Sale and
Servicing  Agreement,  and may be deposited under such general conditions as may
be prescribed by law, and the Owner Trustee shall not be liable for any interest
thereon.

SECTION 5.5 Accounting and Reports to Noteholders, Certificateholders, Internal
Revenue  Service and  Others.  The Owner  Trustee  shall,  based on  information
provided  by or on  behalf  of the  Depositor,  (a)  maintain  (or  cause  to be
maintained)  the  books of the Trust on a  calendar  year  basis on the  accrual
method  of  accounting,   (b)  deliver  (or  cause  to  be  delivered)  to  each
Certificateholder,  as may be  required  by the  Code  and  applicable  Treasury
Regulations,  such  information as may be required  (including  Schedule K-1) to
enable  each  Certificateholder  to prepare  its  federal  and State  income tax
returns,  (c) file (or cause to be filed) such tax returns relating to the Trust
(including  a  partnership  information  return,  IRS Form 1065),  and make such
elections  as may  from  time to time  be  required  or  appropriate  under  any
applicable  State or federal  statute or rule or regulation  thereunder so as to
maintain the Trust's  characterization  as a partnership  for federal income tax
purposes,  (d) cause such tax returns to be signed in the manner required by law
and (e) collect (or cause to be collected) any  withholding  tax as described in
and in accordance with Section 5.2(c) with respect to income or distributions to
Certificateholders. The Owner Trustee shall elect under Section 1278 of the Code
to include in income  currently any market discount that accrues with respect to
the  Receivables.  The Owner Trustee shall not make the election  provided under
Section 754 of the Code.

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

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

                                   ARTICLE VI

                      AUTHORITY AND DUTIES OF OWNER TRUSTEE

SECTION 6.1 General Authority.  The Owner Trustee is authorized and directed to
execute  and  deliver  on behalf of the Trust the Basic  Documents  to which the
Trust is to be a party and each  certificate  or other  document  attached as an
exhibit to or  contemplated by the Basic Documents to which the Trust is to be a
party and any  amendment or other  agreement,  in each case, in such form as the
Depositor  shall  approve,  as  evidenced  conclusively  by the Owner  Trustee's
execution thereof and the Depositor's execution of this Agreement, and to direct
the  Indenture  Trustee to  authenticate  and deliver (i) Class A-1 Notes in the
aggregate  principal  amount  of  $155,000,000,  (ii)  Class  A-2  Notes  in the
aggregate  principal  amount  of  $377,000,000,  (iii)  Class  A-3  Notes in the
aggregate  principal  amount  of  $1,000,000,000,  (iv)  Class  A-4 Notes in the
aggregate principal amount of $975,000,000, (v) Class A-5 Notes in the aggregate
principal  amount  of  $171,480,000  and  (vi)  Class B Notes  in the  aggregate
principal amount of $99,200,000. In addition to the foregoing, the Owner Trustee
is  authorized to take all actions  required of the Trust  pursuant to the Basic
Documents.  The Owner  Trustee is further  authorized  from time to time to take
such action on behalf of the Trust as is  permitted by the Basic  Documents  and
which the  Servicer  or the  Administrator  directs  with  respect  to the Basic
Documents,  except to the extent  that this  Agreement  expressly  requires  the
consent of Certificateholders for such action.

SECTION 6.2 General Duties. Subject to Section 4.1 hereof, it shall be the duty
of the  Owner  Trustee  to  discharge  (or  cause to be  discharged)  all of its
responsibilities  pursuant  to the terms of this  Agreement  and the other Basic
Documents  to which  the  Trust is a party  and to  administer  the Trust in the
interest of the Certificateholders,  subject to the lien of the Indenture and in
accordance with the provisions of this Agreement and the other Basic  Documents.
Notwithstanding  anything  else to the  contrary  in this  Agreement,  the Owner
Trustee  shall be deemed to have  discharged  its  duties  and  responsibilities
hereunder  and under the Basic  Documents  to the  extent the  Administrator  is
required in the Administration Agreement to perform any act or to discharge such
duty of the Owner  Trustee  or the  Trust  hereunder  or under  any other  Basic
Document,  and the Owner  Trustee  shall not be held  liable for the  default or
failure  of  the   Administrator   to  carry  out  its  obligations   under  the
Administration  Agreement.  Except as expressly provided in the Basic Documents,
the Owner Trustee shall have no obligation to administer, service or collect the
Receivables or to maintain,  monitor or otherwise  supervise the administration,
servicing or collection of the Receivables.
<PAGE>

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

(b) The Owner  Trustee  shall not be  required to take any action  hereunder  or
under any Basic Document if the Owner Trustee shall have reasonably  determined,
or shall have been  advised by counsel,  that such action is likely to result in
liability on the part of the Owner Trustee or is contrary to the terms hereof or
of any other Basic Document or is otherwise contrary to law.

(c) Whenever the Owner Trustee is unable to decide between  alternative  courses
of action  permitted  or  required by the terms of this  Agreement  or any other
Basic  Document,  the Owner Trustee shall  promptly give notice (in such form as
shall  be  appropriate  under  the  circumstances)  to  the   Certificateholders
requesting  instruction  as to the  course of action to be  adopted,  and to the
extent the Owner  Trustee  acts in good  faith in  accordance  with any  written
instruction of the  Certificateholders  received, the Owner Trustee shall not be
liable on account of such action to any Person.  If the Owner  Trustee shall not
have received  appropriate  instruction  within ten (10) days of such notice (or
within such shorter period of time as reasonably may be specified in such notice
or may be necessary under the  circumstances) it may, but shall be under no duty
to,  take or  refrain  from  taking  such  action,  not  inconsistent  with this
Agreement  or the  other  Basic  Documents,  as it shall  deem to be in the best
interests of the  Certificateholders,  and shall have no liability to any Person
for such action or inaction.

(d) In the event  the Owner  Trustee  is  unsure  as to the  application  of any
provision of this Agreement or any other Basic Document or any such provision is
ambiguous as to its  application,  or is, or appears to be, in conflict with any
other  applicable  provision,  or in the event that this  Agreement  permits any
determination  by the Owner  Trustee  or is silent  or is  incomplete  as to the
course of action that the Owner  Trustee is  required to take with  respect to a
particular  set of facts,  the Owner  Trustee  may give  notice (in such form as
shall  be  appropriate  under  the  circumstances)  to  the   Certificateholders
requesting  instruction  and,  to the  extent  that the  Owner  Trustee  acts or
refrains  from  acting in good  faith in  accordance  with any such  instruction
received,  the Owner Trustee  shall not be liable,  on account of such action or
inaction,  to  any  Person.  If  the  Owner  Trustee  shall  not  have  received
appropriate  instruction  within ten (10) days of such  notice  (or within  such
shorter  period of time as reasonably  may be specified in such notice or may be
necessary under the  circumstances)  it may, but shall be under no duty to, take
or refrain from taking such action not  inconsistent  with this Agreement or the
other  Basic  Documents,  as it shall  deem to be in the best  interests  of the
Certificateholders, and shall have no liability to any Person for such action or
inaction.

<PAGE>

SECTION 6.4 No Duties Except as Specified in this Agreement or in Instructions.
The Owner  Trustee  shall not have any duty or  obligation  to manage,  make any
payment with respect to, register,  record,  sell, dispose of, or otherwise deal
with the Owner Trust  Estate,  or to  otherwise  take or refrain from taking any
action under, or in connection with, any document  contemplated  hereby to which
the Owner Trustee or the Trust is a party,  except as expressly  provided by the
terms of this  Agreement or in any document or written  instruction  received by
the Owner Trustee  pursuant to Section 6.3; and no implied duties or obligations
shall be read into this Agreement or any other Basic Document  against the Owner
Trustee. The Owner Trustee shall have no responsibility for filing any financing
or  continuation  statement  in any  public  office at any time or to  otherwise
perfect or maintain the  perfection of any security  interest or lien granted to
it  hereunder  or to prepare or file any  Commission  filing for the Trust or to
record  this  Agreement  or  any  other  Basic   Document.   The  Owner  Trustee
nevertheless agrees that it will, at its own cost and expense, promptly take all
action as may be  necessary  to  discharge  any lien (other than the lien of the
Indenture)  on any part of the Owner Trust  Estate that results from actions by,
or claims  against,  the Owner  Trustee that are not related to the ownership or
the administration of the Owner Trust Estate.

SECTION 6.5 No Action Except Under  Specified  Documents or  Instructions.  The
Owner Trustee shall not manage, control, use, sell, dispose of or otherwise deal
with any part of the Owner Trust Estate except (i) in accordance with the powers
granted to and the authority  conferred upon the Owner Trustee  pursuant to this
Agreement,  (ii) in accordance with the other Basic Documents to which the Trust
or the Owner  Trust is a party  and (iii) in  accordance  with any  document  or
instruction  delivered to the Owner Trustee pursuant to Section 6.3. Neither the
Depositor nor the Certificateholders shall direct the Trustee to take any action
that would violate the provisions of this Section 6.5.

SECTION 6.6  Restrictions.  The Owner Trustee shall not take any action (a) that
is  inconsistent  with the purposes of the Trust set forth in Section 2.3 or (b)
that,  to the  actual  knowledge  of the Owner  Trustee,  would (i)  affect  the
treatment of the Notes as  indebtedness  for federal  income or  Applicable  Tax
State  income  or  franchise  tax  purposes,  (ii) be  deemed to cause a taxable
exchange  of the Notes for  federal  income or  Applicable  Tax State  income or
franchise  tax  purposes or (iii)  cause the Trust or any portion  thereof to be
taxable  as  an  association  (or  publicly  traded  partnership)  taxable  as a
corporation  for federal  income or Applicable Tax State income or franchise tax
purposes.  The  Certificateholders  shall not direct  the Owner  Trustee to take
action that would violate the provisions of this Section 6.6.
<PAGE>

                                   ARTICLE VII

              REGARDING THE OWNER TRUSTEE AND THE DELAWARE TRUSTEE

SECTION 7.1 Acceptance of Trusts and Duties.  Each of the Owner Trustee and the
Delaware Trustee accept the trusts hereby created and each agrees to perform its
duties  hereunder  with  respect to such  trusts but only upon the terms of this
Agreement.  Each Co-Trustee also agrees to disburse all monies actually received
by it  constituting  part of the  Owner  Trust  Estate  upon  the  terms of this
Agreement  and the other Basic  Documents to which each  Co-Trustee  is a party.
Each  Co-Trustee  shall not be answerable or accountable  hereunder or under any
other Basic  Document  under any  circumstances,  except (i) for its own willful
misconduct, bad faith or negligence or (ii) in the case of the inaccuracy of any
representation  or warranty  contained in Section 7.3  expressly  made by either
Co-Trustee.  In  particular,  but not by way of  limitation  (and subject to the
exceptions set forth in the preceding sentence):

(a)      the Co-Trustees shall not be liable for any error of judgment made by a
responsible officer of either of the Co-Trustees;

(b) the  Co-Trustees  shall not be liable  with  respect to any action  taken or
omitted  to be  taken  by  them  in  accordance  with  the  instructions  of any
Certificateholder,  the Indenture Trustee,  the Depositor,  the Administrator or
the Servicer;

(c) no provision of this Agreement or any other Basic Document shall require the
Co-Trustees to expend or risk funds or otherwise  incur any financial  liability
in the performance of any of their rights or powers hereunder or under any other
Basic Document if the Co-Trustees  shall have  reasonable  grounds for believing
that  repayment  of such  funds  or  adequate  indemnity  against  such  risk or
liability is not reasonably assured or provided to them;
<PAGE>

(d) under no  circumstances  shall the  Co-Trustees  be liable for  indebtedness
evidenced  by or  arising  under  any  of the  Basic  Documents,  including  the
principal  of  and  interest  on  the  Notes  or  amounts  distributable  on the
Certificates;

(e) the  Co-Trustees  shall not be responsible for or in respect of the validity
or  sufficiency  of  this  Agreement  or for  the due  execution  hereof  by the
Depositor  or for  the  form,  character,  genuineness,  sufficiency,  value  or
validity of any of the Owner Trust  Estate or for or in respect of the  validity
or  sufficiency  of the other Basic  Documents,  other than the  certificate  of
authentication on the Certificates, and the Co-Trustees shall in no event assume
or  incur  any  liability,  duty,  or  obligation  to any  Noteholder  or to any
Certificateholder,  other than as expressly provided for herein and in the other
Basic Documents;

(f) the  Co-Trustees  shall not be liable for the default or  misconduct  of the
Servicer, the Administrator, the Depositor or the Indenture Trustee under any of
the Basic Documents or otherwise and the Co-Trustees shall have no obligation or
liability to perform the  obligations  of the Trust under this  Agreement or the
other Basic  Documents  that are required to be  performed by the  Administrator
under the  Administration  Agreement,  the Servicer under the Sale and Servicing
Agreement or the Indenture Trustee under the Indenture; and

(g) the  Co-Trustees  shall be under no obligation to exercise any of the rights
or powers vested in them by this Agreement,  or to institute,  conduct or defend
any  litigation  under  this  Agreement  or  otherwise  or in  relation  to this
Agreement or any other Basic Document, at the request, order or direction of any
of the  Certificateholders,  unless such  Certificateholders have offered to the
Co-Trustees  security  or  indemnity  satisfactory  to them  against  the costs,
expenses  and  liabilities  that may be incurred by the  Co-Trustees  therein or
thereby.  The  right  of  the  Co-Trustees  to  perform  any  discretionary  act
enumerated  in this  Agreement  or in any  other  Basic  Document  shall  not be
construed as a duty, and the Co-Trustees  shall not be answerable for other than
the  willful  misconduct,  bad  faith or  negligence  of  either  of them in the
performance of any such act.
<PAGE>

SECTION 7.2  Furnishing  of  Documents.  The Owner Trustee shall furnish to the
Certificateholders,  promptly  upon  receipt  of  a  written  request  therefor,
duplicates or copies of all reports, notices, requests,  demands,  certificates,
financial  statements and any other  instruments  furnished to the Owner Trustee
under the Basic Documents.

SECTION 7.3      Representations and Warranties.  (a)   The Owner Trustee hereby
represents and warrants to the Depositor, for the benefit of the
Certificateholders, that:

(i)      It is a banking corporation duly organized and validly existing in good
         standing  under the laws of the State of New York. It has all requisite
         corporate  power and  authority  to  execute,  deliver  and perform its
         obligations under this Agreement.

(ii)     It has taken all corporate  action necessary to authorize the execution
         and  delivery  by it of this  Agreement,  and  this  Agreement  will be
         executed and delivered by one of its officers who is duly authorized to
         execute and deliver this Agreement on its behalf.

(iii)    Neither the execution nor the delivery by it of this Agreement, nor the
         consummation  by  it  of  the  transactions   contemplated  hereby  nor
         compliance  by it with  any of the  terms  or  provisions  hereof  will
         contravene  any federal or  Delaware  State law,  governmental  rule or
         regulation  governing  the banking or trust powers of the Owner Trustee
         or any judgment or order binding on it, or constitute any default under
         its charter documents or by-laws or any indenture,  mortgage, contract,
         agreement or  instrument  to which it is a party or by which any of its
         properties may be bound.
<PAGE>

(b)      The Delaware Trustee hereby represents and warrants to the Depositor,
for the benefit of the Certificateholders, that:

(i)      It is a banking corporation duly organized and validly existing in good
         standing under the laws of the State of Delaware.  It has all requisite
         corporate  power and  authority  to  execute,  deliver  and perform its
         obligations under this Agreement.

(ii)     It has taken all corporate  action necessary to authorize the execution
         and  delivery  by it of this  Agreement,  and  this  Agreement  will be
         executed and delivered by one of its officers who is duly authorized to
         execute and deliver this Agreement on its behalf.

(iii)    Neither the execution nor the delivery by it of this Agreement, nor the
         consummation  by  it  of  the  transactions   contemplated  hereby  nor
         compliance  by it with  any of the  terms  or  provisions  hereof  will
         contravene  any federal or  Delaware  State law,  governmental  rule or
         regulation  governing  the  banking  or trust  powers  of the  Delaware
         Trustee  or any  judgment  or order  binding on it, or  constitute  any
         default  under its  charter  documents  or  by-laws  or any  indenture,
         mortgage,  contract,  agreement or instrument to which it is a party or
         by which any of its properties may be bound.

SECTION 7.4 Reliance;  Advice of Counsel.  (a) The  Co-Trustees  may rely upon,
shall be  protected in relying  upon,  and shall incur no liability to anyone in
acting upon any signature,  instrument,  notice,  resolution,  request, consent,
order,  certificate,  report, opinion, bond, or other document or paper believed
by it to be  genuine  and  believed  by it to be signed by the  proper  party or
parties.  The  Co-Trustees  may accept a certified  copy of a resolution  of the
board of directors or other  governing body of any corporate party as conclusive
evidence  that such  resolution  has been duly adopted by such body and that the
same is in full  force and  effect.  As to any fact or matter  the method of the
determination of which is not specifically  prescribed  herein,  the Co-Trustees
may for all purposes  hereof rely on a  certificate,  signed by the president or
any vice  president  or by the  treasurer  or other  authorized  officers of the
relevant party, as to such fact or matter and such certificate  shall constitute
full  protection to the  Co-Trustees for any action taken or omitted to be taken
by it in good faith in reliance thereon.

(b)  In the  exercise  or  administration  of the  trusts  hereunder  and in the
performance  of its duties and  obligations  under this  Agreement  or the other
Basic  Documents,the  Co-Trustees  (i) may act directly or through its agents or
attorneys  pursuant  to  agreements  entered  into  with  any of  them,  and the
Co-Trustees  shall not be liable for the conduct or misconduct of such agents or
attorneys  if  such  agents  or  attorneys  shall  have  been  selected  by  the
Co-Trustees with reasonable care, and (ii) may consult with counsel, accountants
and other skilled  Persons to be selected with  reasonable  care and employed by
it. The Co-Trustees  shall not be liable for anything done,  suffered or omitted
in good faith by them in  accordance  with the written  opinion or advice of any
such  counsel,  accountants  or other  such  Persons  and not  contrary  to this
Agreement or any other Basic Document.

SECTION  7.5 Not Acting in  Individual  Capacity.  Except as  provided  in this
Article VII, in accepting the trusts hereby  created,  The Bank of New York acts
solely  as Owner  Trustee  hereunder  and The Bank of New York  (Delaware)  acts
solely as Delaware Trustee hereunder and not in their individual capacities, and
all  Persons  having  any  claim  against  the  Co-Trustees  by  reason  of  the
transactions  contemplated  by this  Agreement or any other Basic Document shall
look only to the Owner Trust Estate for payment or satisfaction thereof.


<PAGE>


SECTION  7.6 Owner  Trustee Not Liable for  Certificates  or  Receivables.  The
recitals contained herein and in the Certificates  (other than the signature and
countersignature of the Owner Trustee on the Certificates) shall be taken as the
statements of the Depositor, and the Owner Trustee assumes no responsibility for
the correctness  thereof.  The  Co-Trustees  make no  representations  as to the
validity or sufficiency of this Agreement, of any other Basic Document or of the
Certificates (other than the signature and countersignature of the Owner Trustee
on the  Certificates)  or the Notes, or of any Receivable or related  documents.
The Owner Trustee,  the Delaware  Trustee,  The Bank of New York and The Bank of
New York (Delaware) shall at no time have any responsibility or liability for or
with respect to the legality,  validity and enforceability of any Receivable, or
the perfection and priority of any security  interest  created by any Receivable
in any Financed  Vehicle or the maintenance of any such perfection and priority,
or for or with  respect  to the  sufficiency  of the Owner  Trust  Estate or its
ability to generate the payments to be distributed to  Certificateholders  under
this  Agreement  or the  Noteholders  under the  Indenture,  including,  without
limitation: the existence,  condition and ownership of any Financed Vehicle; the
existence  and  enforceability  of any  insurance  thereon;  the  existence  and
contents of any Receivable on any computer or other record thereof; the validity
of the assignment of any Receivable to the Trust or any intervening  assignment;
the  completeness  of any  Receivable;  the  performance  or  enforcement of any
Receivable; the compliance by the Depositor or the Servicer with any warranty or
representation made under any Basic Document or in any related document,  or the
accuracy of any such warranty or  representation  or any action of the Indenture
Trustee,  the Administrator or the Servicer or any subservicer taken in the name
of the Owner Trustee or the Delaware Trustee.

SECTION 7.7  Co-Trustees May Own  Certificates  and Notes. The Bank of New York
and  The  Bank  of New  York  (Delaware),  in  their  individual  or  any  other
capacities,  may become the owner or  pledgee of  Certificates  or Notes and may
deal with the  Depositor,  the  Servicer,  the  Administrator  and the Indenture
Trustee  in  banking  transactions  with the same  rights as they  would have if
either of them were not the Owner Trustee or the Delaware Trustee.
<PAGE>

                                  ARTICLE VIII

                   COMPENSATION AND INDEMNITY OF OWNER TRUSTEE

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

SECTION 8.2  Indemnification.  The  Depositor  shall be liable as prime obligor
for, and shall indemnify the  Co-Trustees,  The Bank of New York and The Bank of
New York  (Delaware)  and  their  respective  successors,  assigns,  agents  and
servants (collectively, the "Indemnified Parties") from and against, any and all
liabilities, obligations, losses, damages, taxes, claims, actions and suits, and
any and all reasonable costs,  expenses and disbursements  (including reasonable
legal  fees  and  expenses)  of any kind and  nature  whatsoever  (collectively,
"Expenses")  which may at any time be  imposed  on,  incurred  by,  or  asserted
against  the  Co-Trustees,  The  Bank  of New  York  and The  Bank  of New  York
(Delaware)  or any  Indemnified  Party in any way  relating to or arising out of
this  Agreement,  the  other  Basic  Documents,  the  Owner  Trust  Estate,  the
administration  of the Owner Trust Estate or the action or inaction of the Owner
Trustee  hereunder;  provided  that the  Depositor  shall not be  liable  for or
required to indemnify an Indemnified  Party from and against Expenses arising or
resulting from (i) the Indemnified Party's own willful misconduct,  bad faith or
negligence,  or (ii) the inaccuracy of any  representation or warranty contained
in  Section  7.3  expressly  made  by the  Indemnified  Party.  The  indemnities
contained in this Section 8.2 shall survive the  resignation  or  termination of
the Co-Trustees or the termination of this Agreement. In the event of any claim,
action or proceeding for which indemnity will be sought pursuant to this Section
8.2, the  Co-Trustees'  choice of legal counsel shall be subject to the approval
of the Depositor, which approval shall not be unreasonably withheld.

SECTION  8.3  Payments  to  Co-Trustees.  Any amounts  paid to the  Co-Trustees
pursuant  to this  Article  VIII  shall be deemed  not to be a part of the Owner
Trust Estate immediately after such payment.
<PAGE>

                                   ARTICLE IX

                                   TERMINATION

SECTION 9.1 Termination of Trust  Agreement.  (a) This Agreement (other than the
provisions of Article VIII) shall terminate and be of no further force or effect
and the  Trust  shall  wind up and  dissolve,  (i)  upon the  maturity  or other
liquidation of the last remaining  Receivable and the disposition of any amounts
received  upon  such  maturity  or  liquidation,  (ii) upon the  payment  to the
Noteholders  and the  Certificateholders  of all amounts  required to be paid to
them pursuant to the terms of the  Indenture,  the Sale and Servicing  Agreement
and  Article V or (iii) at the time  provided  in Section  9.2.  Any  Insolvency
Event,  liquidation,  dissolution,  death  or  incapacity  with  respect  to any
Certificateholder,  other than the Depositor as described in Section 9.2,  shall
not (x) operate to terminate this  Agreement or the Trust,  nor (y) entitle such
Certificateholder's  legal representatives or heirs to claim an accounting or to
take any action or  proceeding in any court for a partition or winding up of all
or any part of the Trust or Owner  Trust  Estate  nor (z)  otherwise  affect the
rights,  obligations and liabilities of the parties hereto.  Upon dissolution of
the Trust, the Owner Trustee shall wind up the business and affairs of the Trust
as required by Section 3808 of the Business Trust Statute.

(b)  Except as  provided  in  Section  9.1(a),  neither  the  Depositor  nor any
Certificateholder shall be entitled to revoke or terminate the Trust.
<PAGE>

(c) Notice of any  termination of the Trust,  specifying the  Distribution  Date
upon which the  Certificateholders  shall  surrender  their  Certificates to the
Certificate Paying Agent for payment of the final distribution and cancellation,
shall be given by the  Owner  Trustee  by letter  to  Certificateholders  mailed
within five (5) Business Days of receipt of notice of such  termination from the
Servicer,  stating (i) the Distribution Date upon or with respect to which final
payment of the Certificates shall be made upon presentation and surrender of the
Certificates at the office of the Certificate  Paying Agent therein  designated,
(ii) the amount of any such final payment (after  reservation of sums sufficient
to pay all  claims  and  obligations,  if any,  known to the Owner  Trustee  and
payable by the Trust) and (iii) that the Record  Date  otherwise  applicable  to
such  Distribution  Date  is not  applicable,  payments  being  made  only  upon
presentation  and surrender of the Certificates at the office of the Certificate
Paying Agent therein specified.  The Owner Trustee shall give such notice to the
Certificate  Registrar  (if other than the Owner  Trustee)  and the  Certificate
Paying  Agent at the time  such  notice  is  given to  Certificateholders.  Upon
presentation  and surrender of the  Certificates,  the Certificate  Paying Agent
shall cause to be distributed to  Certificateholders  amounts  distributable  on
such  Distribution  Date  pursuant to Section  5.2.  Upon the  satisfaction  and
discharge of the  Indenture,  and receipt of a  certificate  from the  Indenture
Trustee  stating  that  all  Noteholders  have  been  paid in full  and that the
Indenture  Trustee is aware of no claims remaining  against the Trust in respect
of the  Indenture  and the Notes,  the Owner  Trustee,  in the absence of actual
knowledge  of any other claim  against  the Trust,  shall be deemed to have made
reasonable provision to pay all claims and obligations  (including  conditional,
contingent  or unmatured  obligations)  for  purposes of Section  3808(e) of the
Business Trust Statute.


<PAGE>


                  In the  event  that all of the  Certificateholders  shall  not
surrender their  Certificates for  cancellation  within six (6) months after the
date specified in the above mentioned  written  notice,  the Owner Trustee shall
give a second  written notice to the remaining  Certificateholders  to surrender
their  Certificates  for cancellation  and receive the final  distribution  with
respect thereto. If within one year after the second notice all the Certificates
shall not have been  surrendered  for  cancellation,  the Owner Trustee may take
appropriate steps, or may appoint an agent to take appropriate steps, to contact
the remaining Certificateholders  concerning surrender of their Certificates and
the cost  thereof  shall be paid out of the funds and other  assets  that  shall
remain subject to this Agreement.  Subject to applicable escheat laws, any funds
remaining in the Trust after exhaustion of such remedies shall be distributed by
the Owner Trustee to the Depositor.

(d) Upon final  distribution  of any funds  remaining  in the  Trust,  the Owner
Trustee  shall  cause  the  Certificate  of Trust to be  cancelled  by  filing a
certifi- cate of cancellation with the Secretary of State in accordance with the
provisions of Section 3810(c) of the Business Trust Statute.

SECTION 9.2  Dissolution upon Insolvency or Dissolution of Depositor or General
Partner.  Notwithstanding  the  provisions of Section 3808 of the Business Trust
Statute, in the event that an Insolvency Event or a dissolution shall occur with
respect to the Depositor or the General Partner,  the Receivables  shall be sold
and this Agreement and the Trust shall be terminated in accordance  with Section
9.1 ninety (90) days after the date of such Insolvency Event or the event giving
rise to such  dissolution,  unless,  before the end of such 90-day  period,  the
Owner   Trustee  shall  have  received   written   instructions   from  (a)  the

<PAGE>

Certificateholders  (other  than the  Depositor)  of each Class of  Certificates
evidencing  not less than a  majority  of the  Certificate  Balance of each such
Class and a  majority  of the  right to  receive  distributions  in  respect  of
interest on the Certificate  Balance of each such Class  (including in each case
the  Certificate  Balance of  Certificates  owned by the Servicer and any of its
Affiliates  other  than the  Depositor),  (b) the  Noteholders  (other  than the
Depositor)  of each Class of Notes  evidencing  not less than a majority  of the
principal  amount of each  such  Class and a  majority  of the right to  receive
interest on the principal  amount of each such Class (including in each case the
Notes owned by the Servicer and any of its Affiliates other than the Depositor),
and (c) holders of other interests, if any (the existence of which interests the
Administrator  will have advised the Owner  Trustee in writing),  in the Reserve
Account (other than the Depositor) having interests with a value not less than a
majority of the value of all  interests in the Reserve  Account  (other than any
such  interests  held by the  Depositor),  to the  effect  that each such  party
disapproves of the  liquidation of the  Receivables and termination of the Trust
and in  connection  therewith  the  Indenture  Trustee  (i)  appoints  an entity
acceptable  to Ford  Credit to  acquire an  interest  in the Trust and to act as
substitute  "general  partner" of the Trust for federal  income tax purposes and
(ii)  obtains  an  Opinion of  Counsel  that the Trust  will not  thereafter  be
classified  as an  association  (or publicly  traded  partnership)  taxable as a
corporation for federal income tax and Applicable Tax State  purposes.  Promptly
after the occurrence of any Insolvency  Event or dissolution with respect to the
Depositor or the General  Partner,  (A) the  Depositor  shall give the Indenture
Trustee and the Owner Trustee written notice of such Insolvency  Event,  (B) the
Owner Trustee shall, upon the receipt of such written notice from the Depositor,
give prompt written notice to the  Certificateholders,  holders of interests, if
any, in the Reserve Account and the Indenture Trustee, of the occurrence of such
event, (C) the Indenture  Trustee shall,  upon receipt of written notice of such
Insolvency  Event or dissolution  from the Owner Trustee or the Depositor,  give
prompt  written notice to the  Noteholders of the occurrence of such event,  and
(D) the Owner  Trustee  shall,  upon  receipt of written  instructions  from the
applicable  percentages  of  Noteholders,   Certificateholders  and  holders  of
interests,  if any, in the  Reserve  Account  disapproving  of  liquidation  and
termination,  give  prompt  written  notice  thereof to the  Indenture  Trustee;
provided,  however,  that any failure to give a notice required by this sentence
shall not prevent or delay,  in any manner,  a termination of the Trust pursuant
to the first  sentence of this Section 9.2. Upon a termination  pursuant to this
Section 9.2, the Owner Trustee shall direct the  Indenture  Trustee  promptly to
sell the assets of the Trust (other than the Trust Accounts and each Certificate
Distribution  Account) in a commercially  reasonable  manner and on commercially
reasonable  terms.  The proceeds of such a sale of the assets of the Trust shall
be treated as collections of Receivables under the Sale and Servicing  Agreement
and deposited in the Collection  Account and the Notes and Certificates shall be
paid in accordance with Section 4.6 of the Sale and Servicing Agreement.

SECTION 9.3 Prepayment of Certificates.  (a) The Certificates  shall be prepaid
in whole, but not in part, at the direction of the Servicer  pursuant to Section
9.1 of the Sale and Servicing  Agreement,  on any Distribution Date on which the
Servicer  exercises  its option to purchase the assets of the Trust  pursuant to
said  Section  9.1,  and the  amount  paid by the  Servicer  shall be treated as
collections of Receivables and applied to pay the unpaid principal amount of the
Notes and the  Aggregate  Certificate  Balance plus accrued and unpaid  interest
(including any overdue interest) thereon.  The Servicer shall furnish the Rating
Agencies and the Owner Trustee notice of such  prepayment.  If the  Certificates
are to be prepaid  pursuant to this Section  9.3(a),  the Servicer shall furnish
notice of such  election  to the Owner  Trustee  not later than twenty (20) days
prior to the Prepayment Date and the Trust shall deposit by 10:00 A.M. (New York
City time) on the Prepayment  Date in the Certificate  Distribution  Account the
Prepayment  Price  of  the  Certificates  to be  redeemed,  whereupon  all  such
Certificates shall be due and payable on the Prepayment Date.


<PAGE>


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

                  All notices of prepayment shall state:

(i)      the Prepayment Date;

(ii)     the Prepayment Price; and

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

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

(c)  Following  notice  of  prepayment  as  required  by  Section  9.3(b),   the
Certificates shall on the Prepayment Date be paid by the Trust at the Prepayment
Price and  (unless  the Trust  shall  default in the  payment of the  Prepayment
Price) no interest shall accrue on the Prepayment Price for any period after the
date to which accrued  interest is calculated  for purposes of  calculating  the
Prepayment  Price.  Following  payment  in full of the  Prepayment  Price,  this
Agreement and the Trust shall terminate.
<PAGE>

                                    ARTICLE X

             SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

SECTION 10.1 Eligibility  Requirements  for Owner Trustee and Delaware  Trustee.
(a) The Owner Trustee shall at all times (i) be authorized to exercise corporate
trust powers;  (ii) have a combined capital and surplus of at least  $50,000,000
and  shall  be  subject  to  supervision  or  examination  by  federal  or state
authorities;  and (iii) shall have (or shall have a parent that has) a long-term
debt rating of investment  grade by each of the Rating  Agencies or be otherwise
acceptable to the Rating Agencies.  If such corporation shall publish reports of
condition  at least  annually,  pursuant  to law or to the  requirements  of the
aforesaid  supervising  or  examining  authority,  then for the  purpose of this
Section  10.1,  the combined  capital and surplus of such  corporation  shall be
deemed to be its  combined  capital  and surplus as set forth in its most recent
report of condition so  published.  In case at any time the Owner  Trustee shall
cease to be eligible in accordance with the provisions of this Section 10.1, the
Owner  Trustee  shall  resign  immediately  in the  manner  and with the  effect
specified in Section 10.2.

(b) The Delaware  Trustee  shall at all times be a  corporation  satisfying  the
provisions of Section 3807(a) of the Business Trust Statute.

SECTION 10.2  Resignation  or Removal of Owner Trustee or the Delaware  Trustee.
(a) The Owner  Trustee or the  Delaware  Trustee  may at any time  resign and be
discharged  from the trusts hereby  created by giving  written notice thereof to
the Administrator.  Upon receiving such notice of resignation, the Administrator
shall  promptly  appoint a  successor  Owner  Trustee or  Delaware  Trustee,  as
applicable,  by written instrument,  in duplicate,  one copy of which instrument
shall be delivered to the resigning  Owner  Trustee or Delaware  Trustee and one
copy to the  applicable  successor  owner  Trustee or  Delaware  Trustee.  If no
successor  Owner  Trustee or Delaware  Trustee  shall have been so appointed and
have  accepted  appointment  within  thirty  (30) days  after the giving of such
notice of  resignation,  the  resigning  Owner  Trustee or Delaware  Trustee may
petition any court of competent  jurisdiction for the appointment of a successor
Owner Trustee or Delaware Trustee; provided, however, that such right to appoint
or to  petition  for the  appointment  of any such  successor  shall in no event
relieve the  resigning  Owner Trustee or Delaware  Trustee from any  obligations
otherwise  imposed on it under the Basic  Documents  until such successor has in
fact assumed such appointment.


<PAGE>



(b) If at any time the Owner  Trustee  or  Delaware  Trustee  shall  cease to be
eligible in  accordance  with the  provisions  of Section  10.1 or a  Co-Trustee
resigns  pursuant  to  Section  10.2 of this  Agreement  and the  ineligible  or
non-resigning Co-Trustee or either CoTrustees shall fail to resign after written
request  therefor by the  Administrator,  or if at any time the Owner Trustee or
Delaware Trustee shall be legally unable to act, or if at any time an Insolvency
Event with respect to the Owner Trustee or Delaware  Trustee shall have occurred
and be continuing,  then the  Administrator  may remove the  Co-Trustee  that is
insolvent  or  legally  unable to act or may  remove  both  Co-Trustees.  If the
Administrator shall remove one or both of the Co-Trustees under the authority of
the immediately  preceding sentence,  the Administrator shall promptly appoint a
successor CoTrustee or Co-Trustees,  as applicable,  by written  instrument,  in
duplicate,  one copy of which  instrument  shall be  delivered  to the  outgoing
Co-Trustee  or  Co-Trustees,  as  applicable,  so  removed  and one  copy to the
successor CoTrustee or Co-Trustees,  as applicable,  and shall pay all fees owed
to the outgoing Co-Trustee or Co-Trustees, as applicable.

(c) Any  resignation or removal of a Co-Trustee  and  appointment of a successor
Co-Trustee or Co-Trustees pursuant to any of the provisions of this Section 10.2
shall not become  effective  until  acceptance of  appointment  by the successor
Co-Trustee  or  Co-Trustees  pursuant to Section  10.3,  payment of all fees and
expenses  owed to the outgoing  Co-Trustee  or  Co-Trustees  and the filing of a
certificate of amendment to the Certificate of Trust if required by the Business
Trust Statute.  The  Administrator  shall provide notice of such  resignation or
removal  of  the  Co-Trustee  or  Co-Trustees  to  the  Certificateholders,  the
Indenture  Trustee,  the Noteholders,  any remaining  Co-Trustee and each of the
Rating Agencies.


<PAGE>


SECTION 10.3  Successor  Owner  Trustee or Delaware  Trustee.  (a) Any successor
Owner  Trustee or Delaware  Trustee  appointed  pursuant  to Section  10.2 shall
execute,  acknowledge  and deliver to the  Administrator  and to its predecessor
Owner Trustee or Delaware Trustee an instrument accepting such appointment under
this Agreement. Upon the resignation or removal of the predecessor Owner Trustee
or Delaware Trustee becoming  effective pursuant to Section 10.2, such successor
Owner Trustee or Delaware Trustee,  without any further act, deed or conveyance,
shall become fully vested with all the rights,  powers,  duties, and obligations
of its predecessor under this Agreement, with like effect as if originally named
as Owner Trustee or Delaware Trustee.  The predecessor Owner Trustee or Delaware
Trustee shall,  upon payment of its fees and expenses,  deliver to the successor
Owner Trustee or Delaware  Trustee all documents and  statements and monies held
by it under this Agreement,  and the  Administrator  and the  predecessor  Owner
Trustee or Delaware  Trustee shall execute and deliver such  instruments  and do
such other things as may reasonably be required for fully and certainly  vesting
and  confirming  in the  successor  Owner  Trustee or Delaware  Trustee all such
rights, powers, duties, and obligations.

(b) No successor Owner Trustee or Delaware  Trustee shall accept  appointment as
provided in this  Section  10.3  unless,  at the time of such  acceptance,  such
successor  Owner  Trustee or  Delaware  Trustee  shall be  eligible  pursuant to
Section 10.1.

(c) Upon  acceptance  of  appointment  by a successor  Owner Trustee or Delaware
Trustee  pursuant to this Section 10.3, the  Administrator  shall mail notice of
the   successor   of  such   Owner   Trustee   or   Delaware   Trustee   to  all
Certificateholders,  the  Indenture  Trustee,  the  Noteholders,  any  remaining
Co-Trustee and the Rating Agencies. If the Administrator shall fail to mail such
notice  within ten (10) days after  acceptance of  appointment  by the successor
Owner  Trustee or De1aware  Trustee,  the  successor  Owner  Trustee or Delaware
Trustee   shall   cause  such  notice  to  be  mailed  at  the  expense  of  the
Administrator.

(d) Any successor Delaware Trustee appointed hereunder shall file the amendments
to the Certificate of Trust with the Secretary of State identifying the name and
principal place of business of such successor  Delaware  Trustee in the State of
Delaware.
<PAGE>

SECTION 10.4 Merger or Consolidation of Owner Trustee or Delaware  Trustee.  Any
corporation  into which the Owner  Trustee or Delaware  Trustee may be merged or
converted or with which it may be  consolidated,  or any  corporation  resulting
from any  merger,  conversion  or  consolidation  to which the Owner  Trustee or
Delaware  Trustee  shall be a party,  or any  corporation  succeeding  to all or
substantially  all of the  corporate  trust  business  of the Owner  Trustee  or
Delaware  Trustee,  shall,  without the execution or filing of any instrument or
any further act on the part of any of the parties hereto, anything herein to the
contrary  notwithstanding,  be the  successor  of the Owner  Trustee or Delaware
Trustee hereunder;  provided that such corporation shall be eligible pursuant to
Section  10.1;  and  provided  further,  that (i) the Owner  Trustee or Delaware
Trustee shall mail notice of such merger or consolidation to the Rating Agencies
not less than fifteen (15) days prior to the effective date thereof and (ii) the
Delaware Trustee shall file an amendment to the Certificate of Trust as required
by Section 10.3.

SECTION 10.5 Appointment of Co-Trustee or Separate Trustee.  (a) Notwithstanding
any other provisions of this Agreement,  at any time, for the purpose of meeting
any legal  requirements of any jurisdiction in which any part of the Owner Trust
Estate or any Financed Vehicle may at the time be located, the Administrator and
the Owner  Trustee  acting  jointly  shall have the power and shall  execute and
deliver all  instruments  to appoint one or more  Persons  approved by the Owner
Trustee  to act as  co-trustee,  jointly  with the Owner  Trustee,  or  separate
trustee or separate  trustees,  of all or any part of the Trust,  and to vest in
such Person, in such capacity, such title to the Owner Trust Estate, or any part
thereof, and, subject to the other provisions of this Section 10.5, such powers,
duties,  obligations,  rights  and  trusts  as the  Admidistrator  and the Owner
Trustee may consider necessary or desirable. If the Administrator shall not have
joined in such appointment within fifteen (15) days after the receipt by it of a
request  so to do,  the Owner  Trustee  alone  shall have the power to make such
appointment.  No co-trustee or separate  trustee under this  Agreement  shall be
required to meet the terms of  eligibility  as a successor  trustee  pursuant to
Section  10.1 and no notice of the  appointment  of any  co-trustee  or separate
trustee shall be required pursuant to Section 10.3.
<PAGE>

(b) Each separate trustee and co-trustee  shall, to the extent permitted by law,
be appointed and act subject to the following provisions and conditions:

(i)      all rights,  powers,  duties, and obligations conferred or imposed upon
         the Owner Trustee shall be conferred upon and exercised or performed by
         the Owner Trustee and such separate  trustee or co-trustee  jointly (it
         being  understood  that such  separate  trustee  or  co-trustee  is not
         authorized to act separately  without the Owner Trustee joining in such
         act),  except to the extent that under any law of any  jurisdiction  in
         which any particular act or acts are to be performed, the Owner Trustee
         shall be  incompetent  or  unqualified  to perform such act or acts, in
         which event such rights, powers, duties, and obligations (including the
         holding  of  title  to the  Trust or any  portion  thereof  in any such
         jurisdiction)  shall be exercised and performed singly by such separate
         trustee  or  co-trustee,  but  solely  at the  direction  of the  Owner
         Trustee;

(ii)      no trustee under this Agreement shall be personally liable by reason
          of any act or omission of any other trustee under this Agreement; and

(iii)    the  Administrator and the Owner Trustee acting jointly may at any time
         accept the resignation of or remove any separate trustee or cotrustee.

(c) Any notice,  request or other  writing  given to the Owner  Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article X. Each separate trustee and co-trustee,  upon its acceptance of
the trusts conferred,  shall be vested with the estates or property specified in
its  instrument  of  appointment,  either  jointly  with the  Owner  Trustee  or
separately,  as may be provided  therein,  subject to all the provisions of this
Agreement,  specifically including every provision of this Agreement relating to
the conduct of,  affecting  the liability  of, or affording  protection  to, the
Owner Trustee.  Each such instrument shall be filed with the Owner Trustee and a
copy thereof given to the Administrator.
<PAGE>

(d) Any separate trustee or co-trustee may at any time appoint the Owner Trustee
as its agent or  attorney-in-fact  with full power and authority,  to the extent
not  prohibited  by law,  to do any  lawful  act  under  or in  respect  of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Owner Trustee,  to the extent permitted by law, without the appointment of a new
or successor trustee.

SECTION 10.6  Compliance with Business Trust Statute.  Notwithstanding  anything
herein to the  contrary,  the Trust shall at all times have at least one trustee
which meets the requirements of Section 3807(a) of the Business Trust Statute.

                                   ARTICLE XI

                                  MISCELLANEOUS


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

(b) This  Agreement  may also be amended from time to time by the  Depositor and
the Owner Trustee,  with prior written notice to the Rating  Agencies,  with the
consent of (i) the  Noteholders of Notes  evidencing not less than a majority of
the principal amount of the Notes Outstanding and (ii) the Certificateholders of
Certificates  evidencing  not less than a majority of the Aggregate  Certificate
Balance,  for the purpose of adding any  provisions to or changing in any manner
or  eliminating  any of the  provisions of this Agreement or of modifying in any
manner  the  rights  of the  Noteholders  or the  Certificateholders;  provided,
however,  that no such amendment  shall (i) increase or reduce in any manner the
amount of, or  accelerate  or delay the timing of, or change the  allocation  or
priority of,  collections of payments on Receivables or  distributions  that are
required   to  be   made   for   the   benefit   of  the   Noteholders   or  the
Certificateholders,  or (ii) reduce the  aforesaid  percentage  of the principal
amount of the Notes Outstanding and the Aggregate  Certificate  Balance required
to consent to any such amendment, without the consent of all the Noteholders and
Certificateholders  affected thereby;  and provided further,  that an Opinion of
Counsel shall be furnished to the Indenture Trustee and the Owner Trustee to the
effect that such amendment (A) will not materially  adversely affect the federal
or any Applicable Tax State income or franchise taxation of any outstanding Note
or Certificate,  or any Noteholder or  Certificateholder  and (B) will not cause
the Trust to be taxable as a corporation for federal or any Applicable Tax State
income or franchise tax purposes.

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

(d) It  shall  not be  necessary  for the  consent  of  Certificateholders,  the
Noteholders  or the Indenture  Trustee  pursuant to this Section 11.1 to approve
the  particular  form of any  proposed  amendment  or  consent,  but it shall be
sufficient if such consent shall  approve the substance  thereof.  The manner of
obtaining such consents (and any other consents of  Certificateholders  provided
for in this  Agreement or in any other Basic  Document)  and of  evidencing  the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable requirements as the Owner Trustee may prescribe.
<PAGE>

(e) Promptly  after the execution of any amendment to the  Certificate of Trust,
the Owner Trustee shall cause the filing of such amendment with the Secretary of
State.

(f) Prior to the execution of any amendment to this Agreement or the Certificate
of Trust,  the Owner  Trustees  shall be  entitled  to receive  and rely upon an
Opinion of Counsel stating that the execution of such amendment is authorized or
permitted by this  Agreement.  The Owner Trustee may, but shall not be obligated
to, enter into any such amendment  which affects the Owner Trustee's own rights,
duties or immunities under this Agreement or otherwise.

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

SECTION  11.2 No Legal Title to Owner Trust  Estate in  Certificateholders.  The
Certificateholders  shall not have  legal  title to any part of the Owner  Trust
Estate. The  Certificateholders  shall be entitled to receive distributions with
respect to their beneficial interests therein only in accordance with Articles V
and IX. No transfer,  by operation of law or otherwise,  of any right, title, or
interest of the  Certificateholders  to and in their beneficial  interest in the
Owner Trust  Estate  shall  operate to  terminate  this  Agreement or the trusts
hereunder or entitle any transferee to an accounting or to the transfer to it of
legal title to any part of the Owner Trust Estate.

SECTION 11.3  Limitation on Rights of Others.  Except for Sections 2.7 and 11.1,
the  provisions  of this  Agreement  are  solely  for the  benefit  of the Owner
Trustee,   the  Delaware  Trustee,   the  Depositor,   the  Administrator,   the
Certificateholders,  the Servicer and, to the extent expressly  provided herein,
the Indenture Trustee and the Noteholders,  and nothing in this Agreement (other
than Section 2.7), whether express or implied, shall be construed to give to any
other  Person any legal or equitable  right,  remedy or claim in the Owner Trust
Estate or under or in respect of this Agreement or any covenants,  conditions or
provisions contained herein.
<PAGE>

SECTION 11.4 Notices.  (a) Unless otherwise  expressly specified or permitted by
the terms hereof, all notices shall be in writing and shall be deemed given upon
receipt by the intended  recipient or three (3) Business  Days after  mailing if
mailed by  certified  mail,  postage  prepaid  (except  that notice to the Owner
Trustee and the Delaware  Trustee shall be deemed given only upon actual receipt
by the Owner Trustee and the Delaware  Trustee,  respectively),  if to the Owner
Trustee or the Delaware  Trustee,  addressed to the respective  Corporate  Trust
Office; if to the Depositor,  addressed to Ford Credit Auto Receivables Two L.P.
at the address of its principal executive office first above written;  or, as to
each  party,  at such other  address as shall be  designated  by such party in a
written notice to each other party.

(b) Any notice required or permitted to be given to a Certificateholder shall be
given  by   firstclass   mail,   postage   prepaid,   at  the  address  of  such
Certificateholder  as shown in the  Certificate  Register.  Any notice so mailed
within the time prescribed in this Agreement  shall be conclusively  presumed to
have been duly given, whether or not the Certificateholder receives such notice.

SECTION 11.5 Severability. Any provision of this Agreement that is prohibited or
unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability  without  invalidating the
remaining provisions hereof, and any such prohibition or unenforceability in any
jurisdiction shall not invalidate or render  unenforceable such provision in any
other jurisdiction.

SECTION  11.6  Separate  Counterparts.  This  Agreement  may be  executed by the
parties  hereto in separate  counterparts,  each of which when so  executed  and
delivered  shall  be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

SECTION 11.7  Successors  and Assigns.  All covenants and  agreements  contained
herein shall be binding upon,  and inure to the benefit of, the  Depositor,  the
Owner Trustee and its successors and each  Certificateholder  and its successors
and permitted assigns, all as herein provided. Any request,  notice,  direction,
consent,  waiver or other instrument or action by a Certificateholder shall bind
the successors and assigns of such Certificateholder.


<PAGE>


SECTION 11.8 No Petition.  The Owner Trustee (not in its individual capacity but
solely  as  Owner  Trustee),   by  entering  into  this   Agreement,   and  each
Certificateholder,  by accepting a Certificate, hereby covenants and agrees that
it will not, until after the Notes have been paid in full, institute against the
Depositor,  the General Partner or the Trust, or join in any institution against
the  Depositor,   the  General   Partner  or  the  Trust  of,  any   bankruptcy,
reorganization,  arrangement,  insolvency or liquidation  proceedings,  or other
proceedings  under any United States federal or State  bankruptcy or similar law
in connection with any obligations relating to the Certificates, the Notes, this
Agreement or any of the other Basic Documents.

SECTION 11.9 No Recourse.  Each  Certificateholder,  by accepting a Certificate,
acknowledges that such  Certificateholder's  Certificates  represent  beneficial
interests in the Trust only and do not represent  interests in or obligations of
the Depositor,  the General Partner, the Servicer, the Administrator,  the Owner
Trustee,  the Indenture Trustee or any Affiliate thereof, and no recourse may be
had against such parties or their  assets,  except as may be expressly set forth
or  contemplated  in  this  Agreement,  the  Certificates  or  the  other  Basic
Documents.

SECTION 11.10 Headings. The headings of the various Articles and Sections herein
are for  convenience  of reference only and shall not define or limit any of the
terms or provisions hereof.

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

SECTION 11.12 Sale and Servicing Agreement Obligations. Notwithstanding any
other provision of this  Agreement, the Owner Trustee agrees that it will comply
with its  obligations  under  Sections  3.1,  4.1 and 4.2 of the Sale  and
Servicing Agreement.


<PAGE>



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

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

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

                           By:/s/ R.P. Conrad

                           Name:   R.P. Conrad
                           Title:  Assistant Secretary

                           THE BANK OF NEW YORK (DELAWARE),
                           as Delaware Trustee

                           By:/s/ John Nichols

                           Name:   John Nichols
                           Title:  President


                           THE BANK OF NEW YORK,as Owner Trustee

                           By:/s/ Mauro Pallandino

                           Name:  Mauro Pallandino
                           Title: Vice President


<PAGE>
                                                                      EXHIBIT A

                           FORM OF CLASS C CERTIFICATE

NUMBER                                                         $[__________]
R-[ ]                                                       CUSIP NO. 34527RDL4


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

                       FORD CREDIT AUTO OWNER TRUST 2000-A

                     CLASS C 7.75% ASSET BACKED CERTIFICATE

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

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

                  THIS CERTIFIES THAT  ____________  is the registered  owner of
_______________ DOLLARS nonassessable,  fully-paid, beneficial interest in Class
C  Certificates  of Ford Credit Auto Owner Trust 2000-A (the "Trust")  formed by
Ford Credit Auto  Receivables  Two L.P.,  a Delaware  limited  partnership  (the
"Depositor").  The Class C Certificates  have an aggregate  Initial  Certificate
Balance  of  $56,690,000  and bear  interest  at a rate of 7.75% per annum  (the
"Class C Rate").


<PAGE>


                  The Trust was  created  pursuant  to an Amended  and  Restated
Trust  Agreement,  dated  as of March 1,  2000  (as from  time to time  amended,
supplemented or otherwise modified and in effect, the "Trust Agreement"),  among
the Depositor,  The Bank of New York (Delaware),  not in its individual capacity
but solely as Delaware  trustee  (the  "Delaware  Trustee")  and The Bank of New
York,  not in its  individual  capacity but solely as owner  trustee (the "Owner
Trustee"),  a summary  of certain of the  pertinent  provisions  of which is set
forth below. To the extent not otherwise  defined herein,  the capitalized terms
used herein have the meanings assigned to them in the Trust Agreement.

                  This  Certificate is one of the duly  authorized  Certificates
designated  as "Class C 7.75%  Asset  Backed  Certificates"  (herein  called the
"Class C  Certificates")  which,  together with the  Certificates  designated as
"Class D 9.00%  Asset  Backed  Certificates"  (the "Class D  Certificates"  and,
together with the Class C Certificates, the "Certificates") are issued under and
are subject to the terms,  provisions and conditions of the Trust Agreement,  to
which Trust Agreement the Certificateholder of this Certificate by virtue of the
acceptance  hereof assents and by which such  Certificateholder  is bound.  Also
issued  under  the  Indenture,  dated as of March 1,  2000 (as from time to time
amended,  supplemented or otherwise  modified and in effect,  the  "Indenture"),
between the Trust and The Chase  Manhattan  Bank, as indenture  trustee (in such
capacity,  the  "Indenture  Trustee"),  are the Notes  designated  as "Class A-1
6.035% Asset Backed Notes",  "Class A-2 6.217% Asset Backed  Notes",  "Class A-3
6.82% Asset  Backed  Notes",  "Class A-4 7.09% Asset Backed  Notes",  "Class A-5
7.19% Asset Backed Notes" and "Class B 7.37% Asset Backed Notes"  (collectively,
the  "Notes").  The property of the Trust  includes (i) a pool of motor  vehicle
retail  installment sale contracts for new and used automobiles and light trucks
and certain rights and  obligations  thereunder (the  "Receivables");  (ii) with
respect to  Actuarial  Receivables,  all monies due  thereunder  on or after the
Cutoff Date and, with respect to Simple Interest Receivables,  all monies due or
received thereunder on or after the Cutoff Date; (iii) the security interests in
the Financed  Vehicles  granted by Obligors  pursuant to the Receivables and any
other  interest of the Trust in the Financed  Vehicles;  (iv) rights to proceeds
from claims on certain physical damage,  credit life, credit disability or other
insurance policies,  if any, covering Financed Vehicles or Obligors;  (v) Dealer
Recourse;  (vi) all of the Seller's rights to the Receivable  Files;  (vii) such
amounts  as from  time to time  may be held in one or more  accounts  maintained
pursuant to the Sale and Servicing Agreement, dated as of March 1, 2000 (as from
time to time  amended,  supplemented  or otherwise  modified and in effect,  the
"Sale and  Servicing  Agreement"),  by and among the Trust,  the  Depositor,  as
seller (in such  capacity,  the  "Seller"),  and Ford Motor Credit  Company,  as
servicer (the  "Servicer"),  including the Reserve Account;  (viii) the Seller's
rights under the Sale and Servicing  Agreement;  (ix) the Seller's  rights under
the  Purchase  Agreement;   (x)  payments  and  proceeds  with  respect  to  the
Receivables  held by the  Servicer;  (xi) all property  (including  the right to
receive  Liquidation  Proceeds)  securing a Receivable  (other than a Receivable
repurchased  by the  Servicer or  purchased  by the  Seller);  (xii)  rebates of
premiums  and other  amounts  relating  to  insurance  policies  and other items
financed  under the  Receivables in effect as of the Cutoff Date; and (xiii) any
and all  proceeds  of the  foregoing.  The rights of the Trust in the  foregoing
property of the Trust have been pledged to the  Indenture  Trustee to secure the
payment of the Notes.


<PAGE>


                  Under the Trust  Agreement,  there will be  distributed on the
fifteenth day of each month, or if such fifteenth day is not a Business Day, the
next Business Day (each, a "Distribution  Date"),  commencing April 15, 2000, to
the Person in whose name this Certificate is registered at the close of business
on  the  last  day  of  the   preceding   month   (the   "Record   Date")   such
Certificateholder's percentage interest in the amount to be distributed to Class
C  Certificateholders  on  such  Distribution  Date;  provided,   however,  that
principal  will  be  distributed  to the  Class  C  Certificateholders  on  each
Distribution  Date on (to the extent of funds remaining after all classes of the
Notes  have been paid in full)  and after the date on which all  classes  of the
Notes  have been paid in full.  Notwithstanding  the  foregoing,  following  the
occurrence  and  during  the  continuation  of an event  of  default  under  the
Indenture  which has  resulted  in an  acceleration  of the  Notes or  following
certain  events of insolvency or a dissolution  with respect to the Depositor or
the General  Partner,  no distributions of principal or interest will be made on
the Certificates  until all principal and interest on the Notes has been paid in
full.

                  The holder of this  Certificate  acknowledges  and agrees that
its  rights  to  receive  distributions  in  respect  of  this  Certificate  are
subordinated  to the  rights of the  Noteholders  as  described  in the Sale and
Servicing Agreement, the Indenture and the Trust Agreement.

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

                  Each  Certificateholder,  by its  acceptance of a Certificate,
covenants and agrees that such Certificateholder will not, until after the Notes
have been paid in full, institute against the Depositor,  the General Partner or
the Trust, or join in any institution against the Depositor, the General Partner
or the Trust of, any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation proceedings, or other proceedings under any United States federal or
state  bankruptcy or similar law in connection with any obligations  relating to
the Notes,  the  Certificates,  the Trust  Agreement  or any of the other  Basic
Documents.


<PAGE>


                  Distributions  on this Certificate will be made as provided in
the Trust Agreement by the Owner Trustee or the Certificate Paying Agent by wire
transfer or check mailed to the  Certificateholder  of record in the Certificate
Register without the presentation or surrender of this Certificate or the making
of any notation hereon.  Except as otherwise provided in the Trust Agreement and
notwithstanding  the above,  the final  distribution on this Certificate will be
made after due notice by the Owner Trustee of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency maintained for the purpose by the Owner Trustee in New York, New York.

                  Reference  is hereby  made to the further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

                  Unless the  certificate  of  authentication  hereon shall have
been  executed  by an  authorized  officer  of  the  Owner  Trustee,  by  manual
signature,  this Certificate shall not entitle the  Certificateholder  hereof to
any benefit under the Trust Agreement or the Sale and Servicing  Agreement or be
valid for any purpose.

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


<PAGE>


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

                                 FORD CREDIT AUTO OWNER TRUST 2000-A

                                 By:      THE BANK OF NEW YORK, not in its
                                          individual capacity but solely as
                                          Owner Trustee

                                 By:
                                          Authorized Officer

                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

Dated: March 23, 2000

                                   THE BANK OF NEW YORK, not in its individual
                                   capacity but solely as Owner Trustee



                                   By:
                                          Authorized Officer


<PAGE>


                            (REVERSE OF CERTIFICATE]


                  The  Certificates  do not  represent an  obligation  of, or an
interest  in,  the   Depositor,   the  General   Partner,   the  Servicer,   the
Administrator,  the  Owner  Trustee  or any  Affiliates  of any of  them  and no
recourse  may be had  against  such  parties or their  assets,  except as may be
expressly set forth or  contemplated  herein,  in the Trust  Agreement or in the
other Basic  Documents.  In addition,  this Certificate is not guaranteed by any
governmental  agency or  instrumentality  and is  limited in right of payment to
certain collections with respect to the Receivables (and certain other amounts),
all as  more  specifically  set  forth  herein  and in the  Sale  and  Servicing
Agreement.  A  registration  statement,  which  includes  a form  of  the  Trust
Agreement as an exhibit thereto, has been filed with the Securities and Exchange
Commission with respect to the Class A-3 Notes,  the Class A-4 Notes,  the Class
A-5 Notes, the Class B Notes and the Class C Certificates.

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


<PAGE>


                  As  provided  in the Trust  Agreement  and  subject to certain
limitations  therein set forth, the Transfer of the Certificates are registrable
in the Certificate  Register upon surrender of this Certificate for registration
of  Transfer  at the  offices  or  agencies  maintained  by The Bank of New York
(Delaware)  in its  capacity as Cer-  tificate  Registrar,  or by any  successor
Certificate  Registrar,  in  New  York,  New  York,  accompanied  by  a  written
instrument  of  transfer  in form  satisfactory  to the  Owner  Trustee  and the
Certificate  Registrar  duly  executed  by the  holder  hereof or such  holder's
attorney duly authorized in writing,  and thereupon one or more new Certificates
of authorized  denominations evidencing the same aggregate interest in the Trust
will be issued to the designated transferee.

                  The  Certificates  are  issuable  as  registered  Certificates
without coupons in denominations  of at least $20,000 and in integral  multiples
of $1,000 in excess thereof.  Certificates are exchangeable for new Certificates
of like  Class  and  authorized  denominations  evidencing  the  same  aggregate
denomination,  as requested by the  Certificateholder  surrendering the same. No
service charge will be made for any such  registration  of Transfer or exchange,
but the Owner Trustee or the Certificate  Registrar may require payment of a sum
sufficient  to  cover  any tax or  governmental  charge  payable  in  connection
therewith.

                  The Owner Trustee, the Certificate  Registrar and any agent of
the Owner  Trustee or the  Certificate  Registrar  may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
none of the Owner Trustee, the Certificate  Registrar or any such agent shall be
affected by any notice to the contrary.


<PAGE>


                  The Class C  Certificates  may be  acquired  only by an entity
that is either:  (a) not, and each  account (if any) for which it is  purchasing
the Class C  Certificates  is not (i) an  employee  benefit  plan (as defined in
Section 3(3) of the Employee  Retirement Income Security Act of 1974, as amended
("ERISA")) that is subject to Title I of ERISA, (ii) a plan described in Section
4975(e)(1) of the Internal Revenue Code of 1986, as amended (the "Code") that is
subject to Section 4975 of the Code,  (iii) a  governmental  plan, as defined in
Section 3(32) of ERISA, subject to any federal,  State or local law which is, to
a material extent,  similar to the provisions of Section 406 of ERISA or Section
4975 of the Code, (iv) an entity whose underlying  assets include plan assets by
reason of a plan's investment in the entity (within the meaning of Department of
Labor  Regulation 29 C.F.R.  ss.  2510.3-101 or otherwise  under ERISA) or (v) a
person investing "plan assets" of any such plan (including  without  limitation,
for  purposes of this clause (v), an  insurance  company  general  account,  but
excluding any entity  registered  under the  Investment  Company Act of 1940, as
amended);  or (b) an insurance company acting on behalf of a general account and
(i) on the date of purchase less than 25% of the assets of such general  account
(as reasonably  determined by it) constitute "plan assets" for purposes of Title
I of ERISA and Section  4975 of the Code,  (ii) the purchase and holding of such
Class C  Certificates  are eligible for exemptive  relief under Sections (I) and
(III) of Prohibited  Transaction  Class Exemption 95-60, and (iii) the purchaser
agrees  that if,  after  the  purchaser's  initial  acquisition  of the  Class C
Certificates,  at any time during any calendar quarter 25% or more of the assets
of such general account (as reasonably  determined by it no less frequently than
each calendar quarter) constitute "plan assets" for purposes of Title I of ERISA
or Section 4975 of the Code and no exemption  or exception  from the  prohibited
transaction  rules applies to the continued  holding of the Class C Certificates
under Section 401(c) of ERISA and the final  regulations  thereunder or under an
exemption or regulation  issued by the United  States  Department of Labor under
ERISA,  it will  dispose of all Class C  Certificates  then held in its  general
account by the end of the next following calendar quarter.


<PAGE>


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

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


<PAGE>


                                   ASSIGNMENT

     FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers unto



PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE


(Please print or type name and address, including postal zip code, of assignee)



the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing


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

Dated:


                                                                             */
                                                        Signature Guaranteed:

                                                                             */



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


<PAGE>



                                                           EXHIBIT B

                           FORM OF CLASS D CERTIFICATE

NUMBER                                                           $[__________]
R-[ ]                                                         Private Placement



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

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

                       FORD CREDIT AUTO OWNER TRUST 2000-A

                     CLASS D 9.00% ASSET BACKED CERTIFICATE

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

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

                  THIS  CERTIFIES  THAT  __________is  the  registered  owner of
_____________ DOLLARS nonassessable,  fully-paid, beneficial interest in Class D
Certificates of Ford Credit Auto Owner Trust 2000-A (the "Trust") formed by Ford
Credit  Auto  Receivables  Two  L.P.,  a  Delaware   limited   partnership  (the
"Depositor").  The Class D Certificates  have an aggregate  Initial  Certificate
Balance  of  $56,690,000  and bear  interest  at a rate of 9.00% per annum  (the
"Class D Rate").

                  The Trust was  created  pursuant  to an Amended  and  Restated
Trust  Agreement,  dated  as of March 1,  2000  (as from  time to time  amended,
supplemented or otherwise modified and in effect, the "Trust Agreement"),  among
the Depositor,  The Bank of New York (Delaware),  not in its individual capacity
but solely as Delaware  trustee  (the  "Delaware  Trustee")  and The Bank of New
York,  not in its  individual  capacity but solely as owner  trustee (the "Owner
Trustee"),  a summary  of certain of the  pertinent  provisions  of which is set
forth below. To the extent not otherwise  defined herein,  the capitalized terms
used herein have the meanings assigned to them in the Trust Agreement.


<PAGE>


                  This  Certificate is one of the duly  authorized  Certificates
designated  as "Class D 9.00%  Asset  Backed  Certificates"  (herein  called the
"Class D  Certificates")  which,  together with the  Certificates  designated as
"Class C 7.75%  Asset  Backed  Certificates"  (the "Class C  Certificates"  and,
together with the Class D Certificates, the "Certificates") are issued under and
are subject to the terms,  provisions and conditions of the Trust Agreement,  to
which Trust Agreement the Certificateholder of this Certificate by virtue of the
acceptance  hereof assents and by which such  Certificateholder  is bound.  Also
issued  under  the  Indenture,  dated as of March 1,  2000 (as from time to time
amended,  supplemented or otherwise  modified and in effect,  the  "Indenture"),
between the Trust and The Chase  Manhattan  Bank, as indenture  trustee (in such
capacity,  the  "Indenture  Trustee"),  are the Notes  designated  as "Class A-1
6.035% Asset Backed Notes",  "Class A-2 6.217% Asset Backed  Notes",  "Class A-3
6.82% Asset  Backed  Notes",  "Class A-4 7.09% Asset Backed  Notes",  "Class A-5
7.19% Asset Backed Notes" and "Class B 7.37% Asset Backed Notes"  (collectively,
the  "Notes").  The property of the Trust  includes (i) a pool of motor  vehicle
retail  installment sale contracts for new and used automobiles and light trucks
and certain rights and obligations  thereunder (the  "Receivables")  ; (ii) with
respect to  Actuarial  Receivables,  all monies due  thereunder  on or after the
Cutoff Date and, with respect to Simple Interest Receivables,  all monies due or
received thereunder on or after the Cutoff Date; (iii) the security interests in
the Financed  Vehicles  granted by Obligors  pursuant to the Receivables and any
other  interest of the Trust in the Financed  Vehicles;  (iv) rights to proceeds
from claims on certain physical damage,  credit life, credit disability or other
insurance policies,  if any, covering Financed Vehicles or Obligors;  (v) Dealer
Recourse;  (vi) all of the Seller's rights to the Receivable  Files;  (vii) such
amounts  as from  time to time  may be held in one or more  accounts  maintained
pursuant to the Sale and Servicing Agreement, dated as of March 1, 2000 (as from
time to time  amended,  supplemented  or otherwise  modified and in effect,  the
"Sale and  Servicing  Agreement"),  by and among the Trust,  the  Depositor,  as
seller (in such  capacity,  the  "Seller") , and Ford Motor Credit  Company,  as
servicer (the  "Servicer"),  including the Reserve Account;  (viii) the Seller's
rights under the Sale and Servicing  Agreement;  (ix) the Seller's  rights under
the  Purchase  Agreement;   (x)  payments  and  proceeds  with  respect  to  the
Receivables  held by the  Servicer;  (xi) all property  (including  the right to
receive  Liquidation  Proceeds)  securing a Receivable  (other than a Receivable
repurchased  by the  Servicer or  purchased  by the  Seller);  (xii)  rebates of
premiums  and other  amounts  relating  to  insurance  policies  and other items
financed  under the  Receivables in effect as of the Cutoff Date; and (xiii) any
and all  proceeds  of the  foregoing.  The rights of the Trust in the  foregoing
property of the Trust have been pledged to the  Indenture  Trustee to secure the
payment of the Notes.


<PAGE>


                  Under the Trust  Agreement,  there will be  distributed on the
fifteenth day of each month, or if such fifteenth day is not a Business Day, the
next Business Day (each, a "Distribution  Date"),  commencing April 15, 2000, to
the Person in whose name this Certificate is registered at the close of business
on  the  last  day  of  the   preceding   month   (the   "Record   Date")   such
Certificateholder's percentage interest in the amount to be distributed to Class
D  Certificateholders  on  such  Distribution  Date;  provided,   however,  that
principal  will  be  distributed  to the  Class  D  Certificateholders  on  each
Distribution  Date on (to the extent of funds remaining after all classes of the
Notes and the Class C Certificates have been paid in full) and after the date on
which all  classes of the Notes and the Class C  Certificates  have been paid in
full.  Notwithstanding  the  foregoing,  following the occurrence and during the
continuation of an event of default under the Indenture which has resulted in an
acceleration  of the  Notes or  following  certain  events  of  insolvency  or a
dissolution  with  respect  to  the  Depositor  or  the  General   Partner,   no
distributions  of principal or interest will be made on the  Certificates  until
all principal and interest on the Notes has been paid in full.

                  The holder of this  Certificate  acknowledges  and agrees that
its  rights  to  receive  distributions  in  respect  of  this  Certificate  are
subordinated   to  the  rights  of  the  Noteholders  and  the  Class  C  Certif
icateholders as described in the Sale and Servicing Agreement, the Indenture and
the Trust Agreement.

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

                  Each  Certificateholder,  by its  acceptance of a Certificate,
covenants and agrees that such Certificateholder will not, until after the Notes
have been paid in full, institute against the Depositor,  the General Partner or
the Trust, or join in any institution against the Depositor, the General Partner
or the Trust of, any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation proceedings, or other proceedings under any United States federal or
state  bankruptcy or similar law in connection with any obligations  relating to
the Notes,  the  Certificates,  the Trust  Agreement  or any of the other  Basic
Documents.


<PAGE>


                  Distributions  on this Certificate will be made as provided in
the Trust Agreement by the Owner Trustee or the Certificate Paying Agent by wire
transfer or check mailed to the  Certificateholder  of record in the Certificate
Register without the presentation or surrender of this Certificate or the making
of any notation hereon.  Except as otherwise provided in the Trust Agreement and
notwithstanding  the above,  the final  distribution on this Certificate will be
made after due notice by the Owner Trustee of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency maintained for the purpose by the Owner Trustee in New York, New York.

                  Reference  is hereby  made to the further  provisions  of this
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

                  Unless the  certificate  of  authentication  hereon shall have
been  executed  by an  authorized  officer  of  the  Owner  Trustee,  by  manual
signature,  this Certificate shall not entitle the  Certificateholder  hereof to
any benefit under the Trust Agreement or the Sale and Servicing  Agreement or be
valid for any purpose.

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


<PAGE>


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

                                 FORD CREDIT AUTO OWNER TRUST 2000-A

                                 By:      THE BANK OF NEW YORK, not in its
                                          individual capacity but solely as
                                          Owner Trustee

                                 By:
                                          Authorized Officer

                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

Dated: March 23, 2000

                                 THE BANK OF NEW YORK, not in its individual
                                 capacity but solely as Owner Trustee

                                 By:
                                            Authorized Officer


<PAGE>


                            [REVERSE OF CERTIFICATE]


                  The  Certificates  do not  represent an  obligation  of, or an
interest  in,  the   Depositor,   the  General   Partner,   the  Servicer,   the
Administrator,  the  Owner  Trustee  or any  Affiliates  of any of  them  and no
recourse  may be had  against  such  parties or their  assets,  except as may be
expressly set forth or  contemplated  herein,  in the Trust  Agreement or in the
other Basic  Documents.  In addition,  this Certificate is not guaranteed by any
governmental  agency or  instrumentality  and is  limited in right of payment to
certain collections with respect to the Receivables (and certain other amounts),
all as  more  specifically  set  forth  herein  and in the  Sale  and  Servicing
Agreement.  A  registration  statement,  which  includes  a form  of  the  Trust
Agreement as an exhibit thereto, has been filed with the Securities and Exchange
Commission with respect to the Class A-3 Notes,  the Class A-4 Notes,  the Class
A-5 Notes, the Class B Notes and the Class C Certificates.

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


<PAGE>


                  As  provided  in the Trust  Agreement  and  subject to certain
limitations  therein set forth, the Transfer of the Certificates are registrable
in the Certificate  Register upon surrender of this Certificate for registration
of  Transfer  at the  offices  or  agencies  maintained  by The Bank of New York
(Delaware)  in its  capacity  as  Certificate  Registrar,  or by  any  successor
Certificate  Registrar,  in  New  York,  New  York,  accompanied  by  a  written
instrument  of  transfer  in form  satisfactory  to the  Owner  Trustee  and the
Certificate  Registrar  duly  executed  by the  holder  hereof or such  holder's
attorney duly authorized in writing,  and thereupon one or more new Certificates
of authorized  denominations evidencing the same aggregate interest in the Trust
will be issued to the designated transferee.

                  The  Certificates  are  issuable  as  registered  Certificates
without coupons in denominations  of at least $20,000 and in integral  multiples
of $1,000 in excess thereof.  Certificates are exchangeable for new Certificates
of like  Class  and  authorized  denominations  evidencing  the  same  aggregate
denomination,  as requested by the  Certificateholder  surrendering the same. No
service charge will be made for any such  registration  of Transfer or exchange,
but the Owner Trustee or the Certificate  Registrar may require payment of a sum
sufficient  to  cover  any tax or  governmental  charge  payable  in  connection
therewith.

                  The Owner Trustee, the Certificate  Registrar and any agent of
the Owner  Trustee or the  Certificate  Registrar  may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
none of the Owner Trustee, the Certificate  Registrar or any such agent shall be
affected by any notice to the contrary.


<PAGE>


         The Class D  Certificates  may be  acquired  only by an entity  that is
either:  (a) not, and each account (if any) for which it is purchasing the Class
D Certificates  is not (i) an employee  benefit plan (as defined in Section 3(3)
of the Employee  Retirement  Income Security Act of 1974, as amended  ("ERISA"))
that is subject to Title I of ERISA, (ii) a plan described in Section 4975(e)(1)
of the Internal Revenue Code of 1986, as amended (the "Code") that is subject to
Section 4975 of the Code, (iii) a governmental plan, as defined in Section 3(32)
of ERISA,  subject  to any  federal,  State or local law which is, to a material
extent, similar to the provisions of Section 406 of ERISA or Section 4975 of the
Code, (iv) an entity whose underlying  assets include plan assets by reason of a
plan's  investment  in the entity  (within  the meaning of  Department  of Labor
Regulation 29 C.F.R.  ss.  2510.3-101 or otherwise  under ERISA) or (v) a person
investing  "plan assets" of any such plan  (including  without  limitation,  for
purposes of this clause (v), an insurance company general account, but excluding
any entity registered under the Investment Company Act of 1940, as amended);  or
(b) an insurance  company  acting on behalf of a general  account and (i) on the
date of  purchase  less  than 25% of the  assets  of such  general  account  (as
reasonably determined by it) constitute "plan assets" for purposes of Title I of
ERISA and Section 4975 of the Code,  (ii) the purchase and holding of such Class
D Certificates are eligible for exemptive relief under Sections (I) and (III) of
Prohibited  Transaction  Class Exemption  95-60,  and (iii) the purchaser agrees
that if, after the purchaser's  initial acquisition of the Class D Certificates,
at any time  during  any  calendar  quarter  25% or more of the  assets  of such
general  account (as reasonably  determined by it no less  frequently  than each
calendar  quarter)  constitute "plan assets" for purposes of Title I of ERISA or
Section  4975 of the Code and no  exemption  or  exception  from the  prohibited
transaction  rules applies to the continued  holding of the Class D Certificates
under Section 401(c) of ERISA and the final  regulations  thereunder or under an
exemption or regulation  issued by the United  States  Department of Labor under
ERISA,  it will  dispose of all Class D  Certificates  then held in its  general
account by the end of the next following calendar quarter.


<PAGE>


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

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


<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED the undersigned hereby sells, assigns and
transfers unto


PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE


(Please print or type name and address, including postal zip code, of assignee)



the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing


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

Dated:





                                                                             */
                                                        Signature Guaranteed:

                                                                             */


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


<PAGE>

                                    EXHIBIT C

                FORM OF INVESTMENT LETTER - CLASS C CERTIFICATES

                                                                  [Date]

Ford Credit Auto Owner Trust 2000-A,
  as Issuer
The Bank of New York,
  as Owner Trustee and
  as Certificate Registrar
101 Barclay Street
New York, New York 10286

Ladies and Gentlemen:

         In  connection  with our  proposed  purchase of the Class C 7.75% Asset
Backed Certificates (the  "Certificates") of Ford Credit Auto Owner Trust 2000-A
(the  "Issuer"),  a trust formed by Ford Credit Auto  Receivables  Two L.P. (the
"Depositor" or "Seller"), we confirm that:

                  1.       We are either:

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

                  (b) an insurance company acting on behalf of a general account
                  and (i) on the date hereof less than 25% of the assets of such
                  general  account (as  reasonably  determined by us) constitute
                  "plan  assets"  for  purposes  of Title I of ERISA and Section
                  4975 of the  Code,  (ii)  the  purchase  and  holding  of such
                  Certificates  are eligible for exemptive relief under Sections
                  (I) and (III) of Prohibited Transaction Class Exemption 95-60,
                  and  (iii)  the   undersigned   agrees  that  if,   after  the
                  undersigned's initial acquisition of the Certificates,  at any
                  time during any calendar  quarter 25% or more of the assets of
                  such general  account (as reasonably  determined by us no less
                  frequently  than  each  calendar  quarter)   constitute  "plan
                  assets" for  purposes  of Title I of ERISA or Section  4975 of
                  the Code and no  exemption or  exception  from the  prohibited
                  transaction  rules  applies  to the  continued  holding of the
                  Certificates  under  Section  401(c)  of ERISA  and the  final
                  regulations  thereunder  or under an exemption  or  regulation
                  issued  by  the  DOL  under  ERISA,  we  will  dispose  of all
                  Certificates  then held in our  general  account by the end of
                  the next following calendar quarter.


<PAGE>


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

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

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

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

                                            Very truly yours,


                                            By:
                                            Name:
                                            Title:

Securities To Be Purchased:
$                 principal balance of Certificates



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


<PAGE>
                                                       EXHIBIT D

                FORM OF INVESTMENT LETTER - CLASS D CERTIFICATES

                          QUALIFIED INSTITUTIONAL BUYER

                                                            [Date]

Ford Credit Auto Owner Trust 2000-A
  as Issuer
The Bank of New York
  as Owner Trustee and
  Certificate Registrar
101 Barclay Street
New York, New York 10286

                     Re: Ford Credit Auto Owner Trust 2000-A
                    Class D 9.00% Asset Backed Certificates

Ladies and Gentlemen:

         In  connection  with our  proposed  purchase of the Class D 9.00% Asset
Backed Certificates (the  "Certificates") of Ford Credit Auto Owner Trust 2000-A
(the  "Issuer"),  a trust formed by Ford Credit Auto  Receivables  Two L.P. (the
"Depositor"), we confirm that:

         1. The undersigned agrees to be bound by, and not to resell,  transfer,
assign, participate, pledge or otherwise dispose of (any such act, a "Transfer")
the Certificates  except in compliance with, the restrictions and conditions set
forth in the  legend  on the face of the  Class D  Certificates  and  under  the
Securities Act of 1933, as amended (the "Securities Act").

         2. We understand  that no subsequent  Transfer of the  Certificates  is
permitted unless we cause our proposed  transferee to provide to the Issuer, the
Certificate  Registrar and the Initial  Purchaser a letter  substantially in the
form of this letter or Exhibit E to the Trust Agreement, as applicable,  or such
other written statement as the Depositor shall prescribe.


<PAGE>


         3. We are a "qualified institutional buyer" (within the meaning of Rule
144A under the Securities  Act) (a "QIB") and we are acquiring the  Certificates
for our own  account  or for a single  account  (which  is a QIB) as to which we
exercise sole investment discretion.

         4.       We are either:

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

                  (b) an insurance company acting on behalf of a general account
                  and (i) on the date hereof less than 25% of the assets of such
                  general  account (as  reasonably  determined by us) constitute
                  "plan  assets"  for  purposes  of Title I of ERISA and Section
                  4975 of the  Code,  (ii)  the  purchase  and  holding  of such
                  Certificates  are eligible for exemptive relief under Sections
                  (I) and (III) of Prohibited Transaction Class Exemption 95-60,
                  and  (iii)  the   undersigned   agrees  that  if,   after  the
                  undersigned's initial acquisition of the Certificates,  at any
                  time during any calendar  quarter 25% or more of the assets of
                  such general  account (as reasonably  determined by us no less
                  frequently  than  each  calendar  quarter)   constitute  "plan
                  assets" for  purposes  of Title I of ERISA or Section  4975 of
                  the Code and no  exemption or  exception  from the  prohibited
                  transaction  rules  applies  to the  continued  holding of the
                  Certificates  under  Section  401(c)  of ERISA  and the  final
                  regulations  thereunder  or under an exemption  or  regulation
                  issued  by  the  DOL  under  ERISA,  we  will  dispose  of all
                  Certificates  then held in our  general  account by the end of
                  the next following calendar quarter.
<PAGE>

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

         6. We understand that any purported Transfer of any Certificate (or any
interest therein) in contravention of the restrictions and conditions above will
be null and void (each, a "Void  Transfer"),  and the purported  transferee in a
Void  Transfer  will not be  recognized  by the Issuer or any other  person as a
Certificateholder for any purpose.


<PAGE>


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

                                            Very truly yours,



                                            By:
                                            Name:
                                            Title:

Securities To Be Purchased:
$                           principal amount of Certificates


<PAGE>
                                                                     EXHIBIT E

                FORM OF INVESTMENT LETTER - CLASS D CERTIFICATES

                        INSTITUTIONAL ACCREDITED INVESTOR

                                                                        [Date]

Ford Credit Auto Owner Trust 2000-A
  as Issuer
The Bank of New York
  as Owner Trustee and
  Certificate Registrar
101 Barclay Street
New York, New York 10286

                     Re: Ford Credit Auto Owner Trust 2000-A
                    Class D 9.00% Asset Backed Certificates

Ladies and Gentlemen:

         In  connection  with our  proposed  purchase of the Class D 9.00% Asset
Backed Certificates (the  "Certificates") of Ford Credit Auto Owner Trust 2000-A
(the  "Issuer") , a trust formed by Ford Credit Auto  Receivables  Two L.P. (the
"Depositor"), we confirm that:

                  1. The  undersigned  agrees to be bound by, and not to resell,
         transfer, assign, participate, pledge or otherwise dispose of (any such
         act, a "Transfer")  the  Certificates  except in compliance  with,  the
         restrictions  and conditions set forth in the legend on the face of the
         Class D  Certificates  and under the Securities Act of 1933, as amended
         (the "Securities Act").

                  2.  We  understand   that  no   subsequent   Transfer  of  the
         Certificates  is permitted  unless we cause our proposed  transferee to
         provide  to the  Issuer,  the  Certificate  Registrar  and the  Initial
         Purchaser a letter  substantially in the form of this letter or Exhibit
         D to  the  Trust  Agreement,  as  applicable,  or  such  other  written
         statement as the Depositor shall prescribe.

                  3.  We  are a  "qualified  institutional  buyer"  (within  the
         meaning  of Rule 144A  under the  Securities  Act) (a "QIB") and we are
         acquiring the  Certificates for our own account or for a single account
         (which is a QIB) as to which we exercise sole investment discretion.
<PAGE>

                  4. We are either:

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

                  (b) an insurance company acting on behalf of a general account
                  and (i) on the date hereof less than 25% of the assets of such
                  general  account (as  reasonably  determined by us) constitute
                  "plan  assets"  for  purposes  of Title I of ERISA and Section
                  4975 of the  Code,  (ii)  the  purchase  and  holding  of such
                  Certificates  are eligible for exemptive relief under Sections
                  (I) and (III) of Prohibited Transaction Class Exemption 95-60,
                  and  (iii)  the   undersigned   agrees  that  if,   after  the
                  undersigned's initial acquisition of the Certificates,  at any
                  time during any calendar  quarter 25% or more of the assets of
                  such general  account (as reasonably  determined by us no less
                  frequently  than  each  calendar  quarter)   constitute  "plan
                  assets" for  purposes  of Title I of ERISA or Section  4975 of
                  the Code and no  exemption or  exception  from the  prohibited
                  transaction  rules  applies  to the  continued  holding of the
                  Certificates  under  Section  401(c)  of ERISA  and the  final
                  regulations  thereunder  or under an exemption  or  regulation
                  issued  by  the  DOL  under  ERISA,  we  will  dispose  of all
                  Certificates  then held in our  general  account by the end of
                  the next following calendar quarter.
<PAGE>

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

                  6.  We  understand   that  any   purported   Transfer  of  any
         Certificate  (or  any  interest   therein)  in   contravention  of  the
         restrictions  and conditions above will be null and void (each, a "Void
         Transfer"), and the purported transferee in a Void Transfer will not be
         recognized by the Issuer or any other person as a Certificateholder for
         any purpose.
<PAGE>

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

                                            Very truly yours,



                                            By:
                                            Name:
                                            Title:

Securities To Be Purchased:
$                          principal amount of Certificates


<PAGE>
                                                            EXHIBIT F

                          FORM OF RULE 144A TRANSFEROR

                       CERTIFICATE - CLASS D CERTIFICATES

                                                              [Date]

The Bank of New York
  as Owner Trustee and
  Certificate Registrar
101 Barclay Street
New York, New York 10286

                     Re: Ford Credit Auto Owner Trust 2000-A
                    Class D 9.00% Asset Backed Certificates

Ladies and Gentlemen:

         This is to notify you as to the  transfer of $ [*] in  denomination  of
Class D 9.00% Asset Backed Certificates (the "Certificates") of Ford Credit Auto
Owner Trust 2000-A (the "Issuer").

         The undersigned is the holder of the  Certificates and with this notice
hereby deposits with the Owner Trustee $[*] in denomination of Certificates  and
requests that Certificates of the same class in the same aggregate  denomination
be issued,  executed  and  authenticated  and  registered  to the  purchaser  on
___________,  200[],  as specified in the Trust  Agreement  dated as of March 1,
2000 relating to the Certificates, as follows:

         Name:                              Denominations:
         Address:
         Taxpayer I.D. No:



<PAGE>


         The  undersigned  represents  and  warrants  that the  undersigned  (i)
reasonably  believes  the  purchaser is a  "qualified  institutional  buyer," as
defined in Rule 144A under the  Securities  Act of 1933 (the  "Act"),  (ii) such
purchaser has acquired the Certificates in a transaction  effected in accordance
with the exemption  from the  registration  requirements  of the Act provided by
Rule 144A,  (iii) if the purchaser has purchased the Certificates for an account
for which it is acting  as  fiduciary  or agent,  such  account  is a  qualified
institutional buyer and (iv) the purchaser is acquiring Certificates for its own
account or for an  institutional  account for which it is acting as fiduciary or
agent.

                                           Very truly yours,

                                          [NAME OF HOLDER OF CERTIFICATES]

                                          By:
                                          Name:
                                          Title:



[*] authorized denomination


<PAGE>



                                                       EXHIBIT G

                          FORM OF CERTIFICATE OF TRUST

                             CERTIFICATE OF TRUST OF

                       FORD CREDIT AUTO OWNER TRUST 2000-A

                  This  Certificate  of Trust of Ford  Credit  Auto Owner  Trust
2000-A (the  "Trust"),  dated as of March 1, 2000,  is being duly  executed  and
filed by The Bank of New York  (Delaware),  a Delaware banking  corporation,  as
Delaware  trustee (the "Delaware  Trustee") and The Bank of New York, a New York
banking corporation,  as owner trustee (the "Owner Trustee"), to form a business
trust under the Delaware Business Trust Act (12 Delaware Code, ss. 3801 et seq.)
(the "Act").

                  1. Name.  The name of the business trust formed hereby is Ford
 Credit Auto Owner Trust 2000-A.

                  2. Delaware Trustee.  The name and business address of the
trustee of the Trust in the State of Delaware is The Bank of New York
(Delaware), White Clay Center, Route 273, Newark, Delaware 19711.

                  3. Effective Date. This Certificate of Trust shall be
effective upon filing.

                  IN WITNESS WHEREOF,  the undersigned,  being the sole trustees
of the Trust, have executed this Certificate of Trust as of the date first above
written in accordance with Section 3811(a)(1) of the Act.

                                            THE  BANK  OF NEW  YORK,  not in its
                                            individual  capacity  but  solely as
                                            Owner    Trustee   under   a   Trust
                                            Agreement dated as of March 1, 2000

                                            By:
                                                     Name:
                                                     Title:
                                            THE BANK OF NEW YORK  (DELAWARE),not
                                            in  its   individual   capacity  but
                                            solely as Delaware  Trustee  under a
                                            Trust Agreement dated as of March 1,
                                            2000

                                            By:
                                                     Name:
                                                     Title:


<PAGE>
                                                                   APPENDIX A



                              Definitions and Usage


                                                                     Exhibit 8.1



                                                     March 23, 2000



To the Addressees Indicated
  on Schedule A hereto

                        Re: Ford Credit Auto Owner Trust
                            2000-A Asset Backed Notes

Ladies and Gentlemen:



                  You have  requested our opinion as to certain  federal  income
tax  consequences  in connection with the issuance of the Class A-1 6.035% Asset
Backed  Notes (the "Class A-1  Notes"),  the Class A-2 6.217% Asset Backed Notes
(the  "Class A-2 Notes"  and,  together  with the Class A-1 Notes,  the  "Exempt
Notes"),  the Class A-3 6.82% Asset Backed  Notes (the "Class A-3  Notes"),  the
Class A-4 7.09% Asset Backed Notes (the "Class A-4 Notes"),  the Class A-5 7.19%
Asset  Backed  Notes (the  "Class A-5 Notes"  and,  together  with the Class A-1
Notes,  the Class A-2 Notes,  the Class A-3 Notes and the Class A-4  Notes,  the
"Class A Notes"), the Class B 7.37% Asset Backed Notes (the "Class B Notes" and,
together with the Class A-3 Notes,  the Class A-4 Notes and the Class A-5 Notes,
the "Publicly  Offered Notes" and, together with the Exempt Notes, the "Notes"),
the Class C 7.75% Asset Backed Certificates (the "Class C Certificates") and the
Class D 9.00%  Asset  Backed  Certificates  (the  "Class  D  Certificates"  and,
together with the Class C Certificates,  the "Certificates") by Ford Credit Auto
Owner Trust 2000-A (the  "Trust")  pursuant to the terms of, (a) with respect to
the Notes, an Indenture dated as of March 1, 2000 (the "Indenture")  between the
Trust and The  Chase  Manhattan  Bank,  as  Indenture  Trustee  (the  "Indenture
Trustee"),  and (b) with  respect to the  Certificates,  an Amended and Restated
Trust Agreement dated as of March 1, 2000 (the "Trust  Agreement")  between Ford
Credit Auto Receivables Two L.P. (the "Seller"),  The Bank of New York, as Owner
Trustee (the "Owner Trustee") and The Bank of New York  (Delaware),  as Delaware
Trustee (the "Delaware Trustee").  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
will be sold to the underwriters (the  "Underwriters") who are named in Schedule
I pursuant to an underwriting  agreement (the "Underwriting  Agreement") between
the  Seller and  Goldman,  Sachs & Co.  ("Goldman")  and  Lehman  Brothers  Inc.
("Lehman"),  as  representatives  of  the  several  Underwriters.  The  Class  C
Certificates  will be sold to Goldman and Lehman  pursuant  to the  Underwriting
Agreement. The Class D Certificates will initially be retained by the Seller.

                  The rights of the  holders of the Class A Notes (the  "Class A
Noteholders")  will be senior to the rights of the  holders of the Class B Notes
(the "Class B  Noteholders"  and,  together  with the Class A  Noteholders,  the
"Noteholders").  The rights of the  Noteholders  will be senior to the rights of
the holders of the Certificates  (the  "Certificateholders").  The rights of the
holders of the Class C Certificates (the "Class C  Certificateholders")  will be
senior to the rights of the  holders of the Class D  Certificates  (the "Class D
Certificateholders").  Each  payment  period,  the Seller  will be  entitled  to
receive  any  remaining  portion of funds on deposit in the  Collection  Account
after (i) the Total Required  Payment has been made, (ii) the Reserve  Account's
balance has been restored,  if necessary,  to the Specified  Reserve Balance and
(iii) the Regular  Principal  Distribution  Amount has been  deposited  into the
Principal  Distribution  Account. The Seller will at all times hold the right to
receive all such excess amounts.

<PAGE>

                  You have asked us whether,  for federal  income tax  purposes,
the  Class A Notes  and the  Class B Notes  will be  characterized  as debt  and
whether the Trust will be  classified  as an  association  (or  publicly  traded
partnership)  taxable  as a  corporation.  In  rendering  our  opinion,  we have
examined  and  relied  upon (i) the  registration  statements  for the  Publicly
Offered  Notes  and  the  Class  C  Certificates  on  Form  S-3,  consisting  of
Registration  No.  333-82895,  filed with the SEC on July 15, 1999 and Amendment
No.1  thereto  filed  with  the SEC on  September  3,  1999  (such  registration
statements,  as  so  amended,  the  "Registration  Statement"),   including  the
prospectus dated September 17, 1999 as supplemented by the prospectus supplement
dated March 15, 2000  included  therein  (the  "Prospectus"),  (ii) the offering
memorandum  dated March 15,  2000,  relating to the offering of the Exempt Notes
(the "Offering Memorandum"), which includes and incorporates the Prospectus as a
part thereof,  (iii) the Indenture,  (iv) the Trust Agreement,  (v) the Sale and
Servicing  Agreement,  (vi) a  certificate  executed by an officer of the Seller
dated the date hereof regarding the Seller's  projections of the losses that the
Trust  will  incur  in  respect  of  the  Receivables   (the  "Loss   Assumption
Certificate"),  and (vii) such other  documents  as we have deemed  necessary or
appropriate as a basis for the opinion set forth below, and we have assumed that
the parties to such  documents  will comply  with the terms  thereof,  that such
documents are not amended and that such documents are  enforceable in accordance
with their  respective  terms.  In connection  therewith,  we note that you will
receive an opinion from this firm regarding such enforceability.

                  In our  examination,  we have assumed the  genuineness  of all
signatures,  the authenticity of all documents submitted to us as originals, the
conformity to original  documents of all documents  submitted to us as certified
or  photostatic  copies and the  authenticity  of the  originals  of such latter
documents.  As to any facts material to the opinions expressed herein which were
not  independently  established  or  verified,  we have relied upon  statements,
representations, and certifications of officers and other representatives of the
Seller,   the  Servicer,   the   Underwriters,   and  others  including  certain
calculations  performed by Goldman. In addition,  our opinion is premised on the
accuracy of the facts set forth in the  Prospectus  and the Offering  Memorandum
and the facts set forth in the representations referred to in the Prospectus and
the Offering Memorandum.

                  In rendering our opinion,  we have also  considered and relied
upon the Internal Revenue Code of 1986, as amended (the "Code"),  administrative
rulings, judicial decisions, Treasury Regulations, and such other authorities as
we have deemed  appropriate.  The statutory  provisions,  Treasury  Regulations,
interpretations,  and other  authorities  upon  which our  opinion  is based are
subject to change,  and such  changes  could apply  retroactively.  In addition,
there can be no assurance that positions contrary to those stated in our opinion
will not be taken by the Internal Revenue Service.

<PAGE>

I.       Federal Income Tax Characterization of the Notes.


                  Whether the Class A Notes and the Class B Notes are debt or
equity interests in the Trust Property is determined both by the terms of the
Notes and by whether the "substantial incidents of ownership" of the Trust
Property have been transferred to the Noteholders.  See, Watts Copy Systems,
Inc. v. Commissioner, 67 TCM 2480, 2483 (1994); Coulter Electronics, Inc. v.
Commissioner, 59 TCM 350 (1990), aff'd, 943 F.2d 1318 (11th Cir. 1991); United
Surgical Steel Co. v. Commissioner, 54 T.C. 1215 (1970), acq., 1971-2 C.B. 3;
Town & Country Food Co. v. Commissioner, 51 T.C. 1049 (1969), acq., 1969-2 C.B.
xxv; GCM 39567 (June 10, 1986); and GCM 39584 (December 3, 1986).  Thus, the
most important considerations are:  (i) whether the Noteholders bear the burdens
of ownership of the Trust Property, (ii) whether the Noteholders have any of the
benefits of ownership of the Trust Property, and (iii) whether the terms of the
Notes have features which are more characteristic of debt than of equity.  As
discussed below, the Class A Noteholders do not obtain, and the Class B
Noteholders should not be viewed as obtaining, the benefits and burdens of
ownership of the Trust Property.
<PAGE>

         A0 The Benefits  and Burdens of the Trust  Property are Retained by the
Seller.

                 1. Burdens of Ownership. The principal burden of ownership with
respect to the Trust Property is the risk of loss arising from shortfalls in the
payments on the Receivables.  As described  below,  the transaction  pursuant to
which the Notes are issued has been structured so that the risk of loss is borne
by the Seller and the holders of the Certificates.

                  The total face amount of Notes and Certificates  issued by the
Trust is equal to approximately 96.37% of the initial aggregate principal amount
of the Receivables.  As a result, as of the date hereof, there is a 'cushion' of
equity  supporting the Notes and the Certificates  equal to 3.63% of the initial
Pool  Balance  (the  "Initial  Equity").  Additionally,  the Class A Notes  will
initially  be  supported  by the  Class B  Notes  and  the  Certificates  which,
together, have a face amount equal to 7.08% of the initial Pool Balance, and the
principal  of which  will not be paid  until the Class A Notes are paid in full.
Further,  the Class B Notes will be supported by the Certificates  having a face
amount equal to 3.78% of the initial Pool  Balance,  the principal of which will
not be paid  until  the  Notes are paid in full.  Finally,  the  Notes  (and the
Certificates) will also be supported by the Reserve Account,  which may be drawn
upon to make  required  payments of principal and interest to  Noteholders,  and
which will  initially  be funded by a portion of the  proceeds  of the Notes and
Certificates  in the  amount  of  $15,000,015.11  or  0.5% of the  initial  Pool
Balance. Thus, the initial total credit enhancement supporting the Class A Notes
is equal to 11.21% of the initial  Pool  Balance,  and the initial  total credit
enhancement  supporting  the Class B Notes is equal to 7.91% of the initial Pool
Balance. In addition,  the Notes will have the benefit, on each payment date, of
the "spread" as is further discussed below.

                  On each Distribution Date, any shortfalls in amounts available
to make required payments of principal and interest to Noteholders will first be
absorbed by the portion of the monthly  payments from the Receivables  which are
attributable  to the  "spread"  between  the income from the  Receivables  (less
certain  Trust  expenses)  and the  weighted  average  rate on the Notes and the
Certificates  (the  "Spread").  The  rights of the Class B  Noteholders  will be
subordinate to the rights of the Class A Noteholders  (the rights of the holders
of each Class of Class A Notes are pari passu with the rights of the  holders of
each other Class of Class A Notes).  Any  amounts  remaining  in the  Collection
Account  after giving  effect to the payment of the Total  Required  Payment and
depositing  amounts in the Reserve Account to the extent  necessary to replenish
it to the  Specified  Reserve  Balance will first be applied to retire the Class
A-1 Notes and the Class A-2 Notes in full. Thereafter,  amounts remaining in the
Collection Account are to be deposited in the Principal  Distribution Account on
each  Distribution  Date to the  extent of the  Regular  Principal  Distribution
Amount. (see 1/)

                  Based on calculations  provided by Goldman  (calculated  using
historic  loss and  prepayment  levels) the excess of the Pool  Balance over the
outstanding  amount  of the  Class A  Notes  at the end of one  year  will  have
increased  to 12.87% of the then Pool  Balance  and at the end of two years will
have  increased  to  approximately  25.90% of the then Pool  Balance,  while the
overcollateralization supporting the Class B Notes (i.e., the excess of the Pool
Balance over the outstanding  amount of the Class A Notes and the Class B Notes)
at the end of one year will have increased to 7.18% of the then Pool Balance and
at the end of two  years  such  overcollateralization  will  have  increased  to
approximately 14.61% of the then Pool Balance.

                  While  the  Indenture  permits  interest  to be  paid  on  the
Certificates  ahead of  principal  on the Class A Notes and the Class B Notes in
some  circumstances,  such  right will be  curtailed  in any period in which the
aggregate outstanding principal balance of the Class A Notes is greater than the
current Pool Balance.
<PAGE>

                  Based    on   the    amounts    of    credit    support    and
overcollateralization  described  above,  the  Class A-1 Notes and the Class A-2
Notes will be given a rating in the  highest  short-term  rating  category,  the
Class A-3  Notes,  the  Class A-4 Notes and the Class A-5 Notes  will be given a
rating in the highest  long-term  rating  category and the Class B Notes will be
given  a  rating  of "A" or  their  respective  equivalents  from at  least  two
nationally recognized rating agencies. These investment grade ratings indicate a
very high  likelihood  that all interest and principal  will be timely paid with
respect to the Notes and that the Noteholders do not bear any  significant  risk
of loss associated with ownership of the Trust Property (although, obviously the
risk of loss  with  respect  to the  Class B Notes  is  greater  than  the  risk
associated with the Class A Notes).

                  2 Benefits of Ownership.  The primary benefits of ownership of
the Trust  Property  are the  payments  due from  Obligors  with  respect to the
Receivables.  If market  interest rates for comparable  receivables  decrease in
relation  to the yield on the  Receivables,  the  Receivables  will  increase in
value. The Indenture,  the Trust Agreement and the Sale and Servicing  Agreement
together  provide that the rate of return to the Noteholders is, for each of the
Classes of the Notes,  a fixed rate set at the time of the  pricing of the Notes
and the Seller  receives the  remaining  proceeds  from the  Receivables  (after
payment  of  fixed  costs  including  interest  on the  Certificates).  Thus the
economic  return to a Noteholder is the result not of any change in the value of
the Receivables but rather reflects the rate of interest payable on a fixed rate
debt instrument.

                  As described above,  the Seller retains an ownership  interest
in the Trust Property in the form of the right to receive,  on a periodic basis,
amounts not used to make payments on the Notes or Certificates and, upon payment
in full of the Notes and Certificates,  any Receivables  remaining in the Trust.
According  to  projections  provided by Goldman,  the net present  value of such
amount  will equal 2.1% of the initial  Pool  Balance  (discounted  at a rate of
8%). (see 2/)

<PAGE>

                  3 Default Rights.  In the event that the Trust defaults in the
payment of any interest  (other than a default in the payment of interest on the
Class B Notes  prior to the time that all of the Class A Notes have been paid in
full) and such default is not remedied  within five days, or the Trust  defaults
in the payment of the full amount of the  principal  or any  installment  of the
principal of any Note when the same becomes due and payable, an Event of Default
will occur and either the Indenture Trustee or the holders of Notes representing
not less than a majority of the outstanding  amount of the Notes may declare all
of the Notes,  including  interest accrued and unpaid, to be immediately due and
payable  (however,  if an Event of Default occurs,  the Class B Noteholders will
not have any right to direct  or to  consent  to any  actions  by the  Indenture
Trustee  until  the  Class  A  Notes  have  been  paid  in  full).  Upon  such a
declaration,  the  Indenture  Trustee  could  sell the  Trust  Property  and the
proceeds  therefrom would be applied to pay the Noteholders to the extent of the
outstanding  amount and any  accrued  and  unpaid  interest,  before  making any
payments to Certificateholders.

         B.       Other Factors.

                   A number of other  factors  support the  conclusion  that the
Class A Notes are, in substance,  debt and that the Class B Notes should also be
considered  debt. The Notes are denominated as  indebtedness  and the Seller and
the Noteholders,  by their purchase of the Notes,  will agree to treat the Notes
for federal,  state and local income and franchise tax purposes as  indebtedness
of the Trust. The terms of the Receivables  differ  materially from the terms of
the Notes with regard to their respective interest rates. Moreover,  Goldman has
informed us that the Receivables will have a weighted average life of 2.08 years
(based  on the  assumptions  set  forth  in the  Prospectus  under  the  caption
"STRUCTURAL  SUMMARY-composition  of the  Receivables").  On the other hand, the
Notes, of which there will be six classes,  will have weighted  average lives of
0.08  years for the Class A-1 Notes,  0.28  years for the Class A-2 Notes,  0.88
years for the Class A-3 Notes,  2.00  years for the Class A-4 Notes,  2.93 years
for the  Class A-5  Notes  and 2.98  years  for the Class B Notes  (based on the
pricing  prepayment  assumption  and the  other  assumptions  set  forth  in the
Prospectus under the caption "THE RECEIVABLES  POOL-Weighted Average Life of the
Securities").  The Trust will retain control and possession of the  Receivables.
The Servicer is responsible for servicing,  collection and administration of the
Receivables  and will bear all costs and expenses  incurred in  connection  with
such  activities,  although an amount to compensate  the Servicer for collection
activity is permitted  by the Sale and  Servicing  Agreement to be  periodically
withdrawn by the Servicer  from the assets  otherwise  held by the Trust for the
benefit of the Noteholders. The Indenture Trustee, on behalf of the Noteholders,
has the right to inspect the documentation  with respect to the Receivables that
the Servicer  will  maintain on behalf of the Trust,  a right which is common in
loan transactions.  The foregoing additional factors support the conclusion that
the transaction described in the Indenture, the Trust Agreement and the Sale and
Servicing  Agreement with respect to the Notes  constitutes an issuance of debt.
Moreover,   the   substance  of  the   transaction   is   consistent   with  the
characterization of the Notes as debt.

                  Based on and subject to the  foregoing,  although there are no
authorities involving closely comparable situations,  in our opinion the Class A
Notes will be treated as indebtedness for federal income tax purposes.

                  The Class B Notes are  subordinate  to the Class A Notes,  and
are supported,  as described above, by less credit  enhancement than the Class A
Notes.  In  addition,  the rights of holders of Class B Notes as  creditors  are
limited while the Class A Notes are outstanding.  For these reasons, the Class B
Notes  could  be  viewed  as  bearing   certain  burdens  of  ownership  of  the
Receivables. However, despite the foregoing factors, the Class B Notes are rated
"A" or its  equivalent by at least two  nationally  recognized  rating  agencies
evidencing a high degree of certainty  that they will be repaid (and thus do not
bear any expected risk of losses with respect to the Receivables).  In addition,
the Class B Notes do not receive any benefits of  ownership of the  Receivables.
Accordingly,  while the issue is not free from doubt, in our opinion the Class B
Notes should be characterized as indebtedness for federal income tax purposes.
<PAGE>

II.      Federal Income Tax Characterization of the Trust.

                  The  Certificates  are denominated as equity  interests in the
Trust,   and  the  Seller  and  the   Certificateholders,   in  purchasing   the
Certificates,  agree to treat the Trust as a partnership  for federal income tax
purposes,  with the partners  being the Seller and the  Certificateholders.  The
Seller will at all times, possess the right to receive all of the Trust Property
not used to pay the Notes and Certificates.

                  Although,  in some  respects,  the Trust is  similar to trusts
established to hold  collateral  pledged as security in connection  with lending
transactions,   because  the  Trust  will  issue  and  distribute  the  Class  C
Certificates  to third  parties,  and no opinion of counsel is sought  that such
Certificates   are  debt,   the  Trust  must  be  viewed  as  an  entity   whose
characterization  will be determined  under Sections 7701 or 7704 and applicable
Treasury Regulations promulgated thereunder. (see 3/)

                  Section  7704 of the Code  provides  that,  subject to certain
exceptions,  a  partnership  the  interests  in  which  are  (i)  traded  on  an
established securities market or (ii) readily tradable on a secondary market (or
the substantial equivalent thereof) will be treated as a corporation for federal
income tax purposes.  Section 7704(c),  however, excepts certain publicly traded
partnerships  ("PTPs") from treatment as a corporation  for tax purposes if they
have sufficient passive-type income. Specifically, Section 7704(c) provides that
a PTP shall not be treated as a  corporation  for tax  purposes if 90 percent or
more of its gross income consists of "qualifying  income."  Qualifying income is
defined by Section  7704(d)  to include  interest  and any gain from the sale or
disposition  of a capital  asset.  The Trust's sole source of income will derive
from interest paid with regard to and gain resulting from the disposition of the
Receivables.

                  We note that Section 7704(d)(2) disqualifies from the category
of otherwise  "qualifying  income"  interest that is derived in the conduct of a
"financial or insurance  business." In our view,  because the Indenture Trustee,
Owner Trustee and Servicer cannot manage the assets of the Trust in any ordinary
sense, and in particular, cannot sell the Receivables (except in the event of an
Event of Default or  dissolution  of the  Trust) and cannot  acquire  additional
assets,  the Trust  should not be found to be carrying on a financial  business.
However,  the  Service  has  not  provided  guidance  as to what  constitutes  a
financial or insurance  business and  accordingly our conclusion is based on our
interpretation of the statutory  language of Section 7704 and not on authorities
construing the statute.  Accordingly, we believe that since the Trust should not
be found to be engaged in a  financial  business  the  interest  received on the
Receivables will constitute qualifying income.

                  Accordingly,  the Trust would qualify for the Section  7704(c)
exception to the PTP rules and would not be taxable as a corporation thereunder,
assuming that it otherwise would qualify as a partnership for federal income tax
purposes.

                  "Eligible entities"  (i.e.,entities not explicitly  classified
as a corporation  under Treas.  Reg.ss.301.7701-2(b))  with at least two members
are, by default,  treated as partnerships for federal income taxation  purposes.
Treas.  Reg.ss.301.7701-3(b).  The Trust, which is a business trust formed under
the laws of the State of Delaware  pursuant to the Trust  Agreement,  may not be
treated as a trust for  federal  income  taxes  because it may not be "simply an
arrangement  to protect or conserve  [the Trust  Property]  for  beneficiaries".
Treas Reg.ss.301.7701-4(b).  Therefore, because the Trust is not included in the
list of corporate entities described in Treas. Reg.ss.301.7701-2(b),  it will be
treated  as  a  partnership   for  federal  income  tax  purposes  under  Treas.
Reg.ss.301.7701-3(b),  if it (i) is not a trust for federal  income tax purposes
and (ii) is treated as having  multiple  owners.  In such a case, in our opinion
the  Trust  will not be  classified  as an  association  or a PTP  taxable  as a
corporation for federal income tax purposes.
<PAGE>

III.     Federal Tax Matters in Prospectus

                  Based on and subject to the foregoing, it is our opinion that,
under present law, the discussions  presented under the captions "SUMMARY -- Tax
Status",  "TAX  MATTERS"  and "FEDERAL  INCOME TAX  MATTERS" in the  Prospectus,
although  general in nature,  to the extent that they address matters of federal
income tax law or legal  conclusions  with respect  thereto,  are correct in all
material respects.

                                      * * *

                  We express no opinion with respect to the matters addressed in
this opinion other than as set forth above,  and this opinion is not to be used,
circulated,  quoted or otherwise referred to for any other purpose without prior
written  consent  in each  instance.  We hereby  consent  to the  filing of this
opinion  as an exhibit  to  material  filed in  accordance  with the  Securities
Exchange  Act of 1934,  as  amended,  to be  incorporated  by  reference  in the
Registration Statement. We disclaim any obligation to update this opinion letter
for events occurring or coming to our attention after the date hereof.

                                    Very truly yours,

                                    /s/ Skadden, Arps, Slate, Meagher & Flom LLP


- --------
1/ The Regular Principal Distribution  Amount will equal the difference  between
(i) the  greater  of (1) the then  principal  balance of the Class A-1 Notes and
Class A-2 Notes and (2) an amount  sufficient  to cause the then Pool Balance to
exceed the aggregate  outstanding principal amount of the Notes and Certificates
by the difference  between (x) the Pool Balance and (y) the sum of the Specified
Overcollateralization  Amount  and the  Yield  Supplement  Overcollateralization
Amount, and (ii) the First Priority Principal Distribution Amount and the Second
Priority    Principal     Distribution    Amount.    The    "Yield    Supplement
Overcollateralization  Amount" for each Receivable for each Collection Period is
the excess,  if any, of the present value of the scheduled  payments due on such
Receivable  for  each  future  Collection  Period  discounted  at the APR of the
Receivable  over the present  value of such  scheduled  payments  discounted  at
10.00%,  assuming that future scheduled  payments on the Receivables are made on
their scheduled due dates without any delays, defaults or prepayments.  Based on
this  formula,  amounts  otherwise  distributable  to the Seller will be applied
generally to establish  and maintain a "cushion" of at least 1%  (including  the
Reserve  Account) of the Pool Balance in addition to the credit  enhancement  of
(i) with  respect  to the  Class A  Notes,  7.08% of the  initial  Pool  Balance
(provided by the Class B Notes and the  Certificates),  and (ii) with respect to
the  Class  B  Notes,  3.78%  of  the  initial  Pool  Balance  (provided  by the
Certificates).

2/ A substantial portion of the Receivables bear rates of interest
below the sum of the highest note interest rate and the Servicing Fee ("Subvened
Receivables").  Accordingly, for purposes of this opinion, a significant portion
of the 'spread' that would otherwise  contribute to the 'cushion' supporting the
Notes and the Certificates has been reallocated to provide for payments due with
respect to the Notes that could not  otherwise be made because of  shortfalls in
Trust cash flow caused by the  Subvened  Receivables.  It is  important to note,
however,  that Goldman's  determination of the net present value of the 'spread'
does not take into  account  losses  that the Trust will incur in respect of the
Receivables (which, according to the Loss Assumption Certificate provided by the
Seller,  are  projected  to be  approximately  5 basis  points  (expressed  as a
percentage of the initial Pool  Balance)  less than the losses  incurred by Ford
Credit  Auto  Owner  Trust  1999-D  in  respect  of its  pool  of  receivables).
Accordingly,  we recognize  that the net present value of the  remaining  spread
will,  in  reality,  be more than 2.1% of the  initial  Pool  Balance.

3/ Unless otherwise indicated, all "Section" references hereinafter shall be to
the Code.

<PAGE>

                                   Schedule A

Ford Credit Auto Receivables Two L.P.
The American Road
Dearborn, Michigan  48121

The Bank of New York,
  as Owner Trustee

Ford Credit Auto Owner Trust 1999-D
101 Barclay Street, Floor 12 East

New York, New York 10286

The Chase Manhattan Bank,
  as Indenture Trustee
Corporate Trust Administration
450 West 33rd Street, 15th floor
New York, New York 10001-2697

Goldman, Sachs & Co.,
Lehman Brothers Inc.
  On behalf of themselves and
  as Representatives of the several Underwriters
         c/o Goldman, Sachs & Co.
         85 Broad Street
         New York, New York 10004

Standard & Poor's Ratings Services
55 Water Street
New York, New York 10041

Moody's Investors Service, Inc.
99 Church Street
New York, New York  10007

Fitch IBCA, Inc.
One State Street Plaza
New York, New York  10004


                                                                     Exhibit 8.2

Ford Credit Auto Receivables Two L.P.
One American Road
Dearborn, Michigan 48121
                                                                  March 23, 2000

     Re:  Ford Credit Auto Owner Trust 2000-A

Ladies and Gentlemen:

     I do hereby confirm that the statements set forth in the Prospectus dated
September 17, 1999, as supplemented by Prospectus Supplement dated March 15,
2000 under the caption "Summary-Tax Status" in the Prospectus Supplement as
they relate to Michigan state tax matters and in the Prospectus Supplement
under the caption "State Tax Matters," to the extent they constitute matters
of law or legal conclusions with respect thereto, have been prepared, reviewed
or caused to be reviewed by me and are correct in all material respects.

     I consent to the reference to me under the captions "State Tax Matters" in
the Prospectus Supplement and "Legal Opinions" in the Prospectus and the
Prospectus Supplement.

                                   Very truly yours,

                                   /s/ Hurley D. Smith

                                                                    Exhibit 99.1

                          SALE AND SERVICING AGREEMENT


                                  by and among


                      FORD CREDIT AUTO OWNER TRUST 2000-A,

                                   as Issuer,


                     FORD CREDIT AUTO RECEIVABLES TWO L.P.,

                                   as Seller,


                                       and

                           FORD MOTOR CREDIT COMPANY,

                                   as Servicer

                            Dated as of March 1, 2000








<PAGE>

                                TABLE OF CONTENTS
                                                                        Page

                                    ARTICLE I
DEFINITIONS AND USAGE.....................................................1

                                   ARTICLE II
TRUST PROPERTY............................................................1
SECTION 2.1  Conveyance of Trust Property.................................1
SECTION 2.2  Representations and Warranties of the
                           Seller as to the Receivables...................2
SECTION 2.3  Repurchase upon Breach.......................................7
SECTION 2.4  Custody of Receivable Files..................................8
SECTION 2.5  Duties of Servicer as Custodian..............................9
SECTION 2.6  Instructions; Authority to Act...............................10
SECTION 2.7  Custodian's Indemnification..................................10
SECTION 2.8  Effective Period and Termination.............................11

                                   ARTICLE III
ADMINISTRATION AND SERVICING OFRECEIVABLES AND TRUST PROPERTY.............11
SECTION 3.1  Duties of Servicer...........................................12
SECTION 3.2  Collection of Receivable Payments............................13
SECTION 3.3  Realization Upon Receivables.................................13
SECTION 3.4  Allocations of Collections...................................13
SECTION 3.5  Maintenance of Security Interests in
                           Financed Vehicles..............................14
SECTION 3.6  Covenants of Servicer........................................14
SECTION 3.7  Purchase of Receivables Upon Breach..........................14
SECTION 3.8  Servicer Fee.................................................15
SECTION 3.9  Servicer's Certificate.......................................15
SECTION 3.10  Annual Statement as to Compliance;
                           Notice of Event of Servicing Termination.......16
SECTION 3.11  Annual Independent Certified Public
                           Accountant's Report............................17
SECTION 3.12  Access to Certain Documentation and
                           Information Regarding Receivables..............18
SECTION 3.13  Servicer Expenses...........................................18

                                   ARTICLE IV
DISTRIBUTIONS; RESERVE ACCOUNT;STATEMENTS TO NOTEHOLDERS
                          AND CERTIFICATEHOLDERS..........................18
SECTION 4.1  Accounts.....................................................18
SECTION 4.2  Collections..................................................22
SECTION 4.3  Application of Collections...................................23
SECTION 4.4  Advances.....................................................24
SECTION 4.5  Additional Deposits to Collection
                           Account and Withdrawals from Reserve
                           Account........................................26
SECTION 4.6  Distributions................................................26
SECTION 4.7  Reserve Account..............................................32
SECTION 4.8  Net Deposits.................................................36
SECTION 4.9  Statements to Noteholders and
                           Certificateholders.............................36
<PAGE>

                                    ARTICLE V
[Intentionally Omitted]...................................................38

                                   ARTICLE VI
THE SELLER................................................................38
SECTION 6.1  Representations and Warranties of
                           Seller.........................................38
SECTION 6.2  Liability of Seller; Indemnities.............................40
SECTION 6.3  Merger or Consolidation of, or
                           Assumption of the Obligations of,
                           Seller.........................................42
SECTION 6.4  Limitation on Liability of Seller and
                           Others.........................................43
SECTION 6.5  Seller May Own Notes or Certificates.........................43

                                   ARTICLE VII
THE SERVICER..............................................................43
SECTION 7.1  Representations of Servicer..................................43
SECTION 7.2  Indemnities of Servicer......................................45
SECTION 7.3  Merger or Consolidation of, or
                           Assumption of the Obligations of,
                           Servicer.......................................47
SECTION 7.4  Limitation on Liability of Servicer and
                           Others.........................................48
SECTION 7.5  Delegation of Duties.........................................49
SECTION 7.6  Ford Credit Not to Resign as Servicer........................49
SECTION 7.7  Servicer May Own Notes or Certificates.......................50

                                  ARTICLE VIII
SERVICING TERMINATION.....................................................50
SECTION 8.1  Events of Servicing Termination..............................50
SECTION 8.2  Appointment of Successor Servicer............................53
SECTION 8.3  Repayment of Advances........................................54
SECTION 8.4  Notification to Noteholders and
                           Certificateholders.............................54
SECTION 8.5  Waiver of Past Events of Servicing
                           Termination....................................54

                                   ARTICLE IX
TERMINATION...............................................................55
SECTION 9.1  Optional Purchase of All Receivables.........................55
SECTION 9.2.  Succession Upon Satisfaction and
                           Discharge of Indenture.........................55

                                   ARTICLE X
MISCELLANEOUS PROVISIONS..................................................55
SECTION 10.1  Amendment...................................................55
SECTION 10.2  Protection of Title to Trust Property.......................58
SECTION 10.3  Governing Law...............................................61
SECTION 10.4  Notices.....................................................61
SECTION 10.5  Severability of Provisions..................................62
SECTION 10.6  Assignment..................................................62
SECTION 10.7  Further Assurances..........................................62
SECTION 10.8  No Waiver; Cumulative Remedies..............................62
SECTION 10.9  Third-Party Beneficiaries...................................63
SECTION 10.10  Actions by Noteholders or
                           Certificateholders.............................63
SECTION 10.11  Agent for Service..........................................63
SECTION 10.12  No Bankruptcy Petition.....................................64
SECTION 10.13  Limitation of Liability of Owner
                           Trustee and Indenture Trustee..................64
SECTION 10.14  Savings Clause.............................................65



<PAGE>




Schedule A        Schedule of Receivables.................................SA-1
Schedule B-1      Location of Receivable Files............................SB-1
Schedule B-2      Custodians for Receivable Files............... ..........B-1
Appendix A        Definitions and Usage...................................AA-1


<PAGE>


                  SALE AND  SERVICING  AGREEMENT,  dated as of March 1, 2000 (as
from time to time  amended,  supplemented  or otherwise  modified and in effect,
this  "Agreement"),  by and among FORD  CREDIT  AUTO  OWNER  TRUST  2000-A  (the
"Issuer"),  a Delaware  business trust, FORD CREDIT AUTO RECEIVABLES TWO L.P., a
Delaware limited  partnership,  as seller (the "Seller"),  and FORD MOTOR CREDIT
COMPANY, a Delaware corporation, as servicer (the "Servicer").

                  WHEREAS,  the  Issuer  desires  to  purchase  a  portfolio  of
receivables and related property  consisting of motor vehicle retail installment
sale contracts generated by Ford Motor Credit Company and PRIMUS in the ordinary
course of their business and conveyed to the Seller;

                  WHEREAS, the Seller is willing to sell such portfolio of
receivables and related property to the Issuer; and

                  WHEREAS, Ford Motor Credit Company is willing to service such
 receivables on behalf of the Issuer;

                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
mutual covenants herein  contained,  and other good and valuable  consideration,
the receipt and sufficiency of which is hereby acknowledged, the parties hereto,
intending to be legally bound, agree as follows:

                                    ARTICLE I

                              DEFINITIONS AND USAGE

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

                                   ARTICLE II

                                 TRUST PROPERTY

                  SECTION II.1 Conveyance of Trust Property. In consideration of
the Issuer's  delivery to, or upon the order of, the Seller of the Notes and the
Certificates  in an  aggregate  principal  amount equal to 96.37% of the Initial
Pool Balance, the Seller does hereby irrevocably transfer,  assign and otherwise
convey to the Issuer without  recourse  (subject to the obligations  herein) all
right,  title  and  interest  of the  Seller,  whether  now  owned or  hereafter
acquired, in and to the Trust Property. The transfer,  assignment and conveyance
made  hereunder  shall  not  constitute  and is not  intended  to  result  in an
assumption by the Issuer of any  obligation  of the Seller to the Obligors,  the
Dealers or any other Person in  connection  with the  Receivables  and the other
Trust Property or any agreement, document or instrument related thereto.

                  SECTION II.2  Representations  and Warranties of the Seller as
to  the  Receivables.   The  Seller  makes  the  following  representations  and
warranties  as to the  Receivables  on which the Issuer  shall be deemed to have
relied in accepting the Receivables.  Such  representations and warranties speak
as of  the  Closing  Date,  but  shall  survive  the  transfer,  assignment  and
conveyance  of the  Receivables  to the  Issuer  and the  pledge  thereof to the
Indenture Trustee pursuant to the Indenture.


<PAGE>


                  (i) Characteristics of Receivables.  Each Receivable (a) shall
have been  originated in the United States of America by a Dealer for the retail
sale of a Financed  Vehicle in the ordinary  course of such  Dealer's  business,
shall have been fully and properly  executed by the parties thereto,  shall have
been  purchased  either (X) by the Seller from Ford Credit,  which in turn shall
have purchased such Receivable from a Dealer under an existing dealer  agreement
with Ford Credit,  and which shall have been validly  assigned by such Dealer to
Ford Credit and which in turn shall have been validly assigned by Ford Credit to
the Seller in accordance  with its terms, or (Y) by the Seller from Ford Credit,
which shall have been  assigned such  Receivable by PRIMUS,  which in turn shall
have purchased such Receivable  from a Dealer or other finance source  (provided
that such purchase relates to an individual  Receivable and not a bulk purchase)
under an existing  agreement  with  PRIMUS,  and which  shall have been  validly
assigned  by such Dealer or other  finance  source to PRIMUS and shall have been
validly assigned by PRIMUS to Ford Credit in the ordinary course of business and
which in turn shall have been  validly  assigned by Ford Credit to the Seller in
accordance  with its  terms,  (b) shall have  created  or shall  create a valid,
subsisting,  and enforceable  first priority  security interest in favor of Ford
Credit in the Financed  Vehicle,  which  security  interest has been assigned by
Ford Credit to the Seller,  which in turn shall be  assignable  by the Seller to
the Issuer, (c) shall contain customary and enforceable provisions such that the
rights and  remedies of the holder  thereof  shall be adequate  for  realization
against the  collateral of the benefits of the  security,  (d) shall provide for
level monthly payments  (provided that the payment in the first or last month in
the life of the  Receivable  may be minimally  different from the level payment)
that fully  amortize the Amount  Financed by maturity and yield  interest at the
Annual  Percentage  Rate, (e) shall provide for, in the event that such contract
is prepaid,  a prepayment that fully pays the Principal  Balance,  and (f) is an
Actuarial Receivable or a Simple Interest Receivable.

                  (ii) Schedule of Receivables. The information set forth in the
Schedule of Receivables shall be true and correct in all material respects as of
the opening of business on the Cutoff Date, and no selection procedures believed
to be  adverse  to the  Noteholders  or the  Certificateholders  shall have been
utilized in selecting  the  Receivables  from those  receivables  which meet the
criteria  contained  herein.  The computer tape or other  listing  regarding the
Receivables made available to the Issuer and its assigns (which computer tape or
other  listing is  required to be  delivered  as  specified  herein) is true and
correct in all material respects.


<PAGE>


                  (iii) Compliance with Law. Each Receivable and the sale of the
Financed  Vehicle shall have complied at the time it was  originated or made and
at the execution of this  Agreement  shall comply in all material  respects with
all requirements of applicable  federal,  State, and local laws, and regulations
thereunder,   including,   without   limitation,   usury   laws,   the   Federal
Truth-in-Lending  Act,  the  Equal  Credit  Opportunity  Act,  the  Fair  Credit
Reporting  Act,  the Fair Debt  Collection  Practices  Act,  the  Federal  Trade
Commission  Act, the  Magnuson-Moss  Warranty Act, the Federal  Reserve  Board's
Regulations B and Z, and State  adaptations of the National  Consumer Act and of
the Uniform  Consumer  Credit  Code,  and other  consumer  credit laws and equal
credit opportunity and disclosure laws.

                  (iv) Binding  Obligation.  Each Receivable shall represent the
genuine,   legal,   valid,  and  binding  payment  obligation  of  the  Obligor,
enforceable  by the holder  thereof in accordance  with its terms subject to the
effect  of  bankruptcy,  insolvency,   reorganization,  or  other  similar  laws
affecting the enforcement of creditors' rights generally.

                  (v) No Government  Obligor.  None of the Receivables  shall be
due from  the  United  States  of  America  or any  State  or from  any  agency,
department,  or  instrumentality  of the United States of America,  any State or
political subdivision of either thereof.

                  (vi) Security Interest in Financed Vehicle.  Immediately prior
to the transfer,  assignment and conveyance  thereof,  each Receivable  shall be
secured by a first priority, validly perfected security interest in the Financed
Vehicle  in  favor  of  Ford  Credit  as  secured  party  or all  necessary  and
appropriate  actions  shall have been  commenced  that  would  result in a first
priority,  validly perfected  security interest in the Financed Vehicle in favor
of Ford Credit as secured party.

                  (vii)  Receivables  in Force.  No  Receivable  shall have been
satisfied,  subordinated, or rescinded, nor shall any Financed Vehicle have been
released from the lien granted by the related Receivable in whole or in part.

                  (viii)  No Waiver.  No provision of a Receivable shall have
been waived.

                  (ix)  No Defenses.  No right of rescission, setoff,
counterclaim, or defense shall have been asserted or threatened with respect to
any Receivable.

                  (x) No Liens. To the best of the Seller's knowledge,  no liens
or claims  shall have been filed for work,  labor,  or  materials  relating to a
Financed  Vehicle  that shall be liens  prior to, or equal  with,  the  security
interest in the Financed Vehicle granted by the Receivable.


<PAGE>


                  (xi) No Default.  Except for payment defaults continuing for a
period of not more than  thirty  (30) days as of the Cutoff  Date,  no  default,
breach,  violation,  or event  permitting  acceleration  under  the terms of any
Receivable shall have occurred;  and no continuing condition that with notice or
the lapse of time  would  constitute  a  default,  breach,  violation,  or event
permitting acceleration under the terms of any Receivable shall have arisen; and
Ford Credit shall not waive any of the foregoing.

                  (xii) Insurance. Ford Credit, in accordance with its customary
standards,  policies and procedures,  shall have determined that, as of the date
of origination of each Receivable,  the Obligor had obtained or agreed to obtain
physical damage insurance covering the Financed Vehicle.

                  (xiii)  Title.  It is the  intention  of the  Seller  that the
transfer  and  assignment  herein  contemplated  constitute  an  absolute  sale,
transfer,  assignment and conveyance of the  Receivables  from the Seller to the
Issuer and that the beneficial  interest in and title to the  Receivables not be
part of the Seller's estate in the event of the filing of a bankruptcy  petition
by or against the Seller under any bankruptcy  law. No Receivable has been sold,
transferred,  assigned,  conveyed  or pledged by the Seller to any Person  other
than  the  Issuer.  Immediately  prior to the  transfer  and  assignment  herein
contemplated,  the Seller had good and marketable  title to each Receivable free
and clear of all Liens,  encumbrances,  security  interests,  participations and
rights of others and,  immediately upon the transfer  thereof,  the Issuer shall
have good and marketable title to each Receivable,  free and clear of all Liens,
encumbrances,  security interests,  participations and rights of others; and the
transfer has been perfected under the UCC.


<PAGE>


                  (xiv)  Valid   Assignment.   No  Receivable  shall  have  been
originated in, or shall be subject to the laws of, any jurisdiction  under which
the sale,  transfer,  assignment  and conveyance of such  Receivable  under this
Agreement  or pursuant to transfers  of the Notes or the  Certificates  shall be
unlawful,  void, or voidable. The Seller has not entered into any agreement with
any account debtor that prohibits, restricts or conditions the assignment of any
portion of the Receivables.

                  (xv)  All  Filings  Made.  All  filings  (including,   without
limitation,  UCC  filings)  necessary in any  jurisdiction  to give the Issuer a
first priority, validly perfected ownership interest in the Receivables,  and to
give the Indenture Trustee a first perfected  security  interest therein,  shall
have been made.

                  (xvi)  Chattel Paper.  Each Receivable constitutes "chattel
paper" as defined in the UCC.

                  (xvii)  One Original.  There shall be only one original
executed copy of each Receivable.  The Seller, or its custodian, has possession
of such original with respect to each Receivable.

                  (xviii)  New  and  Used  Vehicles.  70.00%  of  the  aggregate
Principal  Balance  of the  Receivables,  constituting  62.85% of the  number of
Receivables as of the Cutoff Date,  represent  vehicles  financed at new vehicle
rates, and the remainder of the Receivables  represent vehicles financed at used
vehicle rates.

                  (xix)  Amortization Type.  By aggregate Principal Balance as
of the Cutoff Date, 0.30% of the Receivables constitute Actuarial Receivables
and 99.70% of the Receivables constitute Simple Interest Receivables.

                  (xx)  Origination.  Each Receivable shall have an origination
date on or after March 1, 1998.

                  (xxi) PRIMUS. 12.35% of the aggregate Principal Balance of the
Receivables  as of the Cutoff Date,  represent  Receivables  originated  through
PRIMUS and assigned to Ford Credit,  and the remainder of the  Receivables  were
originated through Ford Credit (excluding PRIMUS).

                  (xxii)  Maturity of Receivables.  Each Receivable shall have
an original maturity of not greater than sixty (60) months.

                  (xxiii)  Annual Percentage Rate.  The Annual Percentage Rate
of each Receivable shall be not less than 1.85% and not greater than 20.00%.


<PAGE>


                  (xxiv) Scheduled Payments.  Each Receivable shall have a first
Scheduled  Payment  due,  in the  case  of  Actuarial  Receivables,  or a  first
scheduled due date, in the case of Simple Interest  Receivables,  on or prior to
March 31, 2000 and no  Receivable  shall have a payment that is more than thirty
(30) days overdue as of the Cutoff Date.

                  (xxv) Location of Receivable Files. The Receivable Files shall
be kept at one or more of the  locations  listed in  Schedule  B-1 hereto or the
offices of one of the custodians specified in Schedule B-2 hereto.

                  (xxvi) No Extensions. The number of Scheduled Payments, in the
case of Actuarial  Receivables,  and the number of scheduled  due dates,  in the
case of Simple Interest  Receivables,  shall not have been extended on or before
the Cutoff Date on any Receivable.

                  (xxvii) Rating Agencies.  The rating agencies rating the Notes
and the Class C  Certificates  are Moody's,  Standard & Poor's and Fitch and the
rating agencies rating the Class D Certificates are Standard & Poor's and Fitch.

                  (xxviii)  Agreement.  The representations and warranties of
the Seller in Section 6.1 are true and correct.

                  (xxix)  No Receivables Originated in Alabama or Pennsylvania.
No Receivable shall have been originated in Alabama or Pennsylvania.



<PAGE>


                  SECTION II.3 Repurchase upon Breach. The Seller, the Servicer,
the  Issuer or the Owner  Trustee,  as the case may be,  shall  inform the other
parties to this Agreement,  the Indenture  Trustee and Ford Credit promptly,  in
writing,  upon the discovery of any breach of the Seller's  representations  and
warranties  made by the Seller  pursuant to Section 2.2. Unless the breach shall
have been cured by the last day of the second  Collection  Period  following the
discovery,  the Indenture  Trustee  shall  enforce the  obligation of the Seller
under this Section 2.3, and, if necessary,  the Seller or the Indenture  Trustee
shall  enforce the  obligation of Ford Credit under the Purchase  Agreement,  to
repurchase any Receivable  materially and adversely affected by the breach as of
such last day (or, at the Seller's option,  the last day of the first Collection
Period  following  the  discovery).  In  consideration  of the  purchase  of the
Receivable,  the Seller shall remit the Purchase Amount, in the manner specified
in Section 4.5. The sole remedy of the Issuer, the Owner Trustee,  the Indenture
Trustee, the Noteholders or the  Certificateholders  with respect to a breach of
the Seller's  representations and warranties pursuant to Section 2.2 shall be to
require the Seller to repurchase such  Receivables  pursuant to this Section 2.3
or to enforce the  obligation  of Ford Credit to the Seller to  repurchase  such
Receivables  pursuant to the Purchase  Agreement.  Neither the Owner Trustee nor
the  Indenture   Trustee   shall  have  any  duty  to  conduct  an   affirmative
investigation as to the occurrence of any condition  requiring the repurchase of
any Receivable pursuant to this Section 2.3 or the eligibility of any Receivable
for purposes of this Agreement.

                  SECTION II.4 Custody of Receivable  Files.  To assure  uniform
quality in servicing the Receivables  and to reduce  administrative  costs,  the
Issuer,  upon the execution  and delivery of this  Agreement,  hereby  revocably
appoints the Servicer, and the Servicer hereby accepts such appointment,  to act
as the  agent of the  Issuer  and the  Indenture  Trustee  as  custodian  of the
following documents or instruments, which are hereby constructively delivered to
the Indenture Trustee, as pledgee of the Issuer pursuant to the Indenture,  with
respect to each Receivable:

                           (i)  The original Receivable.

                           (ii) The original credit  application  fully executed
         by the Obligor or a photocopy thereof or a record thereof on a computer
         file, diskette or on microfiche.

                           (iii)  The  original  certificate  of  title  or such
         documents  that the  Servicer  or Ford  Credit  shall keep on file,  in
         accordance  with its  customary  standards,  policies  and  procedures,
         evidencing  the  security  interest  of  Ford  Credit  in the  Financed
         Vehicle.


<PAGE>


                           (iv)  Any  and all  other  documents  (including  any
         computer file,  diskette or microfiche) that the Servicer or the Seller
         shall  keep on  file,  in  accordance  with its  customary  procedures,
         relating to a Receivable, an Obligor, or a Financed Vehicle.

                  The Servicer  shall  provide an Officer's  Certificate  to the
Issuer and the Indenture  Trustee  confirming  that the Servicer has received on
behalf of the Issuer and the Indenture Trustee all the documents and instruments
necessary  for the Servicer to act as the agent of the Issuer and the  Indenture
Trustee for the purposes set forth in this Section 2.4,  including the documents
referred  to  herein,  and the  Issuer  and the  Indenture  Trustee  are  hereby
authorized to rely on such Officer's Certificate.


                  SECTION II.5 Duties of Servicer as Custodian.


                  (a) Safekeeping.  The Servicer shall hold the Receivable Files
for the  benefit of the Issuer  and the  Indenture  Trustee  and  maintain  such
accurate and complete accounts, records, and computer systems pertaining to each
Receivable  File as shall  enable the Servicer and the Issuer to comply with the
terms and conditions of this Agreement, and the Indenture Trustee to comply with
the terms and conditions of the Indenture. In performing its duties as custodian
the  Servicer  shall act with  reasonable  care,  using that degree of skill and
attention  that the  Servicer  exercises  with respect to the  receivable  files
relating to all comparable automotive receivables that the Servicer services for
itself or others and,  consistent  with such  reasonable  care, the Servicer may
utilize the services of third parties to act as custodian of physical Receivable
Files,  subject to Section  7.5. In  accordance  with its  customary  standards,
policies and procedures with respect to its retail  installment  sale contracts,
the Servicer shall  conduct,  or cause to be conducted,  periodic  audits of the
Receivable Files held by it under this Agreement,  and of the related  accounts,
records,  and computer  systems,  in such a manner as shall enable the Issuer or
the Indenture  Trustee to verify the accuracy of the Servicer's  record keeping.
The Servicer shall promptly  report to the Issuer and the Indenture  Trustee any
failure on its part to hold the  Receivable  Files and  maintain  its  accounts,
records,  and computer  systems as herein provided and promptly take appropriate
action to remedy any such failure.  Nothing herein shall be deemed to require an
initial  review or any periodic  review by the Issuer,  the Owner Trustee or the
Indenture Trustee of the Receivable Files.

                  (b)  Maintenance of and Access to Records.  The Servicer shall
maintain each Receivable File at one of its offices specified in Schedule B-1 to
this Agreement or the offices of one of its custodians specified in Schedule B-2
of this  Agreement,  or at such other office as shall be specified to the Issuer
and the  Indenture  Trustee by written  notice not later than  ninety  (90) days
after any change in location.  The Servicer  shall make  available to the Issuer
and the Indenture Trustee or their duly authorized  representatives,  attorneys,
or auditors a list of locations of the Receivable  Files, the Receivable  Files,
and the related  accounts,  records,  and  computer  systems  maintained  by the
Servicer at such times as the Issuer or the Indenture  Trustee  shall  instruct,
but only upon  reasonable  notice and during  the normal  business  hours at the
respective offices of the Servicer.

                  (c) Release of Documents.  Upon written  instructions from the
Indenture  Trustee,  the  Servicer  shall  release or cause to be  released  any
document  in the  Receivable  Files  to the  Indenture  Trustee,  the  Indenture
Trustee's agent or the Indenture Trustee's designee, as the case may be, at such
place or places as the Indenture Trustee may designate, as soon thereafter as is
practicable.  Any document so released shall be handled by the Indenture Trustee
with  due care and  returned  to the  Servicer  for  safekeeping  as soon as the
Indenture  Trustee or its agent or  designee,  as the case may be, shall have no
further need therefor.

                  SECTION II.6 Instructions;  Authority to Act. All instructions
from the  Indenture  Trustee  shall be in writing  and  signed by an  Authorized
Officer  of the  Indenture  Trustee,  and the  Servicer  shall be deemed to have
received  proper  instructions  with  respect to the  Receivable  Files upon its
receipt of such written instructions.


<PAGE>


                  SECTION  II.7  Custodian's  Indemnification.  The  Servicer as
custodian  shall  indemnify  the Issuer,  the Owner  Trustee  and the  Indenture
Trustee for any and all liabilities,  obligations, losses, compensatory damages,
payments,  costs,  or  expenses of any kind  whatsoever  that may be imposed on,
incurred,  or asserted  against the Issuer,  the Owner  Trustee or the Indenture
Trustee as the result of any improper act or omission in any way relating to the
maintenance  and custody by the Servicer as custodian of the  Receivable  Files;
provided,  however,  that the Servicer shall not be liable (i) to the Issuer for
any  portion of any such amount  resulting  from the  willful  misfeasance,  bad
faith, or negligence of the Indenture Trustee,  the Owner Trustee or the Issuer,
(ii) to the Owner Trustee for any portion of any such amount  resulting from the
willful  misfeasance,  bad faith,  or negligence of the Indenture  Trustee,  the
Owner Trustee or the Issuer and (iii) to the  Indenture  Trustee for any portion
of any such  amount  resulting  from the  willful  misfeasance,  bad  faith,  or
negligence of the Indenture Trustee, the Owner Trustee or the Issuer.

                  SECTION II.8 Effective Period and Termination.  The Servicer's
appointment as custodian shall become  effective as of the Cutoff Date and shall
continue in full force and effect until terminated pursuant to this Section 2.8.
If Ford Credit shall resign as Servicer in  accordance  with the  provisions  of
this  Agreement or if all of the rights and  obligations  of the Servicer  shall
have been  terminated  under  Section  8.1, the  appointment  of the Servicer as
custodian  hereunder  may be  terminated  by the  Indenture  Trustee,  or by the
Noteholders of Notes evidencing not less than 25% of the principal amount of the
Notes  Outstanding  or, with the consent of Noteholders of Notes  evidencing not
less than 25% of the  principal  amount of the Notes  Outstanding,  by the Owner
Trustee or by Certificateholders of Certificates evidencing not less than 25% of
the Aggregate  Certificate  Balance, in the same manner as the Indenture Trustee
or such Securityholders may terminate the rights and obligations of the Servicer
under  Section  8.1.  As soon  as  practicable  after  any  termination  of such
appointment,  the  Servicer  shall  deliver  to  the  Indenture  Trustee  or the
Indenture  Trustee's  agent the  Receivable  Files and the related  accounts and
records  maintained  by the  Servicer  at such place or places as the  Indenture
Trustee may reasonably designate.
<PAGE>

                                   ARTICLE III

                         ADMINISTRATION AND SERVICING OF

                         RECEIVABLES AND TRUST PROPERTY


                  SECTION III.1 Duties of Servicer.  The Servicer  shall manage,
service,  administer,  and make  collections on the Receivables  with reasonable
care, using that degree of skill and attention that the Servicer  exercises with
respect to all comparable automotive  receivables that it services for itself or
others.  The  Servicer's  duties  shall  include  collection  and posting of all
payments, responding to inquiries of Obligors on such Receivables, investigating
delinquencies, sending payment coupons to Obligors, reporting tax information to
Obligors,  accounting for collections,  furnishing monthly and annual statements
to the Owner  Trustee and the Indenture  Trustee with respect to  distributions,
and making  Advances  pursuant to Section  4.4.  The  Servicer  shall follow its
customary  standards,  policies  and  procedures  in  performing  its  duties as
Servicer.  Without  limiting the  generality of the  foregoing,  the Servicer is
hereby authorized and empowered to execute and deliver, on behalf of itself, the
Issuer,  the  Owner  Trustee,  the  Indenture  Trustee,  the  Noteholders,   the
Certificateholders,  or any of them, any and all  instruments of satisfaction or
cancellation,  or partial or full release or discharge, and all other comparable
instruments,  with  respect  to such  Receivables  or to the  Financed  Vehicles
securing such Receivables.  If the Servicer shall commence a legal proceeding to
enforce a Receivable,  the Owner Trustee (in the case of a Receivable other than
a  Purchased  Receivable)  shall  thereupon  be  deemed  to  have  automatically
assigned, solely for the purpose of collection, such Receivable to the Servicer.
If in any  enforcement  suit or  legal  proceeding  it  shall  be held  that the
Servicer may not enforce a Receivable  on the ground that it shall not be a real
party in interest or a holder  entitled  to enforce  the  Receivable,  the Owner
Trustee shall,  at the Servicer's  expense and direction,  take steps to enforce
the  Receivable,  including  bringing  suit  in its  name  or the  names  of the
Indenture Trustee, the Noteholders, the Certificateholders,  or any of them. The
Owner  Trustee  shall furnish the Servicer with any powers of attorney and other
documents  reasonably  necessary or  appropriate to enable the Servicer to carry
out its servicing and  administrative  duties  hereunder.  The Servicer,  at its
expense, shall obtain on behalf of the Issuer or the Owner Trustee all licenses,
if any, required by the laws of any jurisdiction to be held by the Issuer or the
Owner Trustee in connection  with ownership of the  Receivables,  and shall make
all filings and pay all fees as may be required in connection  therewith  during
the term hereof.
<PAGE>

                  SECTION III.2 Collection of Receivable Payments.  The Servicer
shall make reasonable efforts to collect all payments called for under the terms
and  provisions  of the  Receivables  as and when the same shall  become due and
shall  follow  such  collection  procedures  as it follows  with  respect to all
comparable  receivables  that it  services  for  itself or  others.  Subject  to
Sections  3.6(iii)  and (iv),  the Servicer may grant  extensions,  rebates,  or
adjustments on a Receivable; provided, however, that if the Servicer extends the
date for final payment by the Obligor of any Receivable beyond 6 months past the
Final Scheduled  Maturity Date, it shall promptly purchase the Receivable in the
manner  provided in Section 3.7. The  Servicer may in its  discretion  waive any
late  payment  charge or any other fees that may be  collected  in the  ordinary
course of servicing a Receivable.

                  SECTION III.3 Realization Upon  Receivables.  On behalf of the
Issuer, the Servicer shall use reasonable efforts, consistent with its customary
standards,  policies and  procedures,  to  repossess  or  otherwise  convert the
ownership  of the  Financed  Vehicle  securing  any  Receivable  as to which the
Servicer  shall  have  determined  eventual  payment  in full is  unlikely.  The
Servicer  shall follow such customary  standards,  policies and procedures as it
shall deem  necessary or advisable in its servicing of  comparable  receivables,
which may include  reasonable  efforts to realize  upon any Dealer  Recourse and
selling the Financed  Vehicle at public or private sale. The foregoing  shall be
subject to the provision  that, in any case in which the Financed  Vehicle shall
have  suffered  damage,  the  Servicer  shall not be required to expend funds in
connection with the repair or the  repossession of such Financed  Vehicle unless
it shall determine in its discretion that such repair and/or  repossession  will
increase the  Liquidation  Proceeds by an amount greater than the amount of such
expenses.


<PAGE>


                  SECTION III.4  Allocations  of  Collections.  If an Obligor is
obligated under one or more  Receivables and also under one or more other assets
owned by Ford  Credit or  assigned  by Ford  Credit to third  parties,  then any
payment on any such asset received from or on behalf of such Obligor  shall,  if
identified as being made with respect to a particular  item or asset, be applied
to such item, and otherwise shall be allocated by Ford Credit in accordance with
its customary standards, policies and procedures.

                  SECTION III.5  Maintenance  of Security  Interests in Financed
Vehicles.  The Servicer  shall,  in  accordance  with its  customary  standards,
policies and procedures, take such steps as are necessary to maintain perfection
of the security  interest  created by each  Receivable  in the related  Financed
Vehicle.  The Issuer  hereby  authorizes  the Servicer to take such steps as are
necessary to re-perfect  such security  interest on behalf of the Issuer and the
Indenture  Trustee in the event of the  relocation of a Financed  Vehicle or for
any other reason.

                  SECTION III.6  Covenants of Servicer.  The Servicer  shall not
(i) release the Financed Vehicle securing each such Receivable from the security
interest  granted by such  Receivable in whole or in part except in the event of
payment in full by or on behalf of the Obligor thereunder or repossession,  (ii)
impair  the  rights  of  the  Noteholders  or  the   Certificateholders  in  the
Receivables,  (iii)  change  the  Annual  Percentage  Rate with  respect  to any
Receivable,  or (iv) modify the Amount Financed or the total number of Scheduled
Payments  (in the  case of an  Actuarial  Receivable)  or the  total  number  of
originally scheduled due dates (in the case of a Simple Interest Receivable).


<PAGE>


                  SECTION III.7  Purchase of  Receivables  Upon Breach.  (a) The
Seller,  the Servicer or the Owner Trustee,  as the case may be,  promptly shall
inform the other parties to this  Agreement,  in writing,  upon the discovery of
any breach  pursuant to Section  3.2,  3.5 or 3.6.  Unless the breach shall have
been  cured by the last  day of the  second  Collection  Period  following  such
discovery (or, at the Servicer's  election,  the last day of the first following
Collection  Period),  the Servicer shall purchase any Receivable  materially and
adversely  affected by such breach as determined by the Indenture Trustee (which
shall  include any  Receivable as to which a breach of Section 3.6 has occurred)
at the Purchase Amount. In consideration of the purchase of such Receivable, the
Servicer shall remit the Purchase Amount in the manner specified in Section 4.5.
For purposes of this Section 3.7, the Purchase Amount shall consist in part of a
release  by  the  Servicer  of all  rights  of  reimbursement  with  respect  to
Outstanding Advances on the Receivable. The sole remedy of the Issuer, the Owner
Trustee, the Indenture Trustee, the Noteholders or the  Certificateholders  with
respect to a breach  pursuant to Section 3.2, 3.5 or 3.6 shall be to require the
Servicer to purchase Receivables pursuant to this Section 3.7.

                  (b) The Seller, the Servicer or the Owner Trustee, as the case
may be,  promptly  shall inform the other parties to this  Agreement in writing,
upon the discovery of any breach of the  representations  and warranties of Ford
Credit, as seller, set forth in Section 3.2(b) of the Purchase Agreement. Unless
the breach shall have been cured by the last day of the second Collection Period
following  the  discovery,  the Servicer  shall  enforce the  obligation of Ford
Credit under the Purchase Agreement to repurchase any Receivable  materially and
adversely  affected  by the  breach  as of such last day (or,  at Ford  Credit's
option, the last day of the first Collection Period following the discovery). In
consideration  of the  purchase  of the  Receivable,  Ford Credit  shall  remit,
pursuant to Section 6.2 of the Purchase  Agreement,  the Purchase  Amount to the
Servicer and the  Servicer  shall remit the  Purchase  Amount to the  Collection
Account as specified in Section 4.5 hereof.

                  (c) With respect to all Receivables purchased pursuant to this
Section  3.7,  the  Issuer  shall  assign  to the  Servicer  or the  Seller,  as
applicable,  without recourse,  representation or warranty,  all of the Issuer's
right,  title and  interest  in and to such  Receivables  and all  security  and
documents relating thereto.

                  SECTION III.8  Servicer Fee. The Servicer shall be entitled to
any interest earned on the amounts  deposited in the Collection  Account and the
Payahead  Account during each Collection  Period plus all late fees,  prepayment
charges and other administrative fees and expenses or similar charges allowed by
applicable law with respect to Receivables  during each  Collection  Period (the
"Supplemental  Servicing  Fee").  The  Servicer  also shall be  entitled  to the
Servicing Fee, as provided herein.


<PAGE>


                  SECTION  III.9  Servicer's  Certificate.  (a) On or about  the
tenth day of each  calendar  month,  the  Servicer  shall  deliver  to the Owner
Trustee,  each Note Paying Agent and  Certificate  Paying  Agent,  the Indenture
Trustee  and  the  Seller,  with a copy to the  Rating  Agencies,  a  Servicer's
Certificate  containing all information  (including all specific dollar amounts)
necessary to make the transfers and distributions pursuant to Sections 4.3, 4.4,
4.5, 4.6 and 4.7 for the Collection Period preceding the date of such Servicer's
Certificate,  together with the written  statements to be furnished by the Owner
Trustee  to  Certificateholders  pursuant  to Section  4.9 and by the  Indenture
Trustee to the Noteholders pursuant to Section 4.9 hereof and Section 6.6 of the
Indenture.  Receivables  purchased  or to be  purchased  by the  Servicer or the
Seller shall be identified by the Servicer by the Seller's  account  number with
respect to such Receivable (as specified in the Schedule of Receivables).

                  (b) On or about  the  fifth  (but in no event  later  than the
tenth)  calendar day of each calendar  month,  the Servicer shall deliver to the
respective  underwriters of the Notes and the  Certificates the Note Pool Factor
for each  Class of Notes  and the  Certificate  Pool  Factor  for each  Class of
Certificates as of the close of business on the  Distribution  Date occurring in
that month.

                  SECTION III.10 Annual  Statement as to  Compliance;  Notice of
Event of  Servicing  Termination.  (a) The Servicer  shall  deliver to the Owner
Trustee,  the Indenture  Trustee and each Rating Agency on or before April 30 of
each year  beginning  April 30,  2000,  an  Officer's  Certificate,  dated as of
December 31 of the  preceding  calendar  year,  stating that (i) a review of the
activities of the Servicer during the preceding 12-month (or shorter) period and
of its  performance  under this  Agreement  has been made  under such  officer's
supervision  and (ii) to the  best of such  officer's  knowledge,  based on such
review,  the Servicer has fulfilled  all its  obligations  under this  Agreement
throughout  such year, or, if there has been a default in the fulfillment of any
such  obligation,  specifying  each such  default  known to such officer and the
nature and status thereof.  A copy of such Officer's  Certificate and the report
referred  to in  Section  3.11 may be  obtained  by any  Certificateholder  by a
request  in  writing  to the  Owner  Trustee,  or by any  Noteholder  or  Person
certifying  that it is a Note Owner by a request  in  writing  to the  Indenture
Trustee, in either case addressed to the applicable Corporate Trust Office. Upon
the telephone request of the Owner Trustee, the Indenture Trustee shall promptly
furnish the Owner Trustee a list of  Noteholders as of the date specified by the
Owner Trustee.
<PAGE>

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

                  SECTION   III.11   Annual    Independent    Certified   Public
Accountant's  Report.  The Servicer shall cause a firm of independent  certified
public accountants, who may also render other services to the Servicer or to the
Seller or to Ford  Credit,  to deliver to the Owner  Trustee  and the  Indenture
Trustee on or before April 30 of each year beginning April 30, 2001 with respect
to the prior  calendar year a report  addressed to the board of directors of the
Servicer and to the Owner Trustee and the Indenture Trustee,  to the effect that
such firm has audited the  financial  statements  of the Servicer and issued its
report  thereon and that such audit (1) was made in  accordance  with  generally
accepted  auditing  standards,  (2) included tests relating to automotive  loans
serviced for others in accordance  with the  requirements  of the Uniform Single
Attestation  Program for  Mortgage  Bankers (the  "Program"),  to the extent the
procedures in such Program are applicable to the servicing obligations set forth
in this  Agreement,  and (3) except as  described  in the report,  disclosed  no
exceptions or errors in the records relating to automobile and light truck loans
serviced for others that such firm is required to report under the Program.

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

                  SECTION III.12 Access to Certain Documentation and Information
Regarding Receivables. The Servicer shall provide to the Certificateholders, the
Indenture  Trustee and the  Noteholders  access to the Receivable  Files in such
cases where the  Certificateholders,  the Indenture  Trustee or the  Noteholders
shall  be  required  by  applicable  statutes  or  regulations  to  review  such
documentation. Access shall be afforded without charge, but only upon reasonable
request and during the normal  business hours at the  respective  offices of the
Servicer.  Nothing in this  Section  3.12 shall  affect  the  obligation  of the
Servicer to observe any  applicable  law  prohibiting  disclosure of information
regarding  the  Obligors,  and the failure of the Servicer to provide  access to
information as a result of such obligation shall not constitute a breach of this
Section 3.12.  The Servicer shall provide such  information  with respect to the
Receivables as the Rating Agencies may reasonably request,  including as soon as
practicable a periodic report of the aggregate  principal balance of Receivables
which become Liquidated Receivables during each Collection Period.

                  SECTION  III.13  Servicer  Expenses.  The  Servicer  shall  be
required to pay all expenses  incurred by it in connection  with its  activities
hereunder,  including  fees  and  disbursements  of the  Owner  Trustee  and the
Indenture Trustee,  independent  accountants,  taxes imposed on the Servicer and
expenses  incurred in connection with  distributions  and reports to Noteholders
and Certificateholders.
<PAGE>

                                   ARTICLE IV

                         DISTRIBUTIONS; RESERVE ACCOUNT;
                STATEMENTS TO NOTEHOLDERS AND CERTIFICATEHOLDERS


                  SECTION IV.1 Accounts.  (a) The Servicer  shall,  prior to the
Closing Date, establish and maintain a segregated trust account in the name "The
Chase  Manhattan  Bank as Indenture  Trustee,  as secured party from Ford Credit
Auto  Owner  Trust  2000-A",  at a  Qualified  Institution  or  Qualified  Trust
Institution  (which shall  initially be the  corporate  trust  department of The
Chase Manhattan  Bank),  which shall be designated as the "Collection  Account".
Initially,  the  Collection  Account shall be account  number  C-70858 and shall
include any successor or replacement  accounts thereto.  The Collection  Account
shall be under the sole dominion and control of the Indenture Trustee; provided,
that the  Servicer  may make  deposits  to and direct the  Indenture  Trustee in
writing to make withdrawals  from the Collection  Account in accordance with the
terms of the Basic  Documents.  The Collection  Account will be established  and
maintained  pursuant to an account agreement which specifies New York law as the
governing  law. In addition,  the Collection  Account shall be  established  and
maintained  at a Qualified  Institution  or Qualified  Trust  Institution  which
agrees in writing that for so long as the Notes are  outstanding  it will comply
with  entitlement  orders (as defined in Article 8 of the UCC) originated by the
Indenture  Trustee without further consent of the Issuer.  All monies  deposited
from  time to time in the  Collection  Account  shall  be held by the  Indenture
Trustee as secured party for the benefit of the  Noteholders  and, after payment
in full of the  Notes,  as agent of the Owner  Trustee  and as part of the Trust
Property.  All deposits to and withdrawals from the Collection  Account shall be
made only upon the terms and conditions of the Basic Documents.


<PAGE>


                  If the Servicer is required to remit  collections  pursuant to
the first  sentence of Section 4.2, all amounts held in the  Collection  Account
shall,  to the extent  permitted by applicable  law, rules and  regulations,  be
invested,  as directed in writing by the Servicer,  by the bank or trust company
then maintaining the Collection Account in Permitted Investments that mature not
later than the Business Day immediately  prior to the Distribution  Date for the
Collection  Period to which such amounts relate and such  Permitted  Investments
shall be held to  maturity.  All  interest  and other  income (net of losses and
investment  expenses)  on funds on deposit in the  Collection  Account  shall be
withdrawn from the Collection  Account at the written  direction of the Servicer
and shall be paid to the Servicer.  In the event that the Collection  Account is
no  longer to be  maintained  at the  corporate  trust  department  of The Chase
Manhattan  Bank,  the  Servicer  shall,  with the  Indenture  Trustee's or Owner
Trustee's assistance as necessary, cause the Collection Account to be moved to a
Qualified  Institution or a Qualified Trust Institution within ten (10) Business
Days (or such longer  period not to exceed thirty (30) calendar days as to which
each Rating Agency may consent).

                  (b The Servicer  shall,  prior to the Closing Date,  establish
and maintain an administrative  subaccount within the Collection  Account at the
bank or trust company then maintaining the Collection Account,  which subaccount
shall be  designated  as the  "Principal  Distribution  Account".  The Principal
Distribution  Account is established  and maintained  solely for  administrative
purposes.

                  (c The Servicer  shall,  prior to the Closing Date,  establish
and maintain two segregated  trust  accounts,  each in the name "The Bank of New
York as Owner Trustee" at a Qualified Institution or Qualified Trust Institution
(which shall  initially be the  corporate  trust  department  of The Bank of New
York),  which shall be  designated  as the  "Certificate  Interest  Distribution
Account" and the "Certificate  Principal  Distribution  Account",  respectively.
Each  Certificate  Distribution  Account  shall be under the sole  dominion  and
control of the Owner  Trustee.  All monies  deposited  from time to time in each
Certificate  Distribution  Account  pursuant to this Agreement and the Indenture
shall be held by the Owner  Trustee as part of the Trust  Property  and shall be
applied as provided in the Basic Documents. In the event that either Certificate
Distribution  Account  is no  longer to be  maintained  at the  corporate  trust
department of The Bank of New York the Servicer shall,  with the Owner Trustee's
assistance as necessary, cause such Certificate Distribution Account to be moved
to a Qualified  Institution  or a Qualified  Trust  Institution  within ten (10)
Business  Days (or such longer period not to exceed thirty (30) calendar days as
to which each Rating Agency may consent). Each Certificate  Distribution Account
will be  established  and  maintained  pursuant  to an account  agreement  which
specifies New York law as the governing law.


<PAGE>


                  (d The Servicer  shall,  prior to the Closing Date,  establish
and maintain a segregated trust account in the name of "The Chase Manhattan Bank
as Indenture Trustee" at a Qualified  Institution or Qualified Trust Institution
(which shall initially be the corporate trust  department of The Chase Manhattan
Bank), which shall be designated as the "Payahead Account". The Payahead Account
shall be held in trust for the benefit of the  Obligors.  The  Payahead  Account
shall be under the sole dominion and control of the Indenture Trustee;  provided
that the  Servicer  may make  deposits  to and direct the  Indenture  Trustee in
writing to make  withdrawals  from the Payahead  Account in accordance  with the
Basic Documents. The Payahead Account shall not be a part of the Trust Property.
All deposits to and  withdrawals  from the Payahead  Account  shall be made only
upon the terms and conditions of the Basic Documents.

                  If the Servicer is required to remit  collections  pursuant to
the first  sentence of Section 4.2,  all amounts  held in the  Payahead  Account
shall,  to the extent  permitted by applicable  law, rules and  regulations,  be
invested,  as directed in writing by the Servicer,  by the bank or trust company
then maintaining the Payahead  Account in Permitted  Investments that mature not
later than the Business Day immediately  prior to the Distribution  Date for the
Collection  Period to which such amounts relate and such  Permitted  Investments
shall be held to  maturity.  All  interest  and other  income (net of losses and
investment  expenses)  on funds on  deposit  in the  Payahead  Account  shall be
withdrawn  from the Payahead  Account at the direction of the Servicer and shall
be paid to the Servicer.  In the event that the Payahead Account is no longer to
be maintained at the corporate trust department of The Chase Manhattan Bank, the
Servicer shall,  with the Indenture  Trustee's or Owner Trustee's  assistance as
necessary,  cause the Payahead Account to be moved to a Qualified Institution or
a Qualified  Trust  Institution  within ten (10)  Business  Days (or such longer
period not to exceed  thirty (30)  calendar  days as to which each Rating Agency
may consent).


<PAGE>


                  (e  Notwithstanding  the provisions of clause (d) above and of
Section  4.6(a)(ii),  for so long as (i) Ford Credit is the  Servicer,  (ii) the
rating of Ford Credit's short-term unsecured debt is at least P-1 by Moody's, is
at least  A-1 by  Standard  & Poor's  and is at least  F-1 by Fitch and (iii) no
Event of Servicing  Termination shall have occurred (each, a "Monthly Remittance
Condition"),  Payaheads  need not be remitted to and  deposited  in the Payahead
Account but instead may be remitted to and held by the Servicer. So long as each
Monthly Remittance Condition is satisfied, the Servicer shall not be required to
segregate or otherwise  hold separate any Payaheads  remitted to the Servicer as
aforesaid but shall be required to remit Payaheads to the Collection  Account in
accordance  with  Section  4.6(a)(i).  At any time that any  Monthly  Remittance
Condition is not satisfied,  the Servicer shall deposit in the Payahead  Account
the amount of any  Payaheads  then held or received by it (which amount shall be
at least equal to the  Payahead  Balance as of the close of business on the last
day  of  the  immediately  preceding  Collection  Period).  Notwithstanding  the
foregoing,  if a Monthly Remittance  Condition is not satisfied the Servicer may
utilize,  with respect to Payaheads,  an alternative  remittance schedule (which
may include the remittance  schedule utilized by the Servicer before the Monthly
Remittance Condition became unsatisfied),  if the Servicer provides to the Owner
Trustee and the Indenture  Trustee written  confirmation from each Rating Agency
that such alternative  remittance schedule will not result in the downgrading or
withdrawal  by such Rating  Agency of the ratings then assigned to the Notes and
the  Certificates.  The Owner  Trustee and the  Indenture  Trustee  shall not be
deemed to have knowledge of any event or circumstance  under clause (iii) of the
first  sentence of this  Section  4.1(e) that would  require  remittance  of the
Payaheads  to the Payahead  Account  unless the Owner  Trustee or the  Indenture
Trustee has received notice of such event or circumstance from the Seller or the
Servicer in an Officer's Certificate or from the Noteholders of Notes evidencing
not less than 25% of the principal  amount of the Notes  Outstanding or from the
Certificateholders of Certificates evidencing not less than 25% of the Aggregate
Certificate  Balance or unless a Trustee  Officer in the Corporate  Trust Office
with  knowledge  hereof and  familiarity  herewith has actual  knowledge of such
event or circumstance.


<PAGE>


                  SECTION  IV.2  Collections.  The  Servicer  shall remit to the
Collection  Account within two (2) Business Days of the receipt  thereof (i) all
payments  by  or  on  behalf  of  the  Obligors  (including   Payaheads  on  the
Receivables,  but  excluding  Purchased  Receivables)  and (ii) all  Liquidation
Proceeds,  both as collected during the Collection Period.  Ford Credit, so long
as it is acting as the Servicer,  may make  remittances of collections on a less
frequent basis than that specified in the immediately  preceding sentence. It is
understood that such less frequent  remittances may be made only on the specific
terms and conditions set forth below in this Section 4.2 and only for so long as
such  terms and  conditions  are  fulfilled.  Accordingly,  notwithstanding  the
provisions of the first  sentence of this Section 4.2, the Servicer  shall remit
collections  received  during a Collection  Period to the Collection  Account in
immediately   available   funds  on  the  Business  Day  preceding  the  related
Distribution  Date (or,  with the prior consent of the Rating  Agencies,  on the
related  Distribution  Date)  but  only for so long as each  Monthly  Remittance
Condition is satisfied.  Notwithstanding the foregoing,  if a Monthly Remittance
Condition is not  satisfied the Servicer may utilize an  alternative  remittance
schedule  (which may include the  remittance  schedule  utilized by the Servicer
before the Monthly  Remittance  Condition became  unsatisfied),  if the Servicer
provides to the Owner Trustee and the  Indenture  Trustee  written  confirmation
from each  Rating  Agency that such  alternative  remittance  schedule  will not
result in the  downgrading  or  withdrawal  by such Rating Agency of the ratings
then  assigned  to the Notes and the  Certificates.  The  Owner  Trustee  or the
Indenture  Trustee  shall  not be  deemed  to have  knowledge  of any  event  or
circumstance  under  clause  (iii)  of  the  definition  of  Monthly  Remittance
Condition  that would  require  remittance  by the  Servicer  to the  Collection
Account  within  two  Business  Days of receipt  as  aforesaid  unless the Owner
Trustee  or  the  Indenture  Trustee  has  received  notice  of  such  event  or
circumstance from the Seller or the Servicer in an Officer's Certificate or from
the Noteholders of Notes evidencing not less than 25% of the principal amount of
the Notes Outstanding or from the Certificateholders of Certificates  evidencing
not less than 25% of the Aggregate  Certificate  Balance or a Trustee Officer in
the Corporate  Trust Office with knowledge  hereof or  familiarity  herewith has
actual knowledge of such event or circumstance.  For purposes of this Article IV
the phrase  "payments by or on behalf of Obligors"  shall mean  payments made by
Persons other than the Servicer or by other means.

                  SECTION IV.3  Application of Collections.  For the purposes of
this  Agreement,  as of the close of business on the last day of each Collection
Period,  all  collections  for  the  Collection  Period  with  respect  to  each
Receivable (other than a Purchased  Receivable) shall be applied by the Servicer
as follows:


<PAGE>


         Payments  by or on  behalf  of the  Obligor  which  are not late  fees,
         prepayment  charges,  or other  administrative  fees and  expenses,  or
         similar charges which constitute the  Supplemental  Servicing Fee shall
         be applied  first to reduce  Outstanding  Advances made with respect to
         such Receivable,  as described in Sections 4.4(a) and (b) below.  Next,
         any  excess  shall  be  applied  (i) in the  case  of  Simple  Interest
         Receivables,  to interest and principal on the Receivable in accordance
         with the  Simple  Interest  Method  and  (ii) in the case of  Actuarial
         Receivables,  to the Scheduled  Payment with respect to such Receivable
         and any remaining excess (except for partial  prepayments which cause a
         reduction  in the  Obligor's  periodic  payment to below the  Scheduled
         Payment as of the Cutoff Date) shall be added to the Payahead  Balance,
         and shall be applied to prepay the Actuarial Receivable but only if the
         sum  of  such  excess  and  the  previous  Payahead  Balance  shall  be
         sufficient to prepay the Actuarial  Receivable in full,  otherwise such
         excess  shall  constitute a Payahead,  and shall  increase the Payahead
         Balance.


<PAGE>


                  SECTION IV.4 Advances.  (a) As of the close of business on the
last day of each  Collection  Period,  if the  payments  by or on  behalf of the
Obligor on an Actuarial  Receivable  (other than a Purchased  Receivable)  after
application under Section 4.3 shall be less than the Scheduled Payment,  whether
as a result of any extension  granted to the Obligor or otherwise,  the Payahead
Balance,  if any,  with  respect  to such  Receivables  shall be  applied by the
Indenture  Trustee to the extent of the  shortfall,  and such  Payahead  Balance
shall be reduced  accordingly.  Next,  subject to the  following  sentence,  the
Servicer  shall make an advance of any  remaining  shortfall  (such  amount,  an
"Actuarial  Advance").  The  Servicer  will be  obligated  to make an  Actuarial
Advance in  respect  of an  Actuarial  Receivable  only to the  extent  that the
Servicer,  in its sole  discretion,  shall determine that the Actuarial  Advance
shall be recoverable from subsequent  collections or recoveries on any Actuarial
Receivable.  With respect to each Actuarial  Receivable,  the Actuarial  Advance
shall increase Outstanding  Actuarial Advances.  Outstanding  Actuarial Advances
shall  be  reduced  by  subsequent  payments  by or on  behalf  of the  Obligor,
collections of Liquidation Proceeds and payments of the Purchase Amount.

                  If the Servicer shall determine that an Outstanding  Actuarial
Advance with respect to any Actuarial  Receivable shall not be recoverable,  the
Servicer shall be reimbursed from any collections  made on other  Receivables in
the Trust,  and  Outstanding  Actuarial  Advances with respect to such Actuarial
Receivable shall be reduced accordingly.

                  (b As of the  close  of  business  on  the  last  day of  each
Collection  Period,  the Servicer shall advance an amount equal to the amount of
interest due on the Simple Interest Receivables at their respective APRs for the
related Collection Period (assuming the Simple Interest Receivables pay on their
respective  due dates)  minus the amount of  interest  actually  received on the
Simple Interest Receivables during the related Collection Period (such amount, a
"Simple Interest Advance"). With respect to each Simple Interest Receivable, the
Simple Interest Advance shall increase Outstanding Simple Interest Advances.  If
such calculation  results in a negative number, an amount equal to such negative
number  shall be paid to the  Servicer  and the  amount  of  Outstanding  Simple
Interest  Advances  shall be reduced by such amount.  In addition,  in the event
that a Simple Interest Receivable becomes a Liquidated  Receivable,  Liquidation
Proceeds with respect to a Simple  Interest  Receivable  attributable to accrued
and unpaid  interest  thereon (but not  including  interest for the then current
Collection  Period) shall be paid to the Servicer to reduce  Outstanding  Simple
Interest  Advances,  but only to the extent of any  Outstanding  Simple Interest
Advances.  The  Servicer  shall not make any advance in respect of  principal of
Simple Interest Receivables.

                  If the Servicer shall  determine  that an  Outstanding  Simple
Interest  Advance with respect to any Simple  Interest  Receivable  shall not be
recoverable, the Servicer shall be reimbursed from any collections made on other
Receivables in the Trust,  but only to the extent that such  Outstanding  Simple
Interest Advance  represents accrued and unpaid interest on such Simple Interest
Receivable.  Outstanding  Simple  Interest  Advances with respect to such Simple
Interest Receivable shall be reduced by the amount of such reimbursement.


<PAGE>


                  (c In the event that an Obligor  shall prepay a Receivable  in
full, if the related contract did not require such Obligor to pay a full month's
interest,  for the month of  prepayment,  at the APR, the Servicer shall make an
unreimbursable advance of the amount of such interest.

                  SECTION IV.5  Additional  Deposits to  Collection  Account and
Withdrawals  from  Reserve  Account.  (a)  The  Servicer  shall  deposit  in the
Collection  Account the aggregate  Advances  pursuant to Sections 4.4(a) and (b)
and the  aggregate  advances  pursuant to Section  4.4(c).  The Servicer and the
Seller shall deposit in the Collection  Account the aggregate  Purchase  Amounts
with respect to Purchased Receivables and the Servicer shall deposit therein all
amounts  to be paid under  Section  9.1.  All such  deposits  with  respect to a
Collection Period shall be made, in immediately available funds, on the Business
Day  preceding the  Distribution  Date (or, with the prior consent of the Rating
Agencies, on the Distribution Date) related to such Collection Period.

                  (b The  Indenture  Trustee  shall,  on the  Distribution  Date
relating to each Collection  Period,  make  withdrawals from the Reserve Account
(i) first,  in an amount  equal to the  Reserve  Account  Release  Amount,  (ii)
second,  in an  amount  equal to the  amount  (if  positive)  calculated  by the
Servicer  pursuant to the second sentence of Section 4.6(b),  (iii) third, in an
amount equal to the amount (if positive)  calculated by the Servicer pursuant to
the third sentence of Section 4.6(b) and (iv) fourth,  in an amount equal to the
amount (if positive)  calculated by the Servicer pursuant to the fourth sentence
of  Section  4.6(b),  and,  in each  case,  shall  deposit  such  funds into the
Collection Account.

                  SECTION IV.6 Distributions. (a) On each Distribution Date, the
Indenture   Trustee  shall  cause  to  be  made  the  following   transfers  and
distributions  in the amounts set forth in the Servicer's  Certificate  for such
Distribution Date:


<PAGE>


                           (i From the Payahead Account, or from the Servicer in
         the event the provisions of Section 4.1(e) above are applicable, to the
         Collection Account, in immediately  available funds, (x) the portion of
         Payaheads  constituting  Scheduled  Payments  or  prepayments  in full,
         required by Sections 4.3 and 4.4(a),  and (y) the Payahead Balance,  if
         any, relating to any Purchased Receivable.

                           (ii  From  the  Collection  Account  to the  Payahead
         Account,  or to the  Servicer  in the event the  provisions  of Section
         4.1(e)  above are  applicable,  in  immediately  available  funds,  the
         aggregate  Payaheads  required by Section 4.3 for the Collection Period
         related to such Distribution Date.

                           (iii From the Collection Account to the Servicer,  in
         immediately available funds, repayment of Outstanding Advances pursuant
         to Sections 4.4(a) and (b).


<PAGE>


                  (b Prior to each  Distribution  Date, the Servicer shall on or
before each Determination Date calculate the Available Collections,  the Reserve
Account Release Amount,  the Available  Funds,  the Servicing Fee and all unpaid
Servicing Fees from prior Collection  Periods,  if any, the Accrued Class A Note
Interest,  the First Priority Principal Distribution Amount, the Accrued Class B
Note Interest,  the Second Priority Principal  Distribution  Amount, the Accrued
Class C Certificate  Interest,  the Accrued Class D Certificate Interest and the
Regular Principal Distribution Amount. In addition, the Servicer shall calculate
on or before each Determination  Date the difference,  if any, between the Total
Required  Payment and the Available Funds and,  pursuant to Section 4.5(b),  the
Indenture  Trustee shall  withdraw  funds from the Reserve  Account in an amount
equal to the lesser of such  difference  (if  positive)  or the  balance of such
Reserve Account.  On or before the Determination Date immediately  preceding the
Final Scheduled  Distribution  Date with respect to any Class of Notes or either
Class of  Certificates,  the Servicer shall  calculate the  difference,  if any,
between  (i) the  amount  required  to pay such  Class of Notes or such Class of
Certificates  in full in accordance  with the  priorities  set forth in Sections
4.6(c)  and (d),  and  (ii)  the sum of the  Available  Funds  plus  the  amount
withdrawn from the Reserve  Account in accordance  with the preceding  sentence,
and pursuant to Section 4.5(b),  the Indenture Trustee shall withdraw funds from
the Reserve Account in the amount of such difference (if positive). The Servicer
also shall calculate,  on or before each Determination  Date, (i) the sum of the
Available  Funds  plus  the  amounts  withdrawn  from  the  Reserve  Account  in
accordance  with  the  two  immediately  preceding  sentences  plus  the  amount
remaining  on  deposit  in the  Reserve  Account  after the  withdrawal  of such
amounts, and (ii) the amount required to pay the Servicing Fee and principal and
interest of each Class of Notes and  Certificates in full in accordance with the
priorities set forth in Sections  4.6(c) and (d), and, if the amount  determined
pursuant to clause (i) of this  sentence is greater  than the amount  determined
pursuant to clause (ii) of this  sentence,  the Indenture  Trustee,  pursuant to
Section 4.5(b), shall withdraw funds from the Reserve Account in an amount which
is,  together with  Available  Funds and the amounts  withdrawn from the Reserve
Account in accordance with the two immediately  preceding sentences,  sufficient
to pay the amount specified in clause (ii) of this sentence.

                  (c On each Distribution  Date, the Servicer shall instruct the
Indenture  Trustee  (based  on  the  information  contained  in  the  Servicer's
Certificate  delivered on or before the related  Determination  Date pursuant to
Section 3.9), to make the following  withdrawals from the Collection Account and
make deposits,  distributions and payments, to the extent of funds on deposit in
the  Collection  Account with respect to the  Collection  Period  preceding such
Distribution Date (including  funds, if any,  deposited therein from the Reserve
Account  pursuant to Section  4.5(b) and from the Payahead  Account  pursuant to
this Section 4.6), in the following order of priority:

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

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

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



<PAGE>


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

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

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

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

                           (viii) eighth, to the Reserve Account, the amount, if
         any,  required to reinstate the amount in the Reserve Account up to the
         Specified Reserve Balance;

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

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


<PAGE>


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

                  (d On each Distribution  Date, the Servicer shall instruct the
Indenture  Trustee  (based  on  the  information  contained  in  the  Servicer's
Certificate  delivered on or before the related  Determination  Date pursuant to
Section  3.9),  to withdraw the funds on deposit in the  Principal  Distribution
Account with respect to the Collection  Period preceding such  Distribution Date
and make distributions and payments in the following order of priority:

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

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


<PAGE>


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

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

                           (v fifth,  to the  Noteholders of the Class A-5 Notes
         in reduction of principal until the principal amount of the Outstanding
         Class A-5 Notes has been paid in full;  provided  that if there are not
         sufficient   funds  available  to  pay  the  principal  amount  of  the
         Outstanding  Class A-5 Notes in full,  the amounts  available  shall be
         applied  to the  payment of  principal  on the Class A-5 Notes on a pro
         rata basis;

                           (vi sixth, to the Noteholders of the Class B Notes in
         reduction of principal  until the principal  amount of the  Outstanding
         Class B Notes  has been  paid in full;  provided  that if there are not
         sufficient   funds  available  to  pay  the  principal  amount  of  the
         Outstanding  Class B Notes  in full,  the  amounts  available  shall be
         applied to the payment of  principal on the Class B Notes on a pro rata
         basis;

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


<PAGE>


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

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

                  SECTION IV.7 Reserve Account.  (a) (i) The Seller shall, prior
to the Closing  Date,  establish  and maintain an account in the name "The Chase
Manhattan  Bank as  Indenture  Trustee,  as secured  party from Ford Credit Auto
Owner Trust 2000-A" at a Qualified  Institution or Qualified Trust  Institution,
which  shall be  designated  as the  "Reserve  Account"  (the  Reserve  Account,
together with the  Collection  Account  (including  the  Principal  Distribution
Account),  the "Trust  Accounts").  The Reserve  Account shall be under the sole
dominion and control of the Indenture Trustee;  provided,  that the Servicer may
make deposits to the Reserve  Account in accordance with the Basic Documents and
so long as no Default or Event of Default  shall have occurred and be continuing
all or a portion of the funds in the  Reserve  Account  shall be invested by the
applicable Qualified Institution or Qualified Trust Institution maintaining such
account  at the  direction  of  the  Seller  in  Permitted  Investments  without
requiring any action from the Indenture Trustee. The Seller shall not direct the
Qualified  Institution or Qualified  Trust  Institution  maintaining the Reserve
Account to make any  investment of any funds or to sell any  investment  held in
the Reserve Account unless the security  interest  Granted and perfected in such
account in favor of the Indenture  Trustee will continue to be perfected in such
investment  or the  proceeds of such sale,  in either  case  without any further
action by any Person,  and, in  connection  with any  direction by the Seller to
make any such  investment  or sale,  if  requested by the  applicable  Qualified
Institution  or Qualified  Trust  Institution,  the Seller shall deliver to such
Qualified  Institution  or Qualified  Trust  Institution  an Opinion of Counsel,
acceptable to such Qualified Institution or Qualified Trust Institution, to such
effect.  If (i) the Seller shall have failed to give  investment  directions for
any funds on deposit in the  Reserve  Account to the  Qualified  Institution  or
Qualified Trust Institution maintaining such account by 11:00 a.m. New York Time
(or  such  other  time  as may  be  agreed  by the  Issuer  and  such  Qualified
Institution or Qualified  Trust  Institution) on the Business Day preceding each
Distribution Date, (ii) a Default or Event of Default shall have occurred and be
continuing  with respect to the Notes but the Notes shall not have been declared
due and  payable  pursuant to Section  5.2 of the  Indenture  or (iii) the Notes
shall have been declared due and payable following an Event of Default,  amounts
collected or  receivable  from the  Indenture  Trust Estate are being applied in
accordance  with  Section 5.4 of the  Indenture  as if there had not been such a
declaration,  then the  Qualified  Institution  or Qualified  Trust  Institution
shall,  to the fullest  extent  practicable,  invest and  reinvest  funds in the
Reserve Account in one or more Permitted  Investments described in clause (b) of
the definition  thereof.  The Reserve Account will be established and maintained
pursuant to an account  agreement  which specifies New York law as the governing
law. In addition,  the Reserve  Account shall be established and maintained at a
Qualified  Institution or Qualified  Trust  Institution  which agrees in writing
that for so long as the Notes are  outstanding  it will comply with  entitlement
orders (as defined in Article 8 of the UCC) originated by the Indenture  Trustee
without  further  consent of the Issuer.  On the Closing Date,  the Seller shall
deposit the  Reserve  Initial  Deposit  into the  Reserve  Account  from the net
proceeds of the sale of the Notes and the Certificates.  The Reserve Account and
all  amounts,  securities,  investments,  financial  assets  and other  property
deposited  in or credited to the Reserve  Account  (such  amounts,  the "Reserve
Account  Property") shall be held by the Indenture  Trustee as secured party for
the benefit of the Noteholders and, after payment in full of the Notes, as agent
of the Owner Trustee and as part of the Trust Property,  and all deposits to and
withdrawals  from therefrom  shall be made only upon the terms and conditions of
the Basic Documents.


<PAGE>


                  The Reserve Account Property shall, to the extent permitted by
applicable law, rules and  regulations,  be invested,  as directed in writing by
the Seller, by the bank or trust company then maintaining the Reserve Account in
Permitted  Investments that mature not later than the Business Day preceding the
next  Distribution  Date,  and  such  Permitted  Investments  shall  be  held to
maturity;  provided,  however,  that  upon  satisfaction  of the  Rating  Agency
Condition, funds in the Reserve Account may be invested in Permitted Investments
that  will  not  mature  prior  to the  next  Distribution  Date and will not be
required to be sold or liquidated  to meet any  shortfalls  that may occur.  All
interest  and other income (net of losses and  investment  expenses) on funds on
deposit in the Reserve  Account  shall be  deposited  therein.  In the event the
Reserve Account is no longer to be maintained at the corporate trust  department
of The Chase Manhattan Bank, the Seller shall,  with the Indenture  Trustee's or
Owner Trustee's  assistance as necessary,  cause the Reserve Account to be moved
to a Qualified  Institution  or a Qualified  Trust  Institution  within ten (10)
Business  Days (or such longer period not to exceed thirty (30) calendar days as
to which each Rating Agency may consent).

                  (ii   With respect to Reserve Account Property:

                                    (A) any Reserve  Account  Property that is a
                           "financial  asset" as defined in Section  8-102(a)(9)
                           of the UCC  shall  be  physically  delivered  to,  or
                           credited to an account in the name of, the  Qualified
                           Institution    or   Qualified    Trust    Institution
                           maintaining  the Reserve  Account in accordance  with
                           such  institution's  customary  procedures  such that
                           such    institution    establishes    a   "securities
                           entitlement"  in favor of the Indenture  Trustee with
                           respect thereto; and

                                    (B) any  Reserve  Account  Property  that is
                           held in deposit  accounts shall be held solely in the
                           name  of  the  Indenture   Trustee  at  one  or  more
                           depository  institutions  having the Required  Rating
                           and each such deposit account shall be subject to the
                           exclusive   custody  and  control  of  the  Indenture
                           Trustee  and the  Indenture  Trustee  shall have sole
                           signature authority with respect thereto.

                  (iii)  Except for any  deposit  accounts  specified  in clause
         (ii)(B) above, the Reserve Account shall only be invested in securities
         or in other assets which the Qualified  Institution or Qualified  Trust
         Institution   maintaining  the  Reserve  Account  agrees  to  treat  as
         "financial assets" as defined in Section 8-102(a)(9) of the UCC.


<PAGE>


                  (b If the Servicer  pursuant to Section 4.4  determines  on or
before any  Determination  Date that it is  required to make an Advance and does
not do so from its own funds, the Servicer shall promptly instruct the Indenture
Trustee in writing to withdraw  funds,  in an amount  specified by the Servicer,
from the Reserve Account and deposit them in the Collection Account to cover any
shortfall.  Such  payment  shall be deemed  to have  been  made by the  Servicer
pursuant to Section 4.4 for  purposes of making  distributions  pursuant to this
Agreement,  but shall not otherwise satisfy the Servicer's obligation to deliver
the amount of the Advances to the  Indenture  Trustee,  and the  Servicer  shall
within two Business Days replace any funds in the Reserve Account so used.

                  (c Following  the payment in full of the  aggregate  principal
amount of the  Notes  and the  Aggregate  Certificate  Balance  and of all other
amounts owing or to be distributed hereunder or under the Indenture or the Trust
Agreement to  Noteholders  and  Certificateholders  and the  termination  of the
Trust,  any remaining  Reserve  Account  Property  shall be  distributed  to the
Seller.

                  (d The Seller shall be permitted to sell, transfer,  convey or
assign in any manner  its  rights in the  Reserve  Account  under  this  Section
4.7(c),  together with its rights to receive amounts under Section  4.5(c)(x) of
this Agreement and Sections 5.4(b)(xii) and 8.2(c)(x) of the Indenture, provided
that each of the following:

                           (i   the Rating Agency Condition is satisfied with
         respect such action;

                           (ii such action shall not, as evidenced by an Opinion
         of  Counsel,  cause the Issuer to be  characterized  for federal or any
         then Applicable Tax State income tax purposes as an association taxable
         as a corporation; and

                           (iii the transferee or assignee  agrees in writing to
         take  positions  for federal and any  Applicable  Tax State  income tax
         purposes  consistent  with the tax  positions  taken  previously by the
         Seller.


<PAGE>


                  SECTION  IV.8 Net  Deposits.  For so long as (i)  Ford  Credit
shall be the Servicer,  (ii) the Servicer shall be entitled  pursuant to Section
4.2 to remit collections on a monthly basis rather than within two Business Days
of receipt,  and (iii) the Servicer shall be entitled pursuant to Section 4.1(e)
to retain  Payaheads  rather than  deposit them in the  Payahead  Account,  Ford
Credit may make the remittances  pursuant to Sections 4.2 and 4.5 above,  net of
amounts  to  be  distributed  to  Ford  Credit   pursuant  to  Section   4.6(c).
Nonetheless,  the  Servicer  shall  account  for  all  of  the  above  described
remittances and distributions  except for the Supplemental  Servicing Fee in the
Servicer's  Certificate  as if the amounts  were  deposited  and/or  transferred
separately.

                  SECTION IV.9 Statements to Noteholders and Certificateholders.
On each  Distribution  Date, the Servicer shall provide to the Indenture Trustee
(with  copies  to the  Rating  Agencies  and each  Note  Paying  Agent)  for the
Indenture  Trustee to forward to each Noteholder of record as of the most recent
Record Date and to the Owner Trustee (with copies to the Rating  Agencies and to
each  Certificate  Paying  Agent)  for the  Owner  Trustee  to  forward  to each
Certificateholder  of record as of the most recent Record Date a statement based
on information in the Servicer's  Certificate furnished pursuant to Section 3.9,
setting forth for the Collection  Period relating to such  Distribution Date the
following  information  as to the  Notes  and  the  Certificates  to the  extent
applicable:

                           (i   the amount of such distribution allocable to
            principal allocable to the Notes and to the Certificate Balance;

                           (ii)  the amount of such distribution allocable to
            interest allocable to the Notes and the Certificates;

                           (iii)  the amount of such distribution allocable to
            draws from the Reserve Account, if any;

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



<PAGE>


                           (v)  the Specified Overcollateralization Amount and
         the Specified Credit Enhancement Amount as of such Distribution Date;

                           (vi)  the  amount  of the  Servicing  Fee paid to the
         Servicer with respect to the related  Collection  Period and the amount
         of any unpaid Servicing Fees and the change in such amount from that of
         the prior Distribution Date;

                           (vii)  the  amounts  of  the  Noteholders'   Interest
         Carryover  Shortfall  and the  Certificateholders'  Interest  Carryover
         Shortfall,  if any,  on such  Distribution  Date and the change in such
         amounts from the preceding Distribution Date;

                           (viii) the aggregate  outstanding principal amount of
         each Class of Notes,  the Note Pool Factor for each Class of Notes, the
         Certificate  Balance of each Class of Certificates  and the Certificate
         Pool  Factor for each  Class of  Certificates  as of such  Distribution
         Date;

                           (ix) the  amount  of any  previously  due and  unpaid
         payment of principal  of the Notes or of the  Certificate  Balance,  as
         applicable,  and the  change  in such  amount  from  that of the  prior
         Distribution Date;

                           (x)  the  balance  of the  Reserve  Account  on  such
         Distribution  Date, after giving effect to  distributions  made on such
         Distribution  Date and the change in such  balance  from the  preceding
         Distribution Date;

                           (xi)  the amount of the aggregate Realized Losses, if
         any, with respect to the related Collection Period;

                           (xii) the aggregate  Purchase  Amount of  Receivables
         repurchased  by the Seller or purchased by the  Servicer,  if any, with
         respect to the related Collection Period; and


<PAGE>


                           (xiii)  the  amount  of  Advances,  if  any,  on such
         Distribution Date (stating  separately the amount of Actuarial Advances
         and Simple Interest Advances).

                  Each  amount  set  forth on the  Distribution  Date  statement
pursuant to clauses (i), (ii),  (vi), (vii) and (ix) above shall be expressed as
a dollar amount per $1,000 of original principal amount or original  Certificate
Balance of a Note or a Certificate, as applicable.

                                    ARTICLE V

                             [Intentionally Omitted]


                                   ARTICLE VI

                                   THE SELLER

                  SECTION VI.1  Representations  and  Warranties of Seller.  The
Seller makes the following representations and warranties on which the Issuer is
deemed to have relied in acquiring the Trust Property.  The  representations and
warranties  speak as of the execution  and delivery of this  Agreement and shall
survive  the  conveyance  of the Trust  Property  to the  Issuer  and the pledge
thereof by the Issuer to the Indenture Trustee pursuant to the Indenture:

                  (a) Organization and Good Standing. The Seller shall have been
duly  organized and shall be validly  existing as a limited  partnership in good
standing  under the laws of the State of Delaware,  with power and  authority to
own its  properties  and to conduct  its  business as such  properties  shall be
currently  owned  and  such  business  is  presently  conducted,  and had at all
relevant times, and shall have, power,  authority and legal right to acquire and
own the Receivables.

                  (b) Due  Qualification.  The Seller shall be duly qualified to
do business as a foreign  limited  partnership in good standing,  and shall have
obtained all necessary  licenses and approvals in all jurisdictions in which the
ownership or lease of property or the conduct of its business shall require such
qualifications.


<PAGE>


                  (c) Power and  Authority.  The Seller shall have the power and
authority to execute and deliver this Agreement and the other Basic Documents to
which it is a party and to carry out their  terms.  The  Seller  shall have full
power and  authority  to convey and  assign  the  property  to be  conveyed  and
assigned  to and  deposited  with  the  Issuer  and  has  duly  authorized  such
conveyance  and  assignment  to the  Issuer  by all  necessary  action;  and the
execution,  delivery,  and  performance  of this  Agreement  and the other Basic
Documents to which it is a party shall have been duly  authorized,  executed and
delivered by the Seller by all necessary action.

                  (d) Valid Conveyance; Binding Obligation. This Agreement shall
evidence a valid transfer,  assignment and conveyance of the Receivables and the
other Trust Property conveyed by the Seller to the Issuer hereunder, enforceable
against creditors of and purchasers from the Seller;  and this Agreement and the
other Basic Documents to which the Seller is a party  constitute  legal,  valid,
and  binding  obligations  of the  Seller,  enforceable  against  the  Seller in
accordance  with their  terms,  subject,  as to  enforceability,  to  applicable
bankruptcy,   insolvency,   reorganization,    conservatorship,    receivership,
liquidation and other similar laws and to general equitable principles.


<PAGE>


                  (e)  No  Violation.   The  consummation  of  the  transactions
contemplated by this Agreement and the other Basic Documents to which the Seller
is a party and the fulfillment of the terms hereof and thereof will not conflict
with, result in any breach of any of the terms and provisions of, nor constitute
(with  or  without  notice  or  lapse  of time  or  both) a  default  under  the
Certificate  of  Limited  Partnership  or  Limited  Partnership  Agreement,  any
indenture,  mortgage, deed of trust, loan agreement,  guarantee, lease financing
agreement or similar  agreement or  instrument to which the Seller is a party or
by which the Seller is bound;  nor result in the creation or  imposition  of any
lien, charge or encumbrance upon any of its properties  pursuant to the terms of
any such indenture,  mortgage, deed of trust, loan agreement,  guarantee,  lease
financing agreement or similar agreement or instrument;  nor violate any law or,
to the best of the Seller's knowledge, any order, rule, or regulation applicable
to the Seller of any federal or State regulatory body, administrative agency, or
other governmental  instrumentality  having  jurisdiction over the Seller or its
properties.

                  (f) No Proceedings. There are no proceedings or investigations
pending,  or, to the  Seller's  best  knowledge,  threatened,  before any court,
regulatory body,  administrative  agency, or other governmental  instrumentality
having  jurisdiction  over the  Seller  or its  properties:  (i)  asserting  the
invalidity of this Agreement,  the Indenture,  any of the other Basic Documents,
the Notes or the Certificates, (ii) seeking to prevent the issuance of the Notes
or the Certificates or the consummation of any of the transactions  contemplated
by this  Agreement,  the  Indenture or any of the other Basic  Documents,  (iii)
seeking any  determination  or ruling that might materially and adversely affect
the  performance  by the Seller of its  obligations  under,  or the  validity or
enforceability  of,  this  Agreement,  the  Indenture,  any of the  other  Basic
Documents,  the Notes or the  Certificates,  or (iv)  relating to the Seller and
which might adversely affect the federal or Applicable Tax State income, excise,
franchise or similar tax attributes of the Notes or the Certificates.

                  SECTION  VI.2  Liability  of Seller;  Indemnities.  The Seller
shall be liable in  accordance  herewith  only to the extent of the  obligations
specifically undertaken by the Seller under this Agreement, and hereby agrees to
the following:

                  (a) The Seller shall indemnify,  defend, and hold harmless the
Issuer,  the Owner Trustee and the Indenture  Trustee from and against any taxes
that may at any time be asserted against any such Person with respect to, and as
of the date of, the conveyance of the  Receivables to the Issuer or the issuance
and original sale of the Notes and the Certificates,  including any sales, gross
receipts, general corporation, tangible personal property, privilege, or license
taxes (but, in the case of the Issuer,  not  including  any taxes  asserted with
respect to ownership of the Receivables or federal or other Applicable Tax State
income taxes arising out of the transactions  contemplated by this Agreement and
the other Basic Documents) and costs and expenses in defending against the same.


<PAGE>


                  (b) The Seller shall indemnify,  defend, and hold harmless the
Issuer,  the Owner  Trustee,  the Indenture  Trustee,  the  Noteholders  and the
Certificateholders  from and against any loss,  liability or expense incurred by
reason of (i) the Seller's willful misfeasance,  bad faith, or negligence (other
than errors in judgment) in the  performance of its duties under this Agreement,
or by reason of reckless  disregard  of its  obligations  and duties  under this
Agreement and (ii) the Seller's violation of federal or State securities laws in
connection with the registration or the sale of the Notes or the Certificates.

                  (c) The Seller shall  indemnify,  defend and hold harmless the
Owner  Trustee  and  the  Indenture  Trustee  and  their  respective   officers,
directors,  employees and agents from and against all costs,  expenses,  losses,
claims,  damages and  liabilities  arising out of or incurred in connection with
the acceptance or performance of the trusts and duties  contained  herein and in
the Trust Agreement,  in the case of the Owner Trustee, and in the Indenture, in
the case of the Indenture Trustee, except to the extent that such cost, expense,
loss, claim, damage or liability: (i) in the case of the Owner Trustee, shall be
due to the willful  misfeasance,  bad faith or negligence  (except for errors in
judgment) of the Owner Trustee or, in the case of the Indenture  Trustee,  shall
be due to the willful misfeasance, bad faith or negligence (except for errors in
judgment) of the  Indenture  Trustee;  or (ii) in the case of the Owner  Trustee
shall arise from the breach by the Owner  Trustee of any of its  representations
or  warranties  set forth in Section 7.3 of the Trust  Agreement or (iii) in the
case of the  Indenture  Trustee  shall  arise from the  breach by the  Indenture
Trustee of any of its representations and warranties set forth in the Indenture.

                  (d) The Seller  shall pay any and all taxes levied or assessed
upon all or any part of the Owner Trust Estate.


<PAGE>


                  (e)  Indemnification  under this Section 6.2 shall survive the
resignation  or removal of the Owner  Trustee or the  Indenture  Trustee and the
termination of this Agreement and shall include, without limitation,  reasonable
fees and  expenses of counsel and  expenses of  litigation.  If the Seller shall
have made any indemnity  payments pursuant to this Section 6.2 and the Person to
or on behalf of whom such payments are made thereafter shall collect any of such
amounts  from  others,  such Person  shall  promptly  repay such  amounts to the
Seller, without interest.

                  SECTION VI.3 Merger or Consolidation  of, or Assumption of the
Obligations  of,  Seller.  Any Person (i) into which the Seller may be merged or
consolidated,  (ii) resulting from any merger,  conversion,  or consolidation to
which the Seller  shall be a party,  (iii)  succeeding  to the  business  of the
Seller,  or (iv) more than 50% of the voting stock of which is owned directly or
indirectly by Ford Motor  Company,  which Person in any of the  foregoing  cases
executes an agreement of assumption  to perform  every  obligation of the Seller
under this  Agreement,  will be the successor to the Seller under this Agreement
without the  execution  or filing of any document or any further act on the part
of any of the parties to this Agreement;  provided, however, that (x) the Seller
shall have delivered to the Owner Trustee and the Indenture Trustee an Officer's
Certificate and an Opinion of Counsel each stating that such merger, conversion,
consolidation  or succession and such  agreement of assumption  comply with this
Section 6.3 and that all  conditions  precedent,  if any,  provided  for in this
Agreement  relating  to such  transaction  have been  complied  with and (y) the
Seller shall have  delivered to the Owner Trustee and the  Indenture  Trustee an
Opinion of Counsel either (A) stating that, in the opinion of such counsel,  all
financing  statements and  continuation  statements and amendments  thereto have
been  executed  and filed that are  necessary  fully to preserve and protect the
interest  of  the  Issuer  and  the  Indenture  Trustee,  respectively,  in  the
Receivables  and the other  Trust  Property,  and  reciting  the details of such
filings,  or (B) stating that,  in the opinion of such  counsel,  no such action
shall be  necessary  to preserve  and protect  such  interest.  The Seller shall
provide notice of any merger, conversion,  consolidation, or succession pursuant
to this Section 6.3 to the Rating Agencies.  Notwithstanding  anything herein to
the  contrary,  the  execution  of the  foregoing  agreement of  assumption  and
compliance   with  clauses  (x)  and  (y)  above  shall  be  conditions  to  the
consummation  of the  transactions  referred  to in clauses  (i),  (ii) or (iii)
above.


<PAGE>


                  SECTION VI.4 Limitation on Liability of Seller and Others. The
Seller and any officer or employee or agent of the Seller may rely in good faith
on the advice of counsel or on any  document of any kind,  prima facie  properly
executed and submitted by any Person  respecting any matters arising  hereunder.
The Seller shall not be under any obligation to appear in, prosecute,  or defend
any legal  action that shall not be  incidental  to its  obligations  under this
Agreement, and that in its opinion may involve it in any expense or liability.

                  SECTION VI.5 Seller May Own Notes or Certificates. The Seller,
and any Affiliate of the Seller,  may in its  individual  or any other  capacity
become the owner or pledgee of Notes or Certificates  with the same rights as it
would  have if it  were  not the  Seller  or an  Affiliate  thereof,  except  as
otherwise  expressly provided herein or in the other Basic Documents.  Except as
set forth  herein or in the other Basic  Documents,  Notes and  Certificates  so
owned by or pledged to the Seller or any such Affiliate  shall have an equal and
proportionate benefit under the provisions of this Agreement and the other Basic
Documents,  without  preference,  priority,  or  distinction as among all of the
Notes and Certificates.

                                   ARTICLE VII

                                  THE SERVICER

                  SECTION VII.1 Representations of Servicer.  The Servicer makes
the  following  representations  on which the Issuer is deemed to have relied in
acquiring the Trust Property.  The representations speak as of the execution and
delivery  of this  Agreement  and  shall  survive  the  conveyance  of the Trust
Property  to the  Issuer and the pledge  thereof by the Issuer  pursuant  to the
Indenture:


<PAGE>


                  (a)  Organization  and Good Standing.  The Servicer shall have
been duly  organized  and shall be validly  existing  as a  corporation  in good
standing  under  the laws of the  State of its  incorporation,  with  power  and
authority to own its properties  and to conduct its business as such  properties
shall be currently  owned and such business is presently  conducted,  and had at
all  relevant  times,  and shall  have,  power,  authority,  and legal  right to
acquire,  own, sell and service the Receivables and to hold the Receivable Files
as custodian on behalf of the Issuer and the Indenture Trustee.

                  (b) Due Qualification. The Servicer shall be duly qualified to
do business as a foreign  corporation in good standing,  and shall have obtained
all necessary licenses and approvals in all jurisdictions in which the ownership
or lease of property or the conduct of its business  (including the servicing of
the   Receivables   as  required  by  this   Agreement)   shall   require   such
qualifications.

                  (c) Power and Authority. The Servicer shall have the power and
authority to execute and deliver this Agreement and the other Basic Documents to
which it is a party and to carry out their terms,  and the  execution,  delivery
and performance of this Agreement and the other Basic Documents to which it is a
party shall have been duly authorized, executed and delivered by the Servicer by
all necessary corporate action.

                  (d) Binding  Obligation.  This  Agreement  and the other Basic
Documents to which the Servicer is a party constitute legal,  valid, and binding
obligations of the Servicer, enforceable against the Servicer in accordance with
their  terms,   subject,  as  to  enforceability,   to  applicable   bankruptcy,
insolvency, reorganization, conservatorship, receivership, liquidation and other
similar laws and to general equitable principles.


<PAGE>


                  (e)  No  Violation.   The  consummation  of  the  transactions
contemplated  by this  Agreement  and the  other  Basic  Documents  to which the
Servicer is a party and the  fulfillment  of the terms hereof and thereof  shall
not conflict  with,  result in any breach of any of the terms and provisions of,
nor constitute (with or without notice or lapse of time or both) a default under
(in each case  material to the Servicer  and its  subsidiaries  considered  as a
whole),  the  articles  of  incorporation  or  by-laws of the  Servicer,  or any
indenture,  mortgage, deed of trust, loan agreement,  guarantee, lease financing
agreement or similar agreement or instrument to which the Servicer is a party or
by which it shall be bound,  nor result in the  creation  or  imposition  of any
lien,  charge or  encumbrance  (in each case  material to the  Servicer  and its
subsidiaries  considered as a whole) upon any of its properties  pursuant to the
terms of any such indenture, mortgage, deed of trust, loan agreement, guarantee,
lease financing  agreement or similar  agreement or instrument  (other than this
Agreement); nor violate any law or, to the best of the Servicer's knowledge, any
order,  rule,  or  regulation  applicable  to the  Servicer  of any court or any
federal or State regulatory body,  administrative  agency, or other governmental
instrumentality having jurisdiction over the Servicer or its properties.

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

                  SECTION VII.2  Indemnities of Servicer.  The Servicer shall be
liable in accordance herewith only to the extent of the obligations specifically
undertaken  by the  Servicer  under this  Agreement,  and  hereby  agrees to the
following:

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


<PAGE>


                  (b) The Servicer shall indemnify, defend and hold harmless the
Issuer,  the Owner Trustee,  the Delaware Trustee and the Indenture Trustee from
and against  any taxes that may at any time be asserted  against any such Person
with  respect  to the  transactions  contemplated  herein or in the other  Basic
Documents,  if any, including,  without  limitation,  any sales, gross receipts,
general  corporation,  tangible personal property,  privilege,  or license taxes
(but, in the case of the Issuer,  not including any taxes  asserted with respect
to, and as of the date of, the  conveyance of the  Receivables  to the Issuer or
the issuance and original  sale of the Notes and the  Certificates,  or asserted
with respect to ownership of the Receivables, or federal or other Applicable Tax
State  income  taxes  arising  out  of the  transactions  contemplated  by  this
Agreement  and the other Basic  Documents)  and costs and  expenses in defending
against the same.

                  (c) The Servicer shall indemnify, defend and hold harmless the
Issuer,  the Owner Trustee,  the Delaware Trustee,  the Indenture  Trustee,  the
Noteholders,  the Certificateholders and the Seller from and against any and all
costs,  expenses,  losses,  claims,  damages, and liabilities to the extent that
such cost,  expense,  loss,  claim,  damage,  or liability  arose out of, or was
imposed upon any such Person through, the negligence,  willful  misfeasance,  or
bad faith (other than errors in judgment) of the Servicer in the  performance of
its duties  under this  Agreement  or any other Basic  Document to which it is a
party,  or by reason of reckless  disregard of its  obligations and duties under
this Agreement or any other Basic Document to which it is a party.


<PAGE>


                  (d) The Servicer shall  indemnify,  defend,  and hold harmless
the  Owner  Trustee,   the  Delaware  Trustee  and  the  Indenture  Trustee,  as
applicable,  from and against all costs, expenses,  losses, claims, damages, and
liabilities  arising out of or incurred in  connection  with the  acceptance  or
performance  of the trusts and duties  contained  herein and in the other  Basic
Documents,  if any, except to the extent that such cost,  expense,  loss, claim,
damage, or liability: (i) shall be due to the willful misfeasance, bad faith, or
negligence  (except for errors in judgment) of the Owner  Trustee,  the Delaware
Trustee or the Indenture Trustee,  as applicable;  (ii) in the case of the Owner
Trustee,   shall  arise  from  the  Owner   Trustee's   breach  of  any  of  its
representations  or warranties  set forth in Section 7.3 of the Trust  Agreement
or, in the case of the Indenture Trustee, from the Indenture Trustee's breach of
any of its representations or warranties set forth in the Indenture; or (iii) in
the  case  of the  Indenture  Trustee,  shall  arise  out of or be  incurred  in
connection  with the  performance  by the  Indenture  Trustee of the duties of a
Successor Servicer hereunder.

                  For  purposes  of  this  Section  7.2,  in  the  event  of the
termination  of the  rights and  obligations  of Ford  Credit (or any  successor
thereto  pursuant  to Section  8.2) as Servicer  pursuant  to Section  8.1, or a
resignation by such Servicer pursuant to this Agreement,  such Servicer shall be
deemed  to  continue  to be the  Servicer  pending  appointment  of a  Successor
Servicer (other than the Indenture Trustee) pursuant to Section 8.2.

                  (e) Indemnification  under this Section 7.2 by Ford Credit (or
any successor thereto pursuant to Section 8.2) as Servicer,  with respect to the
period such  Person was (or was deemed to be) the  Servicer,  shall  survive the
termination  of such  Person as  Servicer  or a  resignation  by such  Person as
Servicer as well as the  termination  of this  Agreement or the  resignation  or
removal of the Owner Trustee,  the Delaware Trustee or the Indenture Trustee and
shall  include   reasonable  fees  and  expenses  of  counsel  and  expenses  of
litigation.  If the Servicer shall have made any indemnity  payments pursuant to
this  Section 7.2 and the Person to or on behalf of whom such  payments are made
thereafter  shall  collect any of such amounts  from  others,  such Person shall
promptly repay such amounts to the Servicer, without interest.


<PAGE>


                  SECTION VII.3 Merger or Consolidation of, or Assumption of the
Obligations of,  Servicer.  Any Person (i) into which the Servicer may be merged
or consolidated, (ii) resulting from any merger, conversion, or consolidation to
which the Servicer  shall be a party,  (iii)  succeeding  to the business of the
Servicer, or (iv) so long as Ford Credit acts as Servicer,  any corporation more
than 50% of the voting stock of which is owned  directly or  indirectly  by Ford
Motor Company,  which Person in any of the foregoing cases executes an agreement
of assumption to perform every  obligation of the Servicer under this Agreement,
will be the successor to the Servicer under this Agreement without the execution
or filing of any paper or any  further  act on the part of any of the parties to
this Agreement; provided, however, that (x) the Servicer shall have delivered to
the Owner  Trustee and the  Indenture  Trustee an Officer's  Certificate  and an
Opinion of Counsel each stating that such merger, conversion,  consolidation, or
succession  and such  agreement of  assumption  comply with this Section 7.3 and
that all conditions  precedent  provided for in this Agreement  relating to such
transaction have been complied with and (y) the Servicer shall have delivered to
the Owner  Trustee and the  Indenture  Trustee an Opinion of Counsel  either (A)
stating  that,  in the opinion of such counsel,  all  financing  statements  and
continuation statements and amendments thereto have been executed and filed that
are  necessary  fully to preserve and protect the interest of the Issuer and the
Indenture Trustee, respectively, in the Receivables, and reciting the details of
such  filings,  or (B) stating  that,  in the opinion of such  counsel,  no such
action shall be necessary to preserve and protect such  interests.  The Servicer
shall  provide  notice of any merger,  conversion,  consolidation  or succession
pursuant to this Section 7.3 to the Rating  Agencies.  Notwithstanding  anything
herein to the contrary,  the execution of the foregoing  agreement or assumption
and  compliance  with  clauses  (x) and (y)  above  shall be  conditions  to the
consummation  of the  transactions  referred to in clauses (i),  (ii),  or (iii)
above.


<PAGE>


                  SECTION VII.4  Limitation on Liability of Servicer and Others.
(a) Neither the  Servicer  nor any of the  directors or officers or employees or
agents  of the  Servicer  shall  be  under  any  liability  to the  Issuer,  the
Noteholders or the Certificateholders,  except as provided under this Agreement,
for any action taken or for refraining from the taking of any action pursuant to
this Agreement or for errors in judgment; provided, however, that this provision
shall not protect the  Servicer or any such Person  against any  liability  that
would otherwise be imposed by reason of willful  misfeasance or bad faith in the
performance  of duties or by reason of reckless  disregard  of  obligations  and
duties under this  Agreement,  or by reason of negligence in the  performance of
its duties under this  Agreement  (except for errors in judgment).  The Servicer
and any director,  officer or employee or agent of the Servicer may rely in good
faith on any Opinion of Counsel or on any Officer's Certificate of the Seller or
certificate  of  auditors  believed to be genuine and to have been signed by the
proper party in respect of any matters arising under this Agreement.

                  (b) Except as provided in this  Agreement,  the Servicer shall
not be under any obligation to appear in, prosecute,  or defend any legal action
that  shall not be  incidental  to its  duties to  service  the  Receivables  in
accordance  with this  Agreement,  and that in its opinion may involve it in any
expense or  liability;  provided,  however,  that the Servicer may undertake any
reasonable  action that it may deem  necessary  or  desirable in respect of this
Agreement  and the rights and duties of the  parties to this  Agreement  and the
interests of the Noteholders  and  Certificateholders  under this Agreement.  In
such  event,  the legal  expenses  and costs of such  action  and any  liability
resulting therefrom shall be expenses, costs and liabilities of the Servicer.

                  SECTION  VII.5  Delegation  of Duties.  So long as Ford Credit
acts as  Servicer,  the  Servicer  may at any time  without  notice  or  consent
delegate some of or substantially  all of its duties under this Agreement to any
corporation  more than 50% of the voting  stock of which is owned,  directly  or
indirectly, by Ford Motor Company. The Servicer may at any time perform specific
duties as servicer under the Agreement through sub-contractors; provided that no
such   delegation   or   subcontracting   shall  relieve  the  Servicer  of  its
responsibilities  with  respect to such  duties as to which the  Servicer  shall
remain  primarily  responsible  with respect  thereto and the Servicer  shall be
solely responsible for the fees of any such sub-contractors.


<PAGE>


                  SECTION  VII.6 Ford Credit Not to Resign as Servicer.  Subject
to the  provisions  of  Section  7.3,  Ford  Credit  shall not  resign  from the
obligations  and duties hereby  imposed on it as Servicer  under this  Agreement
except  upon  determination  that  the  performance  of its  duties  under  this
Agreement  shall no longer be permissible  under  applicable  law. Notice of any
such   determination   permitting  the  resignation  of  Ford  Credit  shall  be
communicated  to the Owner  Trustee and the  Indenture  Trustee at the  earliest
practicable  time  (and,  if such  communication  is not in  writing,  shall  be
confirmed   in  writing  at  the  earliest   practicable   time)  and  any  such
determination  shall be  evidenced  by an  Opinion  of  Counsel  to such  effect
delivered to the Owner Trustee and the Indenture  Trustee  concurrently  with or
promptly after such notice. No such resignation shall become effective until the
Indenture  Trustee or a  Successor  Servicer  shall  have (i) taken the  actions
required by Section 8.1(b), (ii) assumed the responsibilities and obligations of
Ford Credit in  accordance  with Section 8.2 and (iii) become the  Administrator
under the Administration Agreement pursuant to Section 9 thereof.

                  SECTION  VII.7  Servicer  May Own Notes or  Certificates.  The
Servicer, and any Affiliate of the Servicer, may, in its individual or any other
capacity,  become the owner or pledgee  of Notes or  Certificates  with the same
rights as it would have if it were not the  Servicer  or an  Affiliate  thereof,
except as otherwise  expressly  provided herein or in the other Basic Documents.
Except  as  set  forth  herein  or in  the  other  Basic  Documents,  Notes  and
Certificates so owned by or pledged to the Servicer or such Affiliate shall have
an equal and  proportionate  benefit  under the  provisions  of this  Agreement,
without  preference,  priority  or  distinction  as among  all of the  Notes and
Certificates.

                                  ARTICLE VIII

                              SERVICING TERMINATION

                  SECTION VIII.1  Events of Servicing Termination.  (a)  If any
one of the following events ("Events of Servicing Termination") occur and be
continuing:

                  (i) Any  failure by the  Servicer  or the Seller to deliver to
         the Owner  Trustee or the  Indenture  Trustee  any  proceeds or payment
         required  to be so  delivered  under  the  terms of the  Notes  and the
         Certificates  and this Agreement  that shall continue  unremedied for a
         period of three (3) Business Days after written  notice of such failure
         is received by the Servicer or the Seller, as the case may be, from the
         Owner  Trustee  or the  Indenture  Trustee or after  discovery  of such
         failure by an officer of the  Servicer or the  Seller,  as the case may
         be; or


<PAGE>


                  (ii) Failure on the part of the Servicer or the Seller duly to
         observe or to perform in any  material  respect any other  covenants or
         agreements of the Servicer or the Seller, as the case may be, set forth
         in the Notes,  the  Certificates  or in this  Agreement,  which failure
         shall (a) materially and adversely  affect the rights of Noteholders or
         Certificateholders  and (b) continue  unremedied for a period of ninety
         (90) days  after  the date on which  written  notice  of such  failure,
         requiring  the same to be  remedied,  shall  have been given (1) to the
         Servicer or the Seller, as the case may be, by the Owner Trustee or the
         Indenture Trustee, or (2) to the Owner Trustee,  the Indenture Trustee,
         the Seller and the Servicer by the Noteholders of Notes  evidencing not
         less than 25% of the principal amount of the Controlling Note Class or,
         if no Notes are  outstanding,  by  Certificateholders  of  Certificates
         evidencing  not  less  than  25%  of  the  Certificate  Balance  of the
         Controlling Certificate Class; or

                  (iii)  The  entry of a decree or order by a court or agency or
         supervisory  authority  having  jurisdiction  in the  premises  for the
         appointment of a conservator,  receiver, or liquidator for the Servicer
         or the Seller in any insolvency,  readjustment of debt,  marshalling of
         assets and liabilities,  or similar proceedings,  or for the winding up
         or liquidation of its respective  affairs,  and the  continuance of any
         such decree or order  unstayed and in effect for a period of sixty (60)
         consecutive days; or

                  (iv)  The  consent  by  the  Servicer  or  the  Seller  to the
         appointment   of  a  conservator  or  receiver  or  liquidator  in  any
         insolvency,   readjustment   of  debt,   marshalling   of  assets   and
         liabilities,  or similar  proceedings of or relating to the Servicer of
         or relating to substantially all of its property; or the Servicer shall
         admit in  writing  its  inability  to pay its debts  generally  as they
         become  due,  file a  petition  to  take  advantage  of any  applicable
         insolvency  or  reorganization  statute,  make  an  assignment  for the
         benefit  of  its  creditors,   or  voluntary  suspend  payment  of  its
         obligations or become insolvent;


<PAGE>


then the Indenture Trustee shall promptly notify each Rating Agency, and in each
and every case, so long as an Event of Servicing Termination shall not have been
remedied,  either the Indenture  Trustee or the Noteholders of Notes  evidencing
not less than a majority of the principal  amount of the Controlling  Note Class
(or, if no Notes are outstanding,  the Owner Trustee or Certificates  evidencing
not  less  than  a  majority  of the  Certificate  Balance  of  the  Controlling
Certificate  Class), by notice then given in writing to the Servicer (and to the
Indenture  Trustee and the Owner Trustee if given by the  Noteholders and to the
Owner  Trustee  if given by the  Certificateholders)  (with a copy to the Rating
Agencies) may terminate all of the rights and  obligations of the Servicer under
this Agreement.  On or after the receipt by the Servicer of such written notice,
all  authority  and power of the  Servicer  under this  Agreement,  whether with
respect to the Notes, the Certificates or the Trust Property or otherwise, shall
pass to and be vested in the Indenture Trustee or such Successor Servicer as may
be appointed under Section 8.2; and, without  limitation,  the Indenture Trustee
and the Owner  Trustee  are hereby  authorized  and  empowered  to  execute  and
deliver,  on  behalf  of  the  predecessor   Servicer,  as  attorney-in-fact  or
otherwise, any and all documents and other instruments,  and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
notice of  termination,  whether to complete the transfer and endorsement of the
Receivables and related documents, or otherwise.

                  (b) Upon termination of the Servicer under Section 8.1(a), the
predecessor  Servicer  shall  cooperate  with the Indenture  Trustee,  the Owner
Trustee  and  such  Successor  Servicer  in  effecting  the  termination  of the
responsibilities  and rights of the  predecessor  Servicer under this Agreement,
including the transfer to the Indenture  Trustee or such Successor  Servicer for
administration  of all  cash  amounts  that  shall  at the  time  be held by the
predecessor  Servicer for deposit,  or shall thereafter be received with respect
to a  Receivable  and the  delivery  of the  Receivable  Files  and the  related
accounts  and records  maintained  by the  Servicer.  All  reasonable  costs and
expenses  (including  attorneys' fees) incurred in connection with  transferring
the  Receivable  Files to the Successor  Servicer and amending this Agreement to
reflect such  succession as Servicer  pursuant to this Section 8.1 shall be paid
by the predecessor  Servicer upon  presentation of reasonable  documentation  of
such costs and expenses.


<PAGE>


         SECTION VIII.2 Appointment of Successor Servicer.

(a) Upon the Servicer's receipt of notice of termination pursuant to Section 8.1
or the Servicer's  resignation in accordance  with the terms of this  Agreement,
the  predecessor  Servicer  shall  continue to perform its functions as Servicer
under this Agreement, in the case of termination,  only until the date specified
in such  termination  notice  or,  if no such date is  specified  in a notice of
termination, until receipt of such notice and, in the case of resignation, until
the later of (x) the date 45 days from the delivery to the Indenture Trustee and
the Owner Trustee of written notice of such resignation (or written confirmation
of such notice) in accordance  with the terms of this Agreement and (y) the date
upon which the predecessor  Servicer shall become unable to act as Servicer,  as
specified in the notice of resignation and accompanying  Opinion of Counsel.  In
the event of the Servicer's  resignation or  termination  hereunder,  the Issuer
shall appoint a Successor Servicer,  and the Successor Servicer shall accept its
appointment by a written  assumption in form acceptable to the Owner Trustee and
the Indenture  Trustee (with a copy to each Rating Agency).  In the event that a
Successor  Servicer  has not been  appointed  at the time  when the  predecessor
Servicer has ceased to act as Servicer in accordance  with this Section 8.2, the
Indenture  Trustee without further action shall  automatically  be appointed the
Successor  Servicer.  Notwithstanding  the above, the Indenture  Trustee,  if it
shall be  legally  unable  so to act,  shall  appoint,  or  petition  a court of
competent  jurisdiction to appoint,  any established  institution,  having a net
worth of not less than $100,000,000 and whose regular business shall include the
servicing of automotive receivables, as the successor to the Servicer under this
Agreement.

                  (b) Upon  appointment,  the  Successor  Servicer  shall be the
successor  in all respects to the  predecessor  Servicer and shall be subject to
all the  responsibilities,  duties, and liabilities  arising thereafter relating
thereto placed on the predecessor  Servicer, by the terms and provisions of this
Agreement.


<PAGE>


                  (c) In connection with such appointment, the Indenture Trustee
may make such  arrangements for the compensation of such Successor  Servicer out
of  payments on  Receivables  as it and such  Successor  Servicer  shall  agree;
provided,  however,  that  no  such  compensation  shall  be in  excess  of that
permitted the predecessor  Servicer under this Agreement.  The Indenture Trustee
and such  Successor  Servicer  shall  take  such  action,  consistent  with this
Agreement, as shall be necessary to effectuate any such succession.

                  SECTION VIII.3  Repayment of Advances.  If the identity of the
Servicer shall change, the predecessor  Servicer shall be entitled to receive to
the extent of available funds reimbursement for Outstanding Advances pursuant to
Section 4.3 and 4.4, in the manner specified in Section 4.6, with respect to all
Advances made by the predecessor Servicer.

                  SECTION    VIII.4     Notification    to    Noteholders    and
Certificateholders.  Upon any  termination of, or appointment of a successor to,
the Servicer  pursuant to this Article VIII,  the  Indenture  Trustee shall give
prompt written notice thereof to  Noteholders,  and the Owner Trustee shall give
prompt  written  notice  thereof  to   Certificateholders  at  their  respective
addresses of record and to each Rating Agency.

                  SECTION VIII.5 Waiver of Past Events of Servicing Termination.
The  Noteholders  of Notes  evidencing not less than a majority of the principal
amount of the Controlling Note Class (or, if no Notes are outstanding, the Owner
Trustee or  Certificates  evidencing not less than a majority of the Certificate
Balance of the Controlling  Certificate Class) may, on behalf of all Noteholders
and  Certificateholders,  waive any Event of Servicing Termination hereunder and
its  consequences,  except  an  event  resulting  from the  failure  to make any
required  deposits  to or  payments  from  any of  the  Trust  Accounts,  either
Certificate Distribution Account or the Payahead Account in accordance with this
Agreement.  Upon any such waiver of a past Event of Servicing Termination,  such
Event of Servicing Termination shall cease to exist, and shall be deemed to have
been remedied for every purpose of this  Agreement.  No such waiver shall extend
to any  subsequent or other event or impair any right  consequent  thereon.  The
Issuer shall provide written notice of any such waiver to the Rating Agencies.
<PAGE>

                                   ARTICLE IX

                                   TERMINATION

                  SECTION IX.1 Optional Purchase of All Receivables. On the last
day of any Collection  Period as of which the Pool Factor shall be less than the
Optional Purchase Percentage, the Servicer shall have the option to purchase the
corpus of the Trust.  To  exercise  such  option,  the  Servicer  shall  deposit
pursuant  to  Section  4.5 in the  Collection  Account  an  amount  equal to the
aggregate  Purchase Amount for the Receivables,  plus the appraised value of any
other  property  held by the Trust,  such value to be determined by an appraiser
mutually  agreed  upon by the  Servicer,  the Owner  Trustee  and the  Indenture
Trustee, and shall succeed to all interests in and to the Trust. Notwithstanding
the  foregoing,  the Servicer  shall not be  permitted  to exercise  such option
unless the amount to be  deposited  in the  Collection  Account  pursuant to the
preceding  sentence  is  greater  than or  equal  to the sum of the  outstanding
principal  amount of the Notes and the  Aggregate  Certificate  Balance  and all
accrued but unpaid interest (including any overdue interest) thereon. The amount
deposited in the Collection  Account  pursuant to this Section 9.1 shall be used
on the  next  Distribution  Date to make  payments  in full to  Noteholders  and
Certificateholders in the manner set forth in Article IV.

                  SECTION 9.2.  Succession  Upon  Satisfaction  and Discharge of
Indenture.  Following  the  satisfaction  and discharge of the Indenture and the
payment in full of the  principal  of and  interest on the Notes,  to the extent
permitted by applicable  law, the  Indenture  Trustee will continue to carry out
its  obligations  hereunder as agent for the Owner  Trustee,  including  without
limitation  making  distributions  from the Payahead  Account and the Collection
Account in accordance with Section 4.6 and making  withdrawals  from the Reserve
Account in accordance with Section 4.5(b) and Section 4.7.
<PAGE>

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS


                  SECTION X.1  Amendment.  (a) This  Agreement may be amended by
the  Seller,  the  Servicer  and the Issuer,  with the consent of the  Indenture
Trustee  and the Owner  Trustee to the extent  that their  respective  rights or
obligations  may be affected  thereby  (which  consent  may not be  unreasonably
withheld),   but  without  the  consent  of  any  of  the   Noteholders  or  the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions in this Agreement, or to add any provisions to or change or eliminate
any provisions or to modify the rights of the Noteholders or Certificateholders;
provided,  however,  that such action  shall not, as  evidenced by an Opinion of
Counsel delivered to the Owner Trustee and the Indenture Trustee, materially and
adversely  affect the  interests of any  Noteholder  or  Certificateholder;  and
provided  further  that such  action  shall not, as  evidenced  by an Opinion of
Counsel, cause the Issuer to be characterized for federal or any then Applicable
Tax State income tax purposes as an association taxable as a corporation.

                  (b) This  Agreement  may also be amended  from time to time by
the  Seller,  the  Servicer  and the Issuer,  with the consent of the  Indenture
Trustee  and the Owner  Trustee to the extent  that their  respective  rights or
obligations  may be affected  thereby  (which  consent  may not be  unreasonably
withheld) and with the consent of (i) the  Noteholders  of Notes  evidencing not
less than a majority of the principal amount of each Class of the Notes and (ii)
the  Certificateholders  of Certificates  evidencing not less than a majority of
the Aggregate  Certificate Balance (which consent of any Noteholder of a Note or
Certificateholder  of a  Certificate  given  pursuant  to this  Section  10.1 or
pursuant  to any other  provision  of this  Agreement  shall be  conclusive  and
binding  on such  Note or  Certificate,  as the case may be,  and on all  future
Noteholders of such Note or Certificateholders of such Certificate,  as the case
may be, and of any Note or Certificate, as applicable,  issued upon the transfer
thereof or in exchange  thereof or in lieu  thereof  whether or not  notation of
such  consent  is made upon such Note or the  Certificate),  for the  purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions  of this  Agreement,  or of modifying in any manner the rights of the
Noteholders or the Certificateholders; provided, however, that no such amendment
shall (A) increase or reduce in any manner the amount of, or accelerate or delay
the timing of, or change the allocation or priority of,  collections of payments
on Receivables or distributions that shall be required to be made on any Note or
Certificate or change any Note Interest Rate or any Certificate Rate or, without
satisfaction  of the Rating Agency  Condition,  the Specified  Reserve  Balance,
without the consent of all adversely affected Noteholders or  Certificateholders
or (B)  reduce  the  aforesaid  percentage  required  to  consent  to  any  such
amendment,   without   the  consent  of  the   Noteholders   of  all  Notes  and
Certificateholders  of all Certificates  affected thereby;  and provided further
that such action  shall not, as  evidenced  by an Opinion of Counsel,  cause the
Issuer to be  characterized  for federal or any then Applicable Tax State income
tax purposes as an association taxable as a corporation.
<PAGE>

                  (c) Prior to the  execution  of any such  amendment or consent
the Servicer will  provide,  and the Owner  Trustee  shall  distribute,  written
notification  of the  substance  of such  amendment  or consent  to each  Rating
Agency.

                  (d)  Promptly  after the  execution  of any such  amendment or
consent,  the Owner Trustee shall furnish written  notification of the substance
of such amendment or consent to each  Certificateholder,  the Indenture  Trustee
and each Rating Agency and the Indenture  Trustee will provide  notification  of
the substance of such amendment or consent to each  Noteholder.  It shall not be
necessary for the consent of Noteholders or the  Certificateholders  pursuant to
this Section 10.1 to approve the  particular  form of any proposed  amendment or
consent,  but it shall be sufficient if such consent shall approve the substance
thereof.  The manner of  obtaining  such  consents  (and any other  consents  of
Noteholders  and  Certificateholders  provided  for in  this  Agreement)  and of
evidencing  the  authorization  of the  execution  thereof  by  Noteholders  and
Certificateholders shall be subject to such reasonable requirements as the Owner
Trustee and the Indenture Trustee may prescribe,  including the establishment of
record dates pursuant to paragraph number 2 of the Note Depository Agreement.

                  (e) Prior to the execution of any amendment to this Agreement,
the Owner  Trustee and the  Indenture  Trustee  shall be entitled to receive and
rely upon an Opinion of Counsel  stating that the execution of such amendment is
authorized or permitted by this Agreement and the Opinion of Counsel referred to
in Section 10.2(i)(1). The Owner Trustee or the Indenture Trustee may, but shall
not be obligated  to,  enter into any such  amendment  which  affects such Owner
Trustee's or Indenture  Trustee's own rights,  duties or  immunities  under this
Agreement or otherwise.
<PAGE>

                  SECTION X.2  Protection  of Title to Trust  Property.  (a) The
Seller shall execute and file such financing statements and cause to be executed
and filed such continuation statements, all in such manner and in such places as
may be required by law fully to preserve,  maintain, and protect the interest of
the Issuer and the Indenture  Trustee for the benefit of the  Noteholders in the
Receivables and in the proceeds  thereof.  The Seller shall deliver (or cause to
be delivered) to the Owner Trustee and the Indenture Trustee file-stamped copies
of, or filing  receipts for, any document  filed as provided  above,  as soon as
available following such filing.

                  (b) Neither the Seller nor the Servicer shall change its name,
identity,  or corporate structure in any manner that would, could, or might make
any  financing  statement  or  continuation  statement  filed by the  Seller  in
accordance with paragraph (a) above seriously  misleading  within the meaning of
ss.  9-402(7) of the UCC,  unless it shall have given the Owner  Trustee and the
Indenture  Trustee at least five (5) days' prior written notice thereof,  with a
copy  to  the  Rating  Agencies,  and  shall  have  promptly  filed  appropriate
amendments  to  all  previously  filed  financing   statements  or  continuation
statements.

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

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

                  (e) The Servicer shall maintain its computer  systems so that,
from and after the time of conveyance under this Agreement of the Receivables to
the Issuer,  the  Servicer's  master  computer  records  (including  any back-up
archives) that refer to a Receivable  shall indicate clearly the interest of the
Issuer and the Indenture  Trustee in such Receivable and that such Receivable is
owned by the Issuer and has been pledged to the  Indenture  Trustee  pursuant to
the Indenture.  Indication of the Issuer's and the Indenture  Trustee's interest
in a Receivable shall not be deleted from or modified on the Servicer's computer
systems until,  and only until,  the Receivable  shall have been paid in full or
repurchased.

                  (f) If at any time the Seller or the Servicer shall propose to
sell,  grant a security  interest  in, or  otherwise  transfer  any  interest in
automotive   receivables  to  any  prospective   purchaser,   lender,  or  other
transferee,  the Servicer shall give to such prospective  purchaser,  lender, or
other transferee computer tapes,  records, or print-outs (including any restored
from back-up archives) that, if they shall refer in any manner whatsoever to any
Receivable, shall indicate clearly that such Receivable has been conveyed to and
is owned by the Issuer and has been pledged to the Indenture Trustee.

                  (g) The  Servicer,  upon receipt of  reasonable  prior notice,
shall  permit the Owner  Trustee,  the  Indenture  Trustee and their  respective
agents at any time during  normal  business  hours to inspect,  audit,  and make
copies of and to obtain  abstracts  from the  Servicer's  records  regarding any
Receivable.

                  (h) Upon  request,  the  Servicer  shall  furnish to the Owner
Trustee and the Indenture  Trustee,  within twenty (20) Business Days, a list of
all  Receivables  (by contract  number and name of Obligor) then held as part of
the  Trust,  together  with a  reconciliation  of such list to the  Schedule  of
Receivables  and to each of the Servicer's  Certificates  furnished  before such
request indicating removal of Receivables from the Trust.
<PAGE>

                  (i)  The Servicer shall deliver to the Owner Trustee and the
Indenture Trustee:

                           (1) promptly after the execution and delivery of this
         Agreement and of each amendment  thereto,  an Opinion of Counsel either
         (A)  stating  that,  in the  opinion  of such  Counsel,  all  financing
         statements  and  continuation  statements  have been executed and filed
         that are  necessary  fully to preserve  and protect the interest of the
         Issuer and the Indenture  Trustee in the Receivables,  and reciting the
         details of such filings or  referring  to prior  Opinions of Counsel in
         which such details are given,  or (B) stating  that,  in the opinion of
         such Counsel, no such action shall be necessary to preserve and protect
         such interest; and

                           (2)  within  120 days  after  the  beginning  of each
         calendar year  beginning  with the first  calendar year  beginning more
         than three months after the Cutoff Date,  an Opinion of Counsel,  dated
         as of a date during such 120-day  period,  either (A) stating  that, in
         the opinion of such counsel,  all financing statements and continuation
         statements  have been  executed and filed that are  necessary  fully to
         preserve  and  protect  the  interest  of the Issuer and the  Indenture
         Trustee in the Receivables, and reciting the details of such filings or
         referring to prior Opinions of Counsel in which such details are given,
         or (B) stating  that,  in the opinion of such  Counsel,  no such action
         shall be necessary to preserve and protect such interest.

                  Each Opinion of Counsel referred to in clause (i)(1) or (i)(2)
above shall specify any action  necessary (as of the date of such opinion) to be
taken in the following year to preserve and protect such interest.

                  (j) The Seller  shall,  to the extent  required by  applicable
law, cause the Notes and the  Certificates  to be registered with the Securities
and  Exchange  Commission  pursuant  to Section  12(b) or  Section  12(g) of the
Securities  Exchange  Act of 1934  within  the time  periods  specified  in such
sections.

                  (k) For the  purpose of  facilitating  the  execution  of this
Agreement and for other  purposes,  this Agreement may be executed in any number
of counterparts,  each of which  counterparts shall be deemed to be an original,
and all of which counterparts shall constitute but one and the same instrument.
<PAGE>

                  SECTION X.3 Governing Law. THIS  AGREEMENT  SHALL BE CONSTRUED
IN  ACCORDANCE  WITH  THE LAWS OF THE  STATE  OF NEW  YORK AND THE  OBLIGATIONS,
RIGHTS,  AND REMEDIES OF THE PARTIES UNDER THIS AGREEMENT SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

                  SECTION X.4 Notices. All demands,  notices, and communications
under  this  Agreement  shall  be in  writing,  personally  delivered,  sent  by
telecopier,  overnight  courier  or mailed by  certified  mail,  return  receipt
requested,  and shall be deemed to have been duly given upon  receipt (a) in the
case of the Seller or the  Servicer,  to the agent for service as  specified  in
Section  10.11  hereof,  or at such other  address as shall be designated by the
Seller  or the  Servicer  in a  written  notice  to the  Owner  Trustee  and the
Indenture Trustee,  (b) in the case of the Owner Trustee, at the Corporate Trust
Office of the Owner Trustee,  (c) in the case of the Indenture  Trustee,  at the
Corporate  Trust  Office of the  Indenture  Trustee,  (d) in the case of Moody's
Investors Service,  Inc., at the following  address:  Moody's Investors Service,
Inc., ABS Monitoring Department, 99 Church Street, New York, New York 10007, (e)
in the case of Standard & Poor's  Ratings  Services,  at the following  address:
Standard & Poor's Ratings Services,  55 Water Street,  40th Floor, New York, New
York 10041, Attention:  Asset Backed Surveillance Department and (f) in the case
of Fitch IBCA, Inc., at the following address:  Fitch IBCA, Inc., 1 State Street
Plaza,  New York,  New York 10004,  Attention:  Asset Backed  Surveillance.  Any
notice  required or permitted to be mailed to a Noteholder or  Certificateholder
shall be given by first  class  mail,  postage  prepaid,  at the address of such
Person as shown in the Note Register or the Certificate Register, as applicable.
Any  notice so mailed  within the time  prescribed  in this  Agreement  shall be
conclusively  presumed to have been duly given, whether or not the Noteholder or
Certificateholder shall receive such notice.
<PAGE>

                  SECTION X.5 Severability of Provisions.  If any one or more of
the covenants,  agreements,  provisions, or terms of this Agreement shall be for
any reason whatsoever held invalid, then such covenants, agreements, provisions,
or terms shall be deemed  severable  from the remaining  covenants,  agreements,
provisions,  or terms of this  Agreement and shall in no way affect the validity
or enforceability of the other provisions of this Agreement or of the Notes, the
Certificates or the rights of the holders thereof.

                  SECTION  X.6  Assignment.   Notwithstanding  anything  to  the
contrary  contained  herein,  except as provided in Sections  7.3 and 8.2 and as
provided in the provisions of this Agreement  concerning the  resignation of the
Servicer,  this  Agreement  may not be  assigned  by the Seller or the  Servicer
without the prior written consent of the Owner Trustee,  the Indenture  Trustee,
the Noteholders of Notes  evidencing not less than 66_% of the principal  amount
of the Notes Outstanding and the  Certificateholders of Certificates  evidencing
not less than 66_% of the Aggregate Certificate Balance.

                  SECTION X.7 Further  Assurances.  The Seller and the  Servicer
agree to do and perform,  from time to time, any and all acts and to execute any
and all  further  instruments  required  or  reasonably  requested  by the Owner
Trustee or the  Indenture  Trustee  more fully to effect  the  purposes  of this
Agreement,  including,  without  limitation,  the  execution  of  any  financing
statements or  continuation  statements  relating to the  Receivables for filing
under the provisions of the UCC of any applicable jurisdiction.

                  SECTION  X.8 No  Waiver;  Cumulative  Remedies.  No failure to
exercise  and no delay in  exercising,  on the part of the  Owner  Trustee,  the
Indenture Trustee, the Noteholders or the Certificateholders, any right, remedy,
power or privilege  hereunder,  shall operate as a waiver thereof; nor shall any
single or partial exercise of any right,  remedy,  power or privilege  hereunder
preclude  any other or further  exercise  thereof or the  exercise  of any other
right, remedy, power or privilege. The rights,  remedies,  powers and privileges
therein  provided are  cumulative  and not  exhaustive of any rights,  remedies,
powers and privileges provided by law.
<PAGE>

                  SECTION X.9  Third-Party  Beneficiaries.  This  Agreement will
inure to the benefit of and be binding upon the parties hereto, the Noteholders,
the  Certificateholders,  the Indenture  Trustee,  the Delaware  Trustee and the
Owner Trustee and their respective  successors and permitted assigns and each of
the Indenture  Trustee,  the Delaware  Trustee and the Owner Trustee may enforce
the  provisions  hereof as if they were  parties  thereto.  Except as  otherwise
provided in this  Article X, no other  Person will have any right or  obligation
hereunder.  The parties hereto hereby  acknowledge  and consent to the pledge of
this  Agreement  by the Issuer to the  Indenture  Trustee for the benefit of the
Noteholders pursuant to the Indenture.

                  SECTION X.10 Actions by Noteholders or Certificateholders. (a)
Wherever in this  Agreement a provision is made that an action may be taken or a
notice, demand, or instruction given by Noteholders or Certificateholders,  such
action,  notice,  or  instruction  may be taken or  given by any  Noteholder  or
Certificateholder,  as  applicable,  unless such  provision  requires a specific
percentage of Noteholders or Certificateholders.

                  (b) Any request,  demand,  authorization,  direction,  notice,
consent,  waiver, or other act by a Noteholder or  Certificateholder  shall bind
such Noteholder or Certificateholder and every subsequent holder of such Note or
Certificate  issued upon the  registration  of  transfer  thereof or in exchange
therefor or in lieu thereof in respect of anything done or omitted to be done by
the Owner Trustee,  the Indenture  Trustee or the Servicer in reliance  thereon,
whether or not notation of such action is made upon such Note or Certificate.

                  SECTION X.11 Agent for  Service.  The agent for service of the
Seller and the Servicer in respect of this  Agreement  shall be Hurley D. Smith,
Secretary,  Ford Motor Credit  Company,  The American Road,  Dearborn,  Michigan
48121.


<PAGE>


                  SECTION X.12 No Bankruptcy  Petition.  The Owner Trustee,  the
Indenture  Trustee,  the Issuer and the Servicer each covenants and agrees that,
prior to the date which is one year and one day after the payment in full of all
securities  issued by the  Seller or by a trust  for  which the  Seller  was the
depositor which securities were rated by any nationally  recognized  statistical
rating  organization it will not institute against,  or join any other Person in
instituting   against,  the  Seller  or  the  General  Partner  any  bankruptcy,
reorganization,  arrangement,  insolvency or liquidation  proceedings,  or other
proceedings  under any federal or State  bankruptcy or similar law. This Section
10.12 shall  survive the  resignation  or removal of the Owner Trustee under the
Trust Agreement or the Indenture  Trustee under the Indenture or the termination
of this Agreement.

                  SECTION X.13  Limitation  of  Liability  of Owner  Trustee and
Indenture  Trustee.  (a)  Notwithstanding   anything  contained  herein  to  the
contrary,  this Agreement has been  countersigned by The Bank of New York not in
its  individual  capacity  but solely in its  capacity  as Owner  Trustee of the
Issuer and in no event shall The Bank of New York in its individual capacity or,
except as expressly  provided in the Trust  Agreement,  as Owner  Trustee of the
Issuer  have  any  liability  for the  representations,  warranties,  covenants,
agreements  or  other  obligations  of  the  Issuer  hereunder  or in any of the
certificates,  notices or agreements  delivered  pursuant  hereto,  as to all of
which recourse shall be had solely to the assets of the Issuer. For all purposes
of this Agreement,  in the performance of its duties or obligations hereunder or
in the  performance of any duties or obligations  of the Issuer  hereunder,  the
Owner  Trustee  shall be subject to, and  entitled to the benefits of, the terms
and provisions of Articles VI, VII and VIII of the Trust Agreement.

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


<PAGE>


                  SECTION X.14 Savings Clause. It is the intention of the Seller
and the Issuer  that the  transfer  of the Trust  Property  contemplated  herein
constitute an absolute  transfer of the Trust Property,  conveying good title to
the Trust  Property  from the Seller to the Issuer.  However,  in the event that
such transfer is deemed to be a pledge, the Seller hereby grants to the Issuer a
first  priority  security  interest  in all of the  Seller's  right,  title  and
interest  in, to and under the Trust  Property,  and all  proceeds  thereof,  to
secure a loan in an amount equal to all amounts  payable under the Notes and the
Certificates,  and in such event,  this  Agreement  shall  constitute a security
agreement under applicable law.


<PAGE>

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

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

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

                                            By:/s/ R.P. Conrad

                                            Name:    R. P. Conrad
                                            Title: Assistant Secretary

                                        FORD CREDIT AUTO OWNER TRUST 2000-A,
                                             as Issuer

                                        By:  THE BANK OF NEW YORK, not in its
                                             individual capacity but solely as
                                             Owner Trustee

                                             By:/s/ Mauro Pallandino

                                             Name: Mauro Pallandino
                                             Title: Vice President

                                        FORD MOTOR CREDIT COMPANY,
                                             as Servicer

                                             By:/s/ Hurley D. Smith

                                             Name: Hurley D. Smith
                                             Title:   Secretary


<PAGE>



Accepted and agreed:

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


By:/s/ Michael A. Smith
Name:   Michael A. Smith
Title:  Vice President

THE BANK OF NEW YORK,
  not in its individual capacity
  but solely as Owner Trustee


By:/s/ Mauro Pallandino
Name:   Mauro Pallandino
Title:  Vice President


<PAGE>


                                   SCHEDULE A


                            [SCHEDULE OF RECEIVABLES]

                    Delivered to Indenture Trustee at Closing


<PAGE>


                                  SCHEDULE B-1

                          Location of Receivable Files
                          at Ford Credit Branch Offices

Akron
175 Montrose West Avenue
Crown Pointe Building
Suite 300
Copley, OH  44321

Albany
5 Pine West Plaza
Albany, NY  12205

Albuquerque
6100 Uptown Blvd., N.E.
Suite 300
Albuquerque, NM  87110

Amarillo
1616 S. Kentucky
Bldg. D, Suite 130
Amarillo, TX  79102

Anchorage
3201 C Street
Suite 303
Anchorage, AK  99503

Appleton
54 Park Place
Appleton, WI  54915-8861

Athens
3708 Atlanta Highway
Athens, GA  30604

Atlanta-North
North Park Town Center
Bldg. 400, Suite 180
1000 Abernathy Rd. N.E.
Atlanta, GA  30328



<PAGE>


Atlanta-South
1691 Phoenix Blvd.
Suite 300
Atlanta, GA  30349

Atlanta/CL
1117 Perimeter Ctr. W
Suite 404 West
Atlanta, GA 30338

Atlantic Region District Office
14104 Newbrook Drive
Chantilly, VA 22021

Austin
1701 Directors Blvd.
Suite 320
Austin, TX  78744

Baltimore
Campbell Corporate
Center One
4940 Campbell Blvd.
Suite 140
Whitemarsh Business Community
Baltimore, MD  21236

Beaumont
2615 Calder
Suite 715
Beaumont, TX  77704

Billings
1643 Lewis Avenue
Suite 201
Billings, MT  59102

Birmingham
3535 Grandview Parkway
Suite 340
Birmingham, AL  35243

Boston-North
One Tech Drive
3rd Floor
Andover, MA  01810-2497



<PAGE>


Boston-South
Southboro Place
2nd Floor
352 Turnpike Road
Southboro, MA  01772

Bristol
Landmark Center-
Suite A
113 Landmark Lane
Bristol, TN  37620

Buffalo
95 John Muir Drive
Suite 102
Amherst, NY  14228

Cape Girardeau
1409-C N. Mt. Auburn Rd.
Cape Girardeau, MO  63701

Charleston
Rivergate Center
Suite 150
4975 LaCross Road

North Charleston, SC  29418
Charlotte
6302 Fairview Road
Suite 500
Charlotte, NC  28210

Charlotte/CL
6302 Fairview Road
Suite 510
Charlotte, NC 28210

Chattanooga
2 Northgate Park
Suite 200
Chattanooga, TN  37415

Cheyenne
6234 Yellowstone Road
Cheyenne, WY  82009


<PAGE>


Chicago-East
One River Place
Suite A
Lansing, IL  60438

Chicago-North
9700 Higgins Road
Suite 720
Rosemont, IL  60018

Chicago-South
The Office of Waterfall Glen I
Suite 310
900 South Frontage Road
Woodridge, IL  60517

Chicago-West
2500 W. Higgins Rd.
Suite 280
Hoffman Estates, IL  60195

Chicago/CL
745 McClintock Drive
Suite 300
Burr Ridge, IL 60521

Cincinnati
8805 Governors Hill Dr.
Suite 230
Cincinnati, OH  45249

Cleveland
5700 Lombardo Centre
Suite 101
Seven Hills, OH  44131-2581

Colorado Springs
5575 Tech Center Dr.
Suite 220
Colorado Springs, CO  80919

Columbia
250 Berryhill Road
Suite 201
Columbia, SC  29210



<PAGE>


Columbus
Metro V, Suite 470
655 Metro Place S
Dublin, OH  43017

Coral Springs
3111 N. University Dr.
Suite 800
Coral Springs, FL  33065

Corpus Christi
5350 South Staples
Suite 225
Corpus Christi, TX  78411

Dallas
Campbell Forum
Suite 600
801 E. Campbell Road
Richardson, TX  75081

Dallas/CL
Campbell Forum
Suite 650
801 E. Campbell Road
Richardson, TX  75081

Davenport
5405 Utica Ridge Road
Suite 200
Davenport, IA  52807

Decatur
401 Lee Street
Suite 500
Decatur, AL  35602

Denver
6300 S. Syracuse Way
Suite 195
Englewood, CO  80111

Des Moines
4200 Corporate Drive
Suite 107
W. Des Moines, IA  50266



<PAGE>


Detroit-North
1301 W. Long Lake Road
Suite 150
Troy, MI  48098

Detroit-West
1655 Fairlane Circle
Suite 900
Allen Park, MI  48101

Detroit/CL
One Parklane Blvd.
Suite 301E
Dearborn, MI 48126

Dothan
137 Clinic Drive
Dothan, AL  36303

El Paso
1200 Golden Key Circle
Suite 104
El Paso, TX  79925

Eugene
1600 Valley River Drive
Suite 190
Eugene, OR  97401

Falls Church
1420 Springhill Road
Suite 550
McLean, VA  22102

Fargo
3100 13th Ave. South
Suite 205
Fargo, ND  58103

Fayetteville
4317 Ramsey Street
Suite 300
Fayetteville, NC  28311

Findlay
3500 North Main Street
Findlay, OH  45840-1447


<PAGE>


Ft. Myers
11935 Fairway Lakes Dr.
Fort Myers, FL  33913

Ft. Worth
Center Park Tower
Suite 400
2350 West Airport Frwy.
Bedford, TX  76022

Grand Junction
744 Horizon Court
Suite 330
Grand Junction, CO  81506

Grand Rapids
2851 Charlevoix Drive SE
Suite 300
Grand Rapids, MI  49546

Greensboro
1500 Pinecroft Rd.
Suite 220
Greensboro, NC  27407

Harlingen
1916 East Harrison
Harlingen, TX  78550

Harrisburg
4900 Ritter Road
Mechanicsburg, PA  17055

Henderson
618 North Green Street
Henderson, KY  42420

Honolulu
Ala Moano Pacific Center
Suite 922
1585 Kapiolani Blvd.
Honolulu, HI  96814

Houston-North
363 N. Sam Houston Pkwy. E.
Suite 700
Houston, TX  77060


<PAGE>


Houston-West
820 Gessner
Suite 700
Houston, TX  77024

Huntington
3150 U.S. Route 60 *
Ona, WV  25545

Indianapolis
5875 Castle Creek Pkwy.
North Drive
Suite 240
Indianapolis, IN  46250

Jackson
800 Avery Boulevard
Suite B
Ridgeland, MS  39157

Jacksonville
Suite 310
9485 Regency Square Boulevard
Jacksonville, FL  32225

Jefferson City
210 Prodo Drive
Jefferson City, MO  65109

Kansas City
8717 West 110th Street
Bldg. #14, Suite 550
Overland Park, KS  66210

Knoxville
5500 Lonas Drive
Suite 260
Knoxville, TN  37909

Lafayette
Saloom Office Park
Suite 350
100 Asthma Boulevard
Lafayette, LA  70508



<PAGE>


Lansing
2140 University Park Drive
Okemos, MI  48864

Las Vegas
500 N Rainbow Blvd.
Suite 312
Las Vegas, NV  89107

Little Rock
1701 Centerview Dr.
Suite 301
Little Rock, AR  72211

Long Island
One Jericho Plaza
2nd Floor Wing B
Jericho, NY  11753

Louisville
150 Executive Park
Louisville, KY  40207

Lubbock
4010 82nd Street
Suite 200
Lubbock, TX  79423

Macon
5400 Riverside Drive
Suite 201
Macon, GA  31210

Manchester
4 Bedford Farms
Bedford, NH  03110

Memphis
6555 Quince Road
Suite 300
Memphis, TN  38119

Miami
6303 Blue Lagoon Drive
Suite 200
Miami, FL  33126



<PAGE>


Midland
15 Smith Road
Suite 4300
Chevron Building
Midland, TX 79705

Milwaukee
10850 W. Park Place
Suite 110
Milwaukee, WI  53224

Minneapolis
One Southwest Crossing
Suite 308
11095 Viking Drive
Eden Prairie, MN  55344

Mobile
1201 Montlimar Dr.
Suite 700
Mobile, AL  36609-1718

Nashville
Highland Ridge
Suite 190
565 Marriott Drive
Nashville, TN  37214

New Haven
35 Thorpe Ave.
Wallingford, CT 06492

New Jersey-Central
101 Interchange Plaza
Cranbury, NJ  08512

New Jersey-North
72 Eagle Rock Avenue
3rd Floor
East Hanover, NJ  07936

New Jersey-South
10000 MidAtlantic Dr.
Suite 401 West
Mt. Laurel, NJ  08054



<PAGE>


New Orleans
Lakeway III
3838 N. Causeway Blvd.
Suite 3200
Metairie, LA  70002

Norfolk
Greenbrier Pointe
Suite 350
1401 Greenbrier Pkwy.
Chesapeake, VA  23320

Oklahoma City
Perimeter Center
Suite 300
4101 Perimeter Ctr Dr.
Oklahoma City, OK  73112

Omaha
10040 Regency Circle
Suite 100
Omaha, NE  68114-3786

Omaha Customer Service Center
12110 Emmet Street
Omaha, NB 68164

Nashville Customer Service Center
9009 Carothers Parkway
Franklin, TN 37067

Orange
765 The City Drive
Suite 400
Orange, CA  92668

Orange/CL
765 The City Drive
Suite 401
Orange, CA  92668

Orlando
1060 Maitland Ctr Commons
Suite 210
Maitland, FL  32751



<PAGE>


Pasadena
225 S. Lake Avenue
Suite 1200
Pasadena, CA  91101

Pensacola
25 W. Cedar Street
Suite 316
Pensacola, Fl  32501

Philadelphia
Bay Colony Executive Park
Suite 100
575 E. Swedesford Rd.
Wayne, PA  19087

Philadelphia/CL
500 N. Gulph Rd.
Suite 110
King of Prussia, PA 19406

Phoenix
4742 North 24th Street
Suite 215
Phoenix, AZ  85016

Pittsburgh
Foster Plaza 9
750 Holiday Drive

4th Floor, Suite 420
Pittsburgh, PA  15220

Portland, ME
2401 Congress Street
Portland, ME  04102

Portland, OR
10220 S.W. Greenburg Blvd.
Suite 415
Portland, OR  97223

Raleigh
3651 Trust Drive
Raleigh, NC  27604


<PAGE>


Regional Opers Center
7090 Columbia Gateway Dr.
Columbia, MD 21046

Richmond
300 Arboretum Place
Suite 320
Richmond, VA  23236

Roanoke
5238 Valley Pointe Pkwy.
Suite 6
Roanoke, VA  24019

Sacramento
2720 Gateway Oaks Dr.
Suite 200
Sacramento, CA  95833

Saginaw
4901 Towne Centre Rd.
Suite 200
Saginaw, MI  48605

Salt Lake City
310 E. 4500 S.
Suite 340
Murray, UT  84107

Santa Ana Central Collections
765 The City Drive
Suite 402
Orange, CA  92668

San Antonio
100 N.E. Loop 410
Suite 625
San Antonio, TX  78216-4742

San Bernardino
1615 Orange Tree Lane
Suite 215
Redlands, CA  92374



<PAGE>


San Diego
3111 Camino Del Rio N.
Suite 1333
San Diego, CA  92108

San Francisco
6120 Stoneridge Mall Rd.
Suite 200
Pleasanton, CA  94588

San Francisco/CL
4900 Hopyard Road
Suite 220
Pleasanton CA 94588

San Jose
1900 McCarthy Blvd.
Suite 400
Milpitas, CA  95035

Savannah
6600 Abercorn Street
Suite 206
Savannah, GA  31405

Seattle
13555 S.E. 36th Street
Suite 350
Bellevue, WA  98009-1608

Shreveport
South Pointe Centre
Suite 200
3007 Knight Street
Shreveport, LA  71105

South Bay
301 E. Ocean Boulevard
Suite 1900
Long Beach, CA  90802

South Bend
4215 Edison Lakes Parkway
Suite 140
Mishawaka, IN  46545



<PAGE>


Spokane
901 North Monroe Ct.
Suite 350
Spokane, WA  99201-2148

Springfield
3275 E. Ridgeview
Springfield, MO  65804

St. Louis
4227 Earth City Expressway
Suite 100
Earth City, MO  63045

St. Paul
7760 France Avenue South
Suite 920
Bloomington, MN  55435

Syracuse
5788 Widewaters Pkwy.
DeWitt, NY  13214

Tampa
Lincoln Pointe, Suite 800
2502 Rocky Point Drive
Tampa, FL  33607

Terre Haute
4551 S. Springhill
Junction Street
Terre Haute, IN  47802

Tulsa
9820 East 41st St.
Suite 300
Tulsa, OK  74145

Tupelo
One Mississippi Plaza
Tupelo, MS  38801

Tyler
821 East SE Loop 323
Suite 300
Tyler, TX  75701



<PAGE>


Ventura
260 Maple Court
Suite 210
Ventura, CA  93003

Washington, D.C.
2440 Research Blvd.
Suite 150
Rockville, MD  20850

Westchester
660 White Plains Road
Tarrytown, NY  10591

Western Carolina
215 Thompson Street
Hendersonville, NC  28792

Wichita
7570 West 21st
Wichita, KS  67212


<PAGE>


                                  Schedule B-2

                          Location of Receivable Files
                    at Third Party Custodians for Ford Credit

Security Archives
5022 Harding Place
Nashville, TN  37211

IKON Business Imaging Services
31101 Wiegman Road
Hayward, CA 94544


<PAGE>


                                   APPENDIX A



                              Definitions and Usage






                                                                    Exhibit 99.2

                            ADMINISTRATION AGREEMENT

         This ADMINISTRATION AGREEMENT,  dated as of March 1, 2000 (as from time
to  time  amended,  supplemented  or  otherwise  modified  and in  effect,  this
"Agreement"),  is by and among FORD CREDIT AUTO OWNER TRUST  2000-A,  a Delaware
business  trust  (the  "Issuer"),   FORD  MOTOR  CREDIT   COMPANY,   a  Delaware
corporation,  as administrator  (the  "Administrator"),  and THE CHASE MANHATTAN
BANK,  a New York  corporation,  not in its  individual  capacity  but solely as
Indenture Trustee (the "Indenture Trustee").

         WHEREAS,  the Issuer is issuing the Notes pursuant to the Indenture and
the  Certificates  pursuant to the Trust  Agreement and has entered into certain
agreements  in  connection  therewith,  including  (i) the  Sale  and  Servicing
Agreement,  (ii) the Note Depository Agreement and (iii) the Indenture (the Sale
and Servicing  Agreement,  the Note Depository Agreement and the Indenture being
referred to hereinafter collectively as the "Related Agreements");

         WHEREAS,   the  Issuer  and  the  Owner  Trustee  desire  to  have  the
Administrator  perform  certain duties of the Issuer and the Owner Trustee under
the Related Agreements and to provide such additional  services  consistent with
the terms of this  Agreement  and the Related  Agreements  as the Issuer and the
Owner Trustee may from time to time request; and

         WHEREAS,  the  Administrator  has the  capacity to provide the services
required  hereby and is willing to perform such  services for the Issuer and the
Owner Trustee on the terms set forth herein;

         NOW,  THEREFORE,  in consideration  of the mutual  covenants  contained
herein, and other good and valuable  consideration,  the receipt and sufficiency
of which is hereby  acknowledged,  the parties  hereto,  intending to be legally
bound, agree as follows:

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

         2.  Duties  of  the  Administrator.  (a)  Duties  with  Respect  to the
Indenture and the Note Depository  Agreement.  (i) The  Administrator  agrees to
perform all its duties as  Administrator  and the duties of the Issuer under the
Note Depository Agreement. In addition, the Administrator shall consult with the
Owner  Trustee  regarding  the duties of the Issuer under the  Indenture and the
Note Depository  Agreement.  The Administrator  shall monitor the performance of
the Issuer and shall advise the Owner Trustee when action is necessary to comply
with the Issuer's duties under the Indenture and the Note Depository  Agreement.
The Administrator  shall prepare for execution by the Issuer, or shall cause the
preparation  by other  appropriate  Persons  of,  all such  documents,  reports,
filings, instruments, certificates and opinions that it shall be the duty of the
Issuer to  prepare,  file or  deliver  pursuant  to the  Indenture  and the Note
Depository Agreement.  In furtherance of the foregoing,  the Administrator shall
take,  in the name  and on  behalf  of the  Issuer  or the  Owner  Trustee,  all
appropriate  action that is the duty of the Issuer or the Owner Trustee to take,
if any, pursuant to the Indenture  including,  without  limitation,  such of the
foregoing  as are  required  with  respect to the  following  matters  under the
Indenture (references are to sections of the Indenture):

                  (A) the duty to cause the Note Register to be kept and to give
         the Indenture Trustee notice of any appointment of a new Note Registrar
         and the location,  or change in location, of the Note Register (Section
         2.5);

                  (B) the  determination  as to whether the  requirements of UCC
         Section  8-401(1)  are met and the  preparation  of an  Issuer  Request
         requesting   the  Indenture   Trustee  to   authenticate   and  deliver
         replacement Notes in lieu of mutilated, destroyed, lost or stolen Notes
         (Section 2.6);


<PAGE>

                  (C) the notification of Noteholders of the final principal
         payment on their Notes (Section 2.8(b));

                  (D)      the preparation of or obtaining of the documents and
         instruments required for authentication of the Notes and delivery of
         the same to the Indenture Trustee (Section 2.2);

                  (E) the  preparation,  obtaining or filing of the instruments,
         opinions and certificates and other documents  required for the release
         of property from the lien of the Indenture (Section 2.10);

                  (F) the preparation of Definitive Notes in accordance with the
         instructions of the Clearing Agency (Section 2.13);

                  (G) the  maintenance of an office in the Borough of Manhattan,
         The City of New York, for registration of transfer or exchange of Notes
         if the Indenture  Trustee  ceases to maintain  such an office  (Section
         3.2);

                  (H) the duty to cause newly  appointed Note Paying Agents,  if
         any, to deliver to the Indenture  Trustee the  instrument  specified in
         the Indenture regarding funds held in trust (Section 3.3);

                  (I) the direction to the Indenture  Trustee to deposit  monies
         with Note  Paying  Agents,  if any,  other than the  Indenture  Trustee
         (Section 3.3);

                  (J)  the   obtaining   and   preservation   of  the   Issuer's
         qualification  to do  business  in  each  jurisdiction  in  which  such
         qualification  is or shall be  necessary  to protect the  validity  and
         enforceability  of the  Indenture,  the Notes,  the Collateral and each
         other  instrument or agreement  included in the Indenture  Trust Estate
         (Section 3.4);

                  (K) the  preparation of all  supplements and amendments to the
         Indenture  and  all  financing  statements,   continuation  statements,
         instruments of further  assurance and other  instruments and the taking
         of such other  action as is  necessary  or  advisable  to  protect  the
         Indenture Trust Estate (Sections 3.5 and 3.7(c));

                  (L) the delivery of the Opinion of Counsel on the Closing Date
         and the annual  delivery  of  Opinions  of Counsel as to the  Indenture
         Trust Estate, and the annual delivery of the Officer's  Certificate and
         certain other statements as to compliance with the Indenture  (Sections
         3.6 and 3.9);

                  (M)  the   identification  to  the  Indenture  Trustee  in  an
         Officer's Certificate of any Person with whom the Issuer has contracted
         to perform its duties under the Indenture (Section 3.7(b));

                  (N) the  notification of the Indenture  Trustee and the Rating
         Agencies  of an  Event  of  Servicing  Termination  under  the Sale and
         Servicing Agreement and, if such Event of Servicing  Termination arises
         from the failure of the Servicer to perform any of its duties under the
         Sale and  Servicing  Agreement  with  respect to the  Receivables,  the
         taking  of all  reasonable  steps  available  to  remedy  such  failure
         (Section 3.7(d));

                  (O) the preparation and obtaining of documents and instruments
         required  for the  consolidation  or merger of the Issuer with  another
         entity  or the  transfer  by the  Issuer  of its  properties  or assets
         (Section 3.10);
<PAGE>

                  (P) the duty to cause the  Servicer  to comply  with  Sections
         3.9,  3.10,  3.11,  3.12,  3.13 and 4.9 and Article VII of the Sale and
         Servicing Agreement (Section 3.14);

                  (Q) the delivery of written  notice to the  Indenture  Trustee
         and the Rating  Agencies of each Event of Default  under the  Indenture
         and each  default  by the  Servicer  or the  Seller  under the Sale and
         Servicing Agreement and by Ford Credit or the Seller under the Purchase
         Agreement (Section 3.19);

                  (R)  the  monitoring  of the  Issuer's  obligations  as to the
         satisfaction  and discharge of the Indenture and the  preparation of an
         Officer's  Certificate and the obtaining of the Opinions of Counsel and
         the Independent Certificate relating thereto (Section 4.1);

                  (S)  the  monitoring  of the  Issuer's  obligations  as to the
         satisfaction, discharge and defeasance of the Notes and the preparation
         of an  Officer's  Certificate  and the  obtaining  of an  opinion  of a
         nationally recognized firm of independent certified public accountants,
         a written  certification  thereof and the Opinions of Counsel  relating
         thereto (Section 4.2);

                  (T)  the  preparation  of  an  Officer's  Certificate  to  the
         Indenture  Trustee  after the  occurrence  of any event  which with the
         giving of notice and the lapse of time would become an Event of Default
         under Section 5.1(iii) of the Indenture, its status and what action the
         Issuer is taking or  proposes  to take with  respect  thereto  (Section
         5.1);

                  (U) the compliance with any written directive of the Indenture
         Trustee with respect to the sale of the  Indenture  Trust Estate at one
         or more  public or private  sales  called and  conducted  in any manner
         permitted  by law if an Event of  Default  shall have  occurred  and be
         continuing (Section 5.4);

                  (V) the preparation and delivery of notice to Noteholders of
         the removal of the Indenture Trustee and the appointment of a successor
         Indenture Trustee (Section 6.8);

                  (W) the  preparation  of any written  instruments  required to
         confirm more fully the authority of any co-trustee or separate  trustee
         and  any  written   instruments   necessary  in  connection   with  the
         resignation or removal of any co-trustee or separate trustee  (Sections
         6.8 and 6.10);

                  (X) the furnishing of the Indenture Trustee with the names and
         addresses of Noteholders  during any period when the Indenture  Trustee
         is not the Note Registrar (Section 7.1);

                  (Y) the preparation  and, after  execution by the Issuer,  the
         filing with the  Commission,  any  applicable  state  agencies  and the
         Indenture Trustee of documents required to be filed on a periodic basis
         with, and summaries thereof as may be required by rules and regulations
         prescribed by, the Commission and any applicable state agencies and the
         transmission  of  such  summaries,  as  necessary,  to the  Noteholders
         (Section 7.3);

                  (Z) the opening of one or more accounts in the Issuer's  name,
         the preparation and delivery of Issuer Orders,  Officer's  Certificates
         and Opinions of Counsel and all other actions necessary with respect to
         investment and reinvestment,  to the extent permitted, of funds in such
         accounts (Sections 8.2 and 8.3);


<PAGE>

                  (AA)  the  preparation  of an  Issuer  Request  and  Officer's
         Certificate  and the obtaining of an Opinion of Counsel and Independent
         Certificates,  if  necessary,  for the release of the  Indenture  Trust
         Estate (Sections 8.4 and 8.5);

                  (BB) the  preparation  of Issuer  Orders and the  obtaining of
         Opinions  of Counsel  with  respect to the  execution  of  supplemental
         indentures  and the mailing to the  Noteholders of notices with respect
         to such supplemental indentures (Sections 9.1, 9.2 and 9.3);

                  (CC) the execution and delivery of new Notes conforming to
         any supplemental indenture (Section 9.6);

                  DD)  the notification of Noteholders of redemption of the
         Notes or duty to cause the Indenture Trustee to provide such
         notification (Section 10.2);

                  EE) the  preparation  of all  Officer's  Certificates,  Issuer
         Requests and Issuer Orders and the obtaining of Opinions of Counsel and
         Independent  Certificates with respect to any requests by the Issuer to
         the Indenture  Trustee to take any action under the Indenture  (Section
         11.1(a));

                  FF)  the  preparation  of  Officer's   Certificates   and  the
         obtaining of Independent Certificates, if necessary, for the release of
         property from the lien of the Indenture (Section 11.1(b));

                  GG) the notification of the Rating Agencies,  upon the failure
         of the Indenture Trustee to give such notification,  of the information
         required pursuant to Section 11.4 of the Indenture (Section 11.4);

                  HH)  the  preparation  and  delivery  to  Noteholders  and the
         Indenture  Trustee of any agreements with respect to alternate  payment
         and notice provisions (Section 11.6); and

                  II)  the recording of the Indenture, if applicable (Section
         11.15).

                  (ii)     The Administrator will:

                  A) pay the  Indenture  Trustee  from  time to time  reasonable
         compensation for all services  rendered by the Indenture  Trustee under
         the Indenture (which compensation shall not be limited by any provision
         of law in regard to the compensation of a trustee of an express trust);

                  B) except as otherwise  expressly  provided in the  Indenture,
         reimburse  the  Indenture  Trustee upon its request for all  reasonable
         expenses,  disbursements and advances incurred or made by the Indenture
         Trustee in accordance  with any  provision of the Indenture  (including
         the reasonable  compensation,  expenses and disbursements of its agents
         and counsel),  except any such expense,  disbursement or advance as may
         be attributable to its negligence or bad faith;

                  C)  indemnify  the  Indenture  Trustee and its agents for, and
         hold them harmless against,  any losses,  liability or expense incurred
         without  negligence  or bad faith on their  part,  arising out of or in
         connection with the acceptance or  administration  of the  transactions
         contemplated  by the  Indenture,  including  the  reasonable  costs and
         expenses (including reasonable attorneys' fees) of defending themselves
         against  any claim or  liability  in  connection  with the  exercise or
         performance of any of their powers or duties under the Indenture;


<PAGE>


                  D) indemnify  the Owner  Trustee and the Delaware  Trustee and
         their successors,  assigns, directors,  officers, employees, agents and
         servants  (collectively,  the "Indemnified Parties") for, and hold them
         harmless  against,  any  and  all  liabilities,   obligations,  losses,
         damages,  taxes, claims,  actions and suits, and any and all reasonable
         costs, expenses and disbursements  (including reasonable legal fees and
         expenses) of any kind and nature whatsoever (collectively,  "Expenses")
         which may at any time be imposed on,  incurred by, or asserted  against
         the Owner Trustee,  the Delaware Trustee or any other Indemnified Party
         in any way relating to or arising out of the Trust Agreement, the Basic
         Documents,  the Owner Trust  Estate,  the  administration  of the Owner
         Trust Estate or the action or inaction of the Owner  Trustee  under the
         Trust Agreement, except only that the Administrator shall not be liable
         for or  required to  indemnify  an  Indemnified  Party from and against
         Expenses arising or resulting from the Indemnified  Party's own willful
         misconduct, bad faith or negligence; and

                  E) indemnify,  defend and hold harmless the Issuer,  the Owner
         Trustee,  the Delaware Trustee,  the Indenture Trustee and any of their
         respective officers,  directors,  employees and agents from and against
         any  loss,   liability  or  expense  incurred  by  reason  of  (i)  the
         Depositor's  or the Issuer's  violation of federal or state  securities
         laws in  connection  with the  offering  and sale of the  Notes and the
         Certificates or (ii) any breach of the Depositor of any term, provision
         or covenant contained in the Sale and Servicing Agreement.

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

         (b)  Additional   Duties.   (i)  In  addition  to  the  duties  of  the
Administrator set forth above, the Administrator shall perform such calculations
and shall prepare or shall cause the  preparation by other  appropriate  persons
of, and shall  execute on behalf of the  Issuer or the Owner  Trustee,  all such
documents,  reports,  filings,  instruments,  certificates  and opinions that it
shall be the duty of the Issuer or the Owner Trustee to prepare, file or deliver
pursuant to the  Related  Agreements,  and at the  request of the Owner  Trustee
shall take all appropriate action that it is the duty of the Issuer or the Owner
Trustee to take pursuant to the Related Agreements. Subject to Section 6 of this
Agreement,  the  Administrator  shall  administer,   perform  or  supervise  the
performance  of  such  other   activities  in  connection  with  the  Collateral
(including  the Related  Agreements)  as are not covered by any of the foregoing
provisions  and  as are  expressly  requested  by  the  Owner  Trustee  and  are
reasonably within the capability of the Administrator.

                  (ii) Notwithstanding anything in this Agreement or the Related
Agreements  to  the  contrary,   the  Administrator  shall  be  responsible  for
performance  of the duties of the Owner  Trustee set forth in Section 3.2 of the
Trust Agreement with respect to  establishing  and maintaining a Capital Account
for each Certificateholder.

                  (iii)  Notwithstanding  anything  in  this  Agreement  or  the
Related Agreements to the contrary,  the Administrator  shall be responsible for
promptly  notifying the Owner Trustee in the event that any  withholding  tax is
imposed   on  the   Trust's   payments   (or   allocations   of   income)  to  a
Certificateholder as contemplated in Section 5.2(c) of the Trust Agreement.  Any
such notice  shall  specify  the amount of any  withholding  tax  required to be
withheld by the Owner Trustee pursuant to such provision.
<PAGE>

                  (iv) Notwithstanding anything in this Agreement or the Related
Agreements  to  the  contrary,   the  Administrator  shall  be  responsible  for
performance of the duties of the Trust or the Owner Trustee set forth in Section
5.5(a),  (b), (c) and (d), the  penultimate  sentence of Section 5.5 and Section
5.6(a) of the Trust  Agreement  with respect to, among other things,  accounting
and reports to Certificateholders.

                  (v) The Administrator will provide prior to October 15, 2000 a
certificate of an Authorized  Officer in form and substance  satisfactory to the
Owner  Trustee  as to whether  any tax  withholding  is then  required  and,  if
required,  the procedures to be followed with respect thereto to comply with the
requirements  of the Code.  The  Administrator  shall be  required to update the
letter in each instance that any  additional  tax  withholding  is  subsequently
required or any previously required tax withholding shall no longer be required.

                  (vi)  The  Administrator  shall  perform  the  duties  of  the
Administrator  specified in Section 10.2 of the Trust  Agreement  required to be
performed in connection  with the resignation or removal of the Owner Trustee or
the Delaware Trustee and any other duties expressly  required to be performed by
the Administrator pursuant to the Trust Agreement.

                  (vii) In carrying out the foregoing duties or any of its other
obligations under this Agreement,  the Administrator may enter into transactions
or otherwise deal with any of its Affiliates;  provided, however, that the terms
of any such  transactions or dealings shall be in accordance with any directions
received from the Issuer and shall be, in the  Administrator's  opinion, no less
favorable to the Issuer than would be available from unaffiliated parties.

         (c)  Non-Ministerial  Matters.  (i) With respect to matters that in the
reasonable judgment of the Administrator are non-ministerial,  the Administrator
shall not take any action unless  within a reasonable  time before the taking of
such action,  the  Administrator  shall have  notified the Owner  Trustee of the
proposed  action  and the Owner  Trustee  shall  not have  withheld  consent  or
provided an alternative  direction.  For the purpose of the preceding  sentence,
"non-ministerial matters" shall include, without limitation:

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

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

                  (C) the amendment, change or modification of the Related
         Agreements;

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

                  (E)      the removal of the Indenture Trustee.

                  (ii)   Notwithstanding   anything  to  the  contrary  in  this
Agreement,  the Administrator shall not be obligated to, and shall not, (x) make
any  payments  to the  Noteholders  under the Related  Agreements,  (y) sell the
Indenture  Trust Estate pursuant to Section 5.4 of the Indenture or (z) take any
other  action  that the  Issuer  directs  the  Administrator  not to take on its
behalf.
<PAGE>

         3.        Records.  The Administrator shall maintain  appropriate books
of account and records relating to services performed hereunder, which books of
account and records shall be accessible for inspection by the Issuer and the
Seller at any time during normal business hours.

         4.       Compensation.  As compensation for the performance of the
Administrator's obligations under this Agreement and, as reimbursement for its
expenses related thereto, the Administrator shall be entitled to $2,500 annually
which shall be solely an obligation of the Seller.

         5.       Additional Information To Be Furnished to the Issuer.  The
Administrator shall furnish to the Issuer from time to time such additional
information regarding the Collateral as the Issuer shall reasonably request.

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

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

         8. Other Activities of Administrator.  Nothing herein shall prevent the
Administrator  or its  Affiliates  from engaging in other  businesses or, in its
sole discretion,  from acting in a similar capacity as an administrator  for any
other  person or entity even though such person or entity may engage in business
activities  similar to those of the Issuer,  the Owner  Trustee or the Indenture
Trustee.

         9.       Term of Agreement; Resignation and Removal of Administrator.
(a)  This Agreement shall continue in force until the termination of the Issuer
in accordance with Section 9.1 of the Trust Agreement, upon which event this
Agreement shall automatically terminate.

         (b) Subject to Sections 9(e) and 9(f), the Administrator may resign its
duties  hereunder by  providing  the Issuer with at least sixty (60) days' prior
written notice.

         (c)  Subject  to  Sections  9(e) and  9(f),  at the sole  option of the
Issuer,  the  Administrator  may be removed  immediately  upon written notice of
termination from the Issuer to the  Administrator if any of the following events
shall occur:

                  (i) the Administrator  shall default in the performance of any
         of its duties under this  Agreement  and, after notice of such default,
         shall not cure such  default  within ten (10) days (or, if such default
         cannot be cured in such time,  shall not give within ten (10) days such
         assurance of cure as shall be reasonably satisfactory to the Issuer);

                  (ii) a court having jurisdiction in the premises shall enter a
         decree or order for  relief,  and such  decree or order  shall not have
         been vacated within sixty (60) days, in respect of the Administrator in
         any  involuntary  case under any applicable  bankruptcy,  insolvency or
         other  similar  law now or  hereafter  in effect or appoint a receiver,
         liquidator,  assignee,  custodian,  trustee,  sequestrator  or  similar
         official for the  Administrator or any substantial part of its property
         or order the winding-up or liquidation of its affairs; or


<PAGE>

                  (iii) the Administrator  shall commence a voluntary case under
         any  applicable  bankruptcy,  insolvency  or other  similar  law now or
         hereafter in effect,  shall consent to the entry of an order for relief
         in an  involuntary  case  under  any such  law,  shall  consent  to the
         appointment of a receiver,  liquidator,  assignee,  trustee, custodian,
         sequestrator  or  similar   official  for  the   Administrator  or  any
         substantial  part of its  property,  shall  consent  to the  taking  of
         possession  by  any  such  official  of  any  substantial  part  of its
         property,  shall  make  any  general  assignment  for  the  benefit  of
         creditors or shall fail generally to pay its debts as they become due.

         The Administrator agrees that if any of the events specified in clauses
(ii) or (iii) of this  Section 9(c) shall  occur,  it shall give written  notice
thereof to the Issuer and the Indenture  Trustee within seven (7) days after the
happening of such event.

         (d) No  resignation  or removal of the  Administrator  pursuant to this
Section 9 shall be effective until (i) a successor Administrator shall have been
appointed by the Issuer and (ii) such successor  Administrator shall have agreed
in writing to be bound by the terms of this  Agreement in the same manner as the
Administrator is bound hereunder. The Issuer shall provide written notice of any
such resignation or removal to the Indenture Trustee,  with a copy to the Rating
Agencies.

         (e) The appointment of any successor  Administrator  shall be effective
only after  satisfaction  of the Rating  Agency  Condition  with  respect to the
proposed appointment.

         (f) Subject to Sections 9(d) and 9(e), the  Administrator  acknowledges
that upon the  appointment  of a  successor  Servicer  pursuant  to the Sale and
Servicing  Agreement,  the  Administrator  shall  immediately  resign  and  such
successor  Servicer  shall  automatically  become the  Administrator  under this
Agreement.

         10. Action upon Termination,  Resignation or Removal. Promptly upon the
effective date of termination of this Agreement  pursuant to Section 9(a) or the
resignation  or removal of the  Administrator  pursuant to Section  9(b) or (c),
respectively,  the  Administrator  shall  be  entitled  to be paid  all fees and
reimbursable   expenses  accruing  to  it  to  the  date  of  such  termination,
resignation or removal.  The Administrator shall forthwith upon such termination
pursuant to Section 9(a) deliver to the Issuer all property and  documents of or
relating  to the  Collateral  then in the custody of the  Administrator.  In the
event of the  resignation  or removal of the  Administrator  pursuant to Section
9(b) or (c), respectively, the Administrator shall cooperate with the Issuer and
take all  reasonable  steps  requested to assist the Issuer in making an orderly
transfer of the duties of the Administrator.

         11.      Notices.  Any notice, report or other communication given
hereunder shall be in writing and addressed of follows:

         (a)      if to the Issuer or the Owner Trustee, to:

                  Ford Credit Auto Owner Trust 2000-A
                  c/o The Bank of New York
                  101 Barclay Street, Floor 12 East
                  New York, New York  10286
                  Attention: Asset-Backed Finance Unit
                  Telephone:  (212) 815-5731
                  Facsimile:  (212) 815-5544

<PAGE>

         (b)      if to the Administrator, to:

                  Ford Motor Credit Company
                  One American Road
                  Dearborn, Michigan  48121
                  Attention: Richard P. Conrad
                  Telephone: (313) 594-7765
                  Facsimile: (313) 248-7613


         (c)      if to the Indenture Trustee, to:

                  The Chase Manhattan Bank
                  Corporate Trust Administration
                  450 West 33rd Street, 14th floor
                  New York, New York  10001
                  Attention:  Michael A. Smith
                  Telephone:  (212) 946-3346
                  Facsimile:  (212) 946-8158


or to such other  address as any party shall have  provided to the other parties
in writing. Any notice required to be in writing hereunder shall be deemed given
if such notice is mailed by certified mail,  postage prepaid,  or hand-delivered
to the address of such party as provided above.

         12.  Amendments.  This  Agreement may be amended from time to time by a
written  amendment duly executed and delivered by the Issuer,  the Administrator
and the  Indenture  Trustee,  with the  written  consent  of the Owner  Trustee,
without  the  consent of the  Noteholders  and the  Certificateholders,  for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions of this Agreement or of modifying in any manner the rights of
the Noteholders or Certificateholders; provided that such amendment will not, as
set forth in an Opinion of Counsel satisfactory to the Indenture Trustee and the
Owner Trustee, materially and adversely affect the interest of any Noteholder or
Certificateholder.  This  Agreement  may  also be  amended  by the  Issuer,  the
Administrator  and the Indenture  Trustee with the written  consent of the Owner
Trustee and the Noteholders of Notes  evidencing not less than a majority of the
Notes Outstanding and the Certificateholders of Certificates evidencing not less
than a majority of the Aggregate  Certificate  Balance for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of this Agreement or of modifying in any manner the rights of Noteholders or the
Certificateholders;  provided,  however, that no such amendment may (i) increase
or reduce in any manner the  amount  of, or  accelerate  or delay the timing of,
collections of payments on Receivables or distributions  that are required to be
made for the benefit of the Noteholders or Certificateholders or (ii) reduce the
aforesaid  percentage  of  the  Noteholders  and  Certificateholders  which  are
required  to  consent  to  any  such  amendment,  without  the  consent  of  the
Noteholders of all the Notes Outstanding and  Certificateholders of Certificates
evidencing all of the Aggregate Certificate Balance.

         13.  Successors and Assigns.  This Agreement may not be assigned by the
Administrator  unless such  assignment is previously  consented to in writing by
the Issuer and the Owner Trustee and subject to the  satisfaction  of the Rating
Agency  Condition  in respect  thereof.  An  assignment  with such  consent  and
satisfaction,  if accepted by the assignee, shall bind the assignee hereunder in
the same manner as the  Administrator  is bound hereunder.  Notwithstanding  the
foregoing,  this  Agreement  may be  assigned by the  Administrator  without the
consent  of  the  Issuer  or  the  Owner  Trustee  to  a  corporation  or  other
organization  that is a  successor  (by  merger,  consolidation  or  purchase of
assets) to the Administrator; provided that such successor organization executes
and  delivers to the Issuer,  the Owner  Trustee  and the  Indenture  Trustee an
agreement in which such  corporation  or other  organization  agrees to be bound
hereunder  by  the  terms  of  said   assignment  in  the  same  manner  as  the
Administrator is bound hereunder. Subject to the foregoing, this Agreement shall
bind any successors or assigns of the parties hereto.
<PAGE>

         14.  Governing Law.  This agreement shall be construed in accordance
with the laws of the State of New York, and the obligations, rights and remedies
of the parties hereunder shall be determined in accordance with such laws.

         15.  Headings.  The Section headings hereof have been inserted for
convenience of reference only and shall not be construed to affect the meaning,
construction or effect of this Agreement.

         16.  Counterparts.  This Agreement may be executed in counterparts,
each of which when so executed shall be an original, but all of which together
shall constitute but one and the same agreement.

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

         18. Not Applicable to Ford Credit in Other Capacities.  Nothing in this
Agreement shall affect any right or obligation Ford Credit may have in any other
capacity.

         19. Limitation of Liability of Owner Trustee and Indenture Trustee. (a)
Notwithstanding  anything contained herein to the contrary,  this instrument has
been  signed  on  behalf  of the  Issuer  by The  Bank  of New  York  not in its
individual  capacity but solely in its  capacity as Owner  Trustee of the Issuer
and in no event  shall The Bank of New York in its  individual  capacity  or any
beneficial  owner of the  Issuer  have any  liability  for the  representations,
warranties,  covenants, agreements or other obligations of the Issuer hereunder,
as to all of which recourse shall be had solely to the assets of the Issuer. For
all purposes of this Agreement,  in the performance of any duties or obligations
of the Issuer hereunder,  the Owner Trustee shall be subject to, and entitled to
the benefits of, the terms and provisions of the Trust Agreement.

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

         20 Third-Party Beneficiary.  The Owner Trustee and the Delaware Trustee
are third-party  beneficiaries  to this Agreement and are entitled to the rights
and benefits  hereunder  and may enforce the  provisions  hereof as if they were
parties hereto.

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


<PAGE>


                  (b)  Notwithstanding  any prior termination of this Agreement,
the Issuer, the Administrator,  the Owner Trustee,  the Delaware Trustee and the
Indenture  Trustee  shall  not,  prior to the date which is one year and one day
after the  termination of this Agreement with respect to the Seller,  acquiesce,
petition  or  otherwise  invoke or cause the  Seller or the  General  Partner to
invoke  the  process of any court or  government  authority  for the  purpose of
commencing or sustaining a case against the Seller or the General  Partner under
any  federal or State  bankruptcy,  insolvency  or similar law or  appointing  a
receiver,  liquidator,  assignee,  trustee,  custodian,  sequestrator  or  other
similar official of the Seller or the General Partner or any substantial part of
their  respective  property,  or ordering the winding up or  liquidation  of the
affairs of the Seller or the General Partner.

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

                                    FORD CREDIT AUTO OWNER TRUST 2000-A

                                    By:     THE BANK OF NEW YORK, not in its
                                            individual capacity
                                            but solely as Owner Trustee

                                            By:   /s/ Mauro Pallandino
                                            Name:    Mauro Pallandino
                                            Title:   Vice President

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


                                            By:       /s/ Michael A. Smith
                                            Name:  Michael A. Smith
                                            Title: Vice President


                                    FORD MOTOR CREDIT COMPANY, as Administrator



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


<PAGE>



                                      AA-1

                                   APPENDIX A

                              Definitions and Usage


                                                                    Exhibit 99.3
                               PURCHASE AGREEMENT

                  This  PURCHASE  AGREEMENT  (as  from  time  to  time  amended,
supplemented or otherwise  modified and in effect,  this "Agreement") is made as
of the 1st day of March  2000,  by and  between  FORD MOTOR  CREDIT  COMPANY,  a
Delaware  corporation (the "Seller"),  having its principal  executive office at
One American Road,  Dearborn,  Michigan 48121,  and FORD CREDIT AUTO RECEIVABLES
TWO L.P., a Delaware limited partnership (the "Purchaser"), having its principal
executive office at One American Road, Dearborn, Michigan 48121.

                  WHEREAS,  in the regular  course of its  business,  the Seller
purchases certain motor vehicle retail installment sale contracts secured by new
and used automobiles and light trucks from motor vehicle dealers.

                  WHEREAS,  the Seller and the  Purchaser  wish to set forth the
terms  pursuant to which the  Receivables  and related  property are to be sold,
transferred,  assigned and  otherwise  conveyed by the Seller to the  Purchaser,
which Receivables will be transferred by the Purchaser  pursuant to the Sale and
Servicing  Agreement  to the Ford Credit  Auto Owner Trust  2000-A to be created
pursuant to the Trust  Agreement,  which Trust will issue notes  secured by such
Receivables and certain other property of the Trust,  pursuant to the Indenture,
and  will  issue  certificates   representing   beneficial   interests  in  such
Receivables  and  certain  other  property  of the Trust,  pursuant to the Trust
Agreement.

                  NOW, THEREFORE, in consideration of the foregoing,  other good
and valuable consideration, and the mutual terms and covenants contained herein,
the parties hereto agree as follows:

                                    ARTICLE I

                              DEFINITIONS AND USAGE


                  Except as  otherwise  specified  herein or as the  context may
otherwise  require,  capitalized terms used but not otherwise defined herein are
defined in Appendix A hereto,  which also contains  rules as to usage that shall
be  applicable  herein.  The term  "Seller"  herein shall mean Ford Motor Credit
Company.

                                   ARTICLE II

                    CONVEYANCE AND ACQUISITION OF RECEIVABLES

                  II.1     Conveyance and Acquisition of Receivables

                  On the Closing  Date,  subject to the terms and  conditions of
this  Agreement,  the Seller agrees to sell to the Purchaser,  and the Purchaser
agrees to  purchase  from the Seller,  the  Receivables  and the other  property
relating thereto (as defined below).

<PAGE>

         (a)      Conveyance of Purchased Property.  Effective as of the Closing
Date and  simultaneously  with the transactions  pursuant to the Indenture,  the
Sale and Servicing  Agreement and the Trust Agreement,  the Seller hereby sells,
transfers, assigns and otherwise conveys to the Purchaser, without recourse, all
right,  title  and  interest  of the  Seller,  whether  now  owned or  hereafter
acquired, in and to the following (collectively,  the "Purchased Property"): (i)
the  Receivables;  (ii)  with  respect  to  Actuarial  Receivables,  monies  due
thereunder on or after the Cutoff Date  (including  Payaheads) and, with respect
to Simple Interest  Receivables,  monies due or received  thereunder on or after
the Cutoff Date  (including in each case any monies received prior to the Cutoff
Date that are due on or after the  Cutoff  Date and were not used to reduce  the
principal  balance  of the  Receivable);  (iii) the  security  interests  in the
Financed  Vehicles granted by Obligors pursuant to the Receivables and any other
interest of the Seller in the Financed Vehicles; (iv) rights to receive proceeds
with respect to the Receivables from claims on any physical damage, credit life,
credit  disability,  or other insurance  policies  covering Financed Vehicles or
Obligors; (v) Dealer Recourse; (vi) all of the Seller's rights to the Receivable
Files;  (vii) payments and proceeds with respect to the Receivables  held by the
Seller;  (viii)  all  property  (including  the  right  to  receive  Liquidation
Proceeds)  securing a  Receivable  (other than a Receivable  repurchased  by the
Seller);  (ix)  rebates of premiums  and other  amounts  relating  to  insurance
policies  and other items  financed  under the  Receivables  in effect as of the
Cutoff Date;  and (x) all present and future claims,  demands,  causes of action
and choses in action in respect of any or all of the  foregoing and all payments
on or under and all proceeds of every kind and nature  whatsoever  in respect of
any or all of the foregoing,  including all proceeds of the conversion  thereof,
voluntary or involuntary, into cash or other liquid property, all cash proceeds,
accounts,  accounts  receivable,  notes,  drafts,  acceptances,  chattel  paper,
checks,  deposit accounts,  insurance proceeds,  condemnation awards,  rights to
payment of any and every kind and other forms of  obligations  and  receivables,
instruments  and other property  which at any time  constitute all or part of or
are included in the proceeds of any of the foregoing.

         (b)     Receivables Purchase Price.  In consideration for the Purchased
Property described in Section 2.1(a) hereof, the Purchaser shall, on the Closing
Date, pay to the Seller the Receivables  Purchase Price. As detailed on Schedule
B hereto, the portion of the Receivables Purchase Price to be paid in cash is an
amount  equal  to  the  net  cash  proceeds  from  the  sale  of the  Notes  and
Certificates to the Underwriters pursuant to the Underwriting Agreement plus the
amount of the cash capital  contribution by the General Partner to the Purchaser
on the Closing Date, minus the Reserve Initial Deposit. The remaining portion of
the  Receivables  Purchase  Price  ($158,844,869.66)  shall be  deemed  paid and
returned to the Purchaser and shall be considered a contribution to capital. The
portion of the  Receivables  Purchase  Price to be paid in cash shall be paid by
federal wire transfer (same day) funds.

         (c)           It  is  understood  that  the  absolute  sale,  transfer,
assignment  and  conveyance  of the  Purchased  Property  by the  Seller  to the
Purchaser  pursuant to this Agreement  shall be without  recourse and the Seller
does not guarantee collection of any Receivable,  provided,  however,  that such
sale,  transfer,  assignment  and  conveyance  shall be made  pursuant to and in
reliance on by the Purchaser of the representations and warranties of the Seller
as set forth in Section 3.2(b) hereof.


<PAGE>


                  II.2  The  Closing.  The  sale,  assignment,   conveyance  and
acquisition  of the  Purchased  Property  shall  take  place at a  closing  (the
"Closing")  at the offices of Skadden,  Arps,  Slate,  Meagher & Flom LLP,  Four
Times Square, New York, NY 10036-6522 on the Closing Date,  simultaneously  with
the closings under: (a) the Sale and Servicing  Agreement  pursuant to which the
Purchaser will assign all of its right,  title and interest in, to and under the
Receivables  and certain  other  property to the Trust in exchange for the Notes
and the Certificates;  (b) the Indenture, pursuant to which the Trust will issue
the Notes and pledge all of its right,  title and  interest in, to and under the
Receivables  and  certain  other  property  to secure the  Notes;  (c) the Trust
Agreement,  pursuant  to which the Trust  will issue the  Certificates;  (d) the
Underwriting  Agreement,  pursuant  to  which  the  Purchaser  will  sell to the
Underwriters the Underwritten Securities.

                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

                  III.1  Representations  and Warranties of the  Purchaser.  The
Purchaser hereby represents and warrants to the Seller as of the date hereof and
as of the Closing Date:

         (a)      Organization, etc.  The Purchaser has been duly organized and
is validly existing as a limited  partnership in good standing under the laws of
the State of Delaware,  and has full power and  authority to execute and deliver
this Agreement and to perform the terms and provisions hereof and thereof.

         (b)      Due Authorization and No Violation.  This Agreement has been
duly  authorized,  executed and  delivered by the  Purchaser,  and is the legal,
valid,  binding and enforceable  obligation of the Purchaser  except as the same
may be limited by insolvency, bankruptcy,  reorganization or other laws relating
to or  affecting  the  enforcement  of  creditors'  rights or by general  equity
principles.

         (c)      No  Conflicts.   The  consummation  of  the  transactions
contemplated  by this Agreement,  and the fulfillment of the terms hereof,  will
not conflict with or result in a breach of any of the terms or provisions of, or
constitute a default under (in each case material to the  Purchaser),  or result
in the creation or imposition of any lien,  charge or encumbrance  (in each case
material to the  Purchaser)  upon any of the property or assets of the Purchaser
pursuant to the terms of any indenture, mortgage, deed of trust, loan agreement,
guarantee,  lease financing  agreement or similar  agreement or instrument under
which the Purchaser is a debtor or guarantor, nor will such action result in any
violation of the  provisions of the  Certificate  of Limited  Partnership or the
Limited Partnership Agreement of the Purchaser.

         (d)      No Proceedings.  No legal or governmental proceedings are
pending  to which  the  Purchaser  is a party or of which  any  property  of the
Purchaser is the subject, and no such proceedings are threatened or contemplated
by governmental authorities or threatened by others, other than such proceedings
which  will  not have a  material  adverse  effect  upon  the  general  affairs,
financial  position,  net worth or results of operations (on an annual basis) of
the Purchaser and will not  materially and adversely  affect the  performance by
the Purchaser of its obligations  under, or the validity and  enforceability of,
this Agreement.

         (e)      Fair Market Value.  The Purchaser has determined that the
Receivables  Purchase Price paid by it for the Purchased Property on the Closing
Date is equal to the fair market value for the Purchased Property.
<PAGE>

                  III.2 Representations and Warranties of the Seller.

         (a)      The Seller hereby represents and warrants to the Purchaser as
of the date hereof and as of the Closing Date:

                   (i)     Organization, etc.  The Seller has been duly
         incorporated  and is validly existing as a corporation in good standing
         under  the laws of the  State of  Delaware,  and is duly  qualified  to
         transact  business and is in good standing in each  jurisdiction in the
         United  States of America in which the  conduct of its  business or the
         ownership of its property requires such qualification.


                   (ii)    Power and Authority; Due Authorization;
         Enforceability.  The Seller has full power and  authority to convey and
         assign the property  conveyed and assigned to the  Purchaser  hereunder
         and has duly  authorized  such sale and  assignment to the Purchaser by
         all  necessary   corporate   action.   This  Agreement  has  been  duly
         authorized,  executed and delivered by the Seller and shall  constitute
         the legal,  valid,  binding and  enforceable  obligation  of the Seller
         except  as  the  same  may  be  limited  by   insolvency,   bankruptcy,
         reorganization  or other laws relating to or affecting the  enforcement
         of creditors' rights or by general equity principles.

                   (iii)  No Violation.  The consummation of the transactions
         contemplated  by this  Agreement,  and  the  fulfillment  of the  terms
         hereof,  will not  conflict  with or  result  in a breach of any of the
         terms or  provisions  of, or  constitute a default  under (in each case
         material to the Seller and its subsidiaries  considered as a whole), or
         result in the creation or imposition of any lien, charge or encumbrance
         (in each case material to the Seller and its subsidiaries considered as
         a whole) upon any of the  property or assets of the Seller  pursuant to
         the terms of, any indenture,  mortgage,  deed of trust, loan agreement,
         guarantee, lease financing agreement or similar agreement or instrument
         under which the Seller is a debtor or  guarantor,  nor will such action
         result  in any  violation  of the  provisions  of  the  certificate  of
         incorporation or the by-laws of the Seller.

                   iv)    No Proceedings.  No legal or governmental proceedings
         are pending to which the Seller is a party or of which any  property of
         the Seller is the subject,  and no such  proceedings  are threatened or
         contemplated by governmental authorities or threatened by others, other
         than such  proceedings  which will not have a material  adverse  effect
         upon the general affairs,  financial position,  net worth or results of
         operations  (on an annual  basis) of the  Seller  and its  subsidiaries
         considered as a whole and will not materially and adversely  affect the
         performance by the Seller of its obligations under, or the validity and
         enforceability of, this Agreement.


<PAGE>


         (b)      The Seller makes the following representations and warranties
as  to  the  Receivables  on  which  the  Purchaser   relies  in  accepting  the
Receivables.  Such  representations and warranties speak as of the Closing Date,
but shall survive the transfer,  assignment and conveyance of the Receivables to
the Purchaser and the  subsequent  assignment and transfer to the Trust pursuant
to the Sale and  Servicing  Agreement  and the pledge  thereof to the  Indenture
Trustee pursuant to the Indenture:

                   (i)     Characteristics of Receivables.  Each Receivable (a)
         shall have been  originated in the United States of America by a Dealer
         for the retail  sale of a Financed  Vehicle in the  ordinary  course of
         such Dealer's business,  shall have been fully and properly executed by
         the parties thereto, shall have been purchased either (X) by the Seller
         from a Dealer under an existing  dealer  agreement  with the Seller and
         shall have been validly assigned by such Dealer to the Seller or (Y) by
         PRIMUS  from a Dealer  or other  finance  source  (provided  that  such
         purchase  relates to an individual  Receivable and not a bulk purchase)
         under an existing  agreement  with  PRIMUS and shall have been  validly
         assigned  by such  Dealer or other  finance  source to PRIMUS and shall
         have been  validly  assigned  by PRIMUS to the  Seller in the  ordinary
         course of  business,  (b) shall have  created or shall  create a valid,
         subsisting,  and enforceable  first priority security interest in favor
         of the Seller in the Financed Vehicle, which security interest shall be
         assignable by the Seller to the Purchaser,  (c) shall contain customary
         and  enforceable  provisions  such that the rights and  remedies of the
         holder thereof shall be adequate for realization against the collateral
         of the benefits of the  security,  (d) shall  provide for level monthly
         payments  (provided  that the payment in the first or last month in the
         life of the  Receivable  may be  minimally  different  from  the  level
         payment) that fully amortize the Amount  Financed by maturity and yield
         interest at the Annual  Percentage  Rate, (e) shall provide for, in the
         event that such contract is prepaid,  a prepayment  that fully pays the
         Principal  Balance,  and (f) is an  Actuarial  Receivable  or a  Simple
         Interest Receivable.


                  (ii)    Schedule of Receivables.  The information set forth in
         the Schedule of  Receivables  shall be true and correct in all material
         respects  as of the  opening of  business  on the Cutoff  Date,  and no
         selection  procedures  believed to be adverse to the Noteholders or the
         Certificateholders   shall  have  been   utilized  in   selecting   the
         Receivables from those  receivables  which meet the criteria  contained
         herein.  The computer tape or other listing  regarding the  Receivables
         made  available to the Purchaser and its assigns is true and correct in
         all material respects.

                 (iii) Compliance with Law.  Each Receivable and the sale of the
         Financed  Vehicle shall have complied at the time it was  originated or
         made  and at the  execution  of  this  Agreement  shall  comply  in all
         material respects with all requirements of applicable  federal,  State,
         and  local  laws,  and  regulations  thereunder,   including,   without
         limitation,  usury laws,  the Federal  Truth-in-Lending  Act, the Equal
         Credit  Opportunity  Act, the Fair Credit  Reporting Act, the Fair Debt
         Collection  Practices  Act,  the  Federal  Trade  Commission  Act,  the
         Magnuson-Moss  Warranty Act, the Federal Reserve Board's  Regulations B
         and Z, and State  adaptations  of the National  Consumer Act and of the
         Uniform  Consumer Credit Code, and other consumer credit laws and equal
         credit opportunity and disclosure laws.

                   (iv)    Binding Obligation.  Each Receivable shall represent
         the  genuine,  legal,  valid,  and binding  payment  obligation  of the
         Obligor, enforceable by the holder thereof in accordance with its terms
         subject to the effect of  bankruptcy,  insolvency,  reorganization,  or
         other similar laws  affecting  the  enforcement  of  creditors'  rights
         generally.

                   (v)     No Government Obligor.  None of the Receivables shall
         be due from the  United  States  of  America  or any  State or from any
         agency, department, or instrumentality of the United States of America,
         any State or political subdivision of either thereof.


<PAGE>


                   (vi)    Security Interest in Financed Vehicle.  Immediately
         prior  to  the  transfer,   assignment  and  conveyance  thereof,  each
         Receivable  shall be secured  by a first  priority,  validly  perfected
         security  interest  in the  Financed  Vehicle in favor of the Seller as
         secured party or all necessary and appropriate  actions shall have been
         commenced  that would  result in a first  priority,  validly  perfected
         security  interest  in the  Financed  Vehicle in favor of the Seller as
         secured party.

                   (vii)  Receivables in Force.  No Receivable shall have been
         satisfied,  subordinated,  or rescinded, nor shall any Financed Vehicle
         have been released  from the lien granted by the related  Receivable in
         whole or in part.

                   (viii)  No Waiver.  No provision of a Receivable shall have
         been waived.

                   (ix)    No Defenses.  No right of rescission, setoff,
         counterclaim,  or defense shall have been  asserted or threatened  with
         respect to any Receivable.

                   (x)     No Liens.  To the best of the Seller's knowledge, no
         liens or claims  shall have been filed for work,  labor,  or  materials
         relating to a Financed  Vehicle  that shall be liens prior to, or equal
         with,  the  security  interest in the Financed  Vehicle  granted by the
         Receivable.

                 (xi)    No Default.  Except for payment defaults continuing for
         a period of not more than  thirty (30) days as of the Cutoff  Date,  no
         default, breach,  violation, or event permitting acceleration under the
         terms  of  any  Receivable  shall  have  occurred;  and  no  continuing
         condition  that with  notice or the lapse of time  would  constitute  a
         default, breach,  violation, or event permitting acceleration under the
         terms of any  Receivable  shall have  arisen;  and the Seller shall not
         waive any of the foregoing.

                 (xii)  Insurance.  With respect to each Receivable, the Seller,
         in accordance  with its customary  standards,  policies and procedures,
         shall  have  determined  that,  as of the date of  origination  of each
         Receivable,  the  Obligor  had  obtained  or agreed to obtain  physical
         damage insurance covering the Financed Vehicle.

                 (xiii)  Title.  It is the intention of the Seller that the
         transfer and  assignment  herein  contemplated  constitute  an absolute
         sale,  transfer,  assignment and conveyance of the Receivables from the
         Seller to the Purchaser and that the  beneficial  interest in and title
         to the  Receivables  not be part of the Seller's estate in the event of
         the filing of a bankruptcy  petition by or against the Seller under any
         bankruptcy  law. No Receivable  has been sold,  transferred,  assigned,
         conveyed  or  pledged  by the  Seller  to any  Person  other  than  the
         Purchaser.  Immediately  prior to the  transfer and  assignment  herein
         contemplated,  the  Seller  had  good  and  marketable  title  to  each
         Receivable  free  and  clear  of  all  Liens,  encumbrances,   security
         interests, participations and rights of others (limited, in the case of
         mechanics'  liens,  tax  liens  and  liens  attaching  to  the  related
         Receivables by operation of law, to the best of the Seller's knowledge)
         and,  immediately upon the transfer  thereof,  the Purchaser shall have
         good and  marketable  title to each  Receivable,  free and clear of all
         Liens, encumbrances,  security interests,  participations and rights of
         others;  and the transfer of the Purchased  Property has been perfected
         under the UCC.
<PAGE>

                   (xiv)  Valid Assignment.  No Receivable shall have been
         originated  in, or shall be subject  to the laws of,  any  jurisdiction
         under  which the sale,  transfer,  assignment  and  conveyance  of such
         Receivable  under this  Agreement or pursuant to transfers of the Notes
         or the Certificates  shall be unlawful,  void, or voidable.  The Seller
         has not  entered  into any  agreement  with  any  account  debtor  that
         prohibits, restricts or conditions the assignment of any portion of the
         Receivables.

                   (xv)    All Filings Made.  All filings (including, without
         limitation,  UCC  filings)  necessary in any  jurisdiction  to give the
         Purchaser a first priority, validly perfected ownership interest in the
         Receivables shall have been made.

                   (xvi)  Chattel Paper.  Each Receivable constitutes "chattel
         paper" as defined in the UCC.

                   (xvii)  One Original.  There shall be only one original
         executed copy of each  Receivable.  The Seller,  or its custodian,  has
         possession of such original with respect to each Receivable.

                   (xviii)  New and Used Vehicles.  70.00% of the aggregate
         Principal Balance of the Receivables, constituting 62.85% of the number
         of Receivables,  as of the Cutoff Date,  represent vehicles financed at
         new vehicle  rates,  and the  remainder  of the  Receivables  represent
         vehicles financed at used vehicle rates.

                 (xix)  Amortization Type.  By aggregate Principal Balance as of
         the  Cutoff  Date,  0.30%  of  the  Receivables   constitute  Actuarial
         Receivables  and 99.70% of the Receivables  constitute  Simple Interest
         Receivables.

                   (xx)  Origination.  Each Receivable shall have an origination
         date on or after March 1, 1998.

                   (xxi)  PRIMUS.  12.35% of the aggregate Principal Balance of
         the Receivables as of the Cutoff Date represent Receivables  originated
         through PRIMUS and assigned to the Seller,  and 87.65% of the aggregate
         Principal  Balance of the  Receivables  as of the Cutoff Date represent
         Receivables  that  were  originated   through  Ford  Credit  (excluding
         PRIMUS).

                   (xxii)  Maturity of Receivables.  Each Receivable shall have
         an original maturity of not greater than sixty (60) months.

                  (xxiii) Annual Percentage Rate.  The Annual Percentage Rate of
         each Receivable shall be not less than 1.85% and not greater than
         20.00%.

                 (xxiv)  Scheduled Payments.  Each Receivable shall have a first
         Scheduled Payment due, in the case of Actuarial Receivables, or a first
         scheduled due date, in the case of Simple Interest  Receivables,  on or
         prior to March 31, 2000 and no Receivable  shall have a payment that is
         more than thirty (30) days overdue as of the Cutoff Date.

                   (xxv)  Location of Receivable Files.  The Receivable Files
         shall be kept at one or more of the  locations  listed in Schedule  A-1
         hereto or the offices of one of the  custodians  specified  in Schedule
         A-2 hereto.
<PAGE>

                   (xxvi)   No Extensions.  The number of Scheduled Payments, in
         the case of  Actuarial  Receivables,  and the number of  scheduled  due
         dates, in the case of Simple Interest Receivables,  shall not have been
         extended on or before the Cutoff Date on any Receivable.

                   (xxvii)  Other Data.  The numerical data relating to the
         characteristics of the Receivables contained in the Prospectus are true
         and correct in all material respects.

                   (xxviii)  Agreement.  The representations and warranties in
         this Agreement shall be true.

                   (xxix)  No Receivables Originated in Alabama or Pennsylvania.
         No Receivable shall have been originated in Alabama or Pennsylvania.

         (c)      The Seller has determined that the Receivables Purchase Price
received by it for the  Purchased  Property on the Closing  Date is equal to the
fair market value for the Purchased Property.

                                   ARTICLE IV

                                   CONDITIONS

                  IV.1 Conditions to Obligation of the Purchaser. The obligation
of the Purchaser to purchase the  Receivables is subject to the  satisfaction of
the following conditions:

         (a)      Representations and Warranties True.  The representations and
warranties of the Seller hereunder shall be true and correct on the Closing Date
with the same effect as if then made,  and the Seller shall have  performed  all
obligations to be performed by it hereunder on or prior to the Closing Date.

         (b)      Computer Files Marked.  The Seller, at its own expense, on or
prior to the Closing Date,  shall indicate in its computer  files, in accordance
with its customary standards, policies and procedures, that the Receivables have
been conveyed to the Purchaser  pursuant to this  Agreement and shall deliver to
the Purchaser the Schedule of Receivables  certified by an officer of the Seller
to be true, correct and complete.

         (c)      Documents to be Delivered by the Seller at the Closing.

                   (i)     The Assignment.  On the Closing Date, the Seller will
         execute and deliver the Assignment.  The Assignment shall be
         substantially in the form of Exhibit A hereto.

                   (ii)    Evidence of UCC Filing.  On or prior to the Closing
         Date,  the Seller  shall record and file,  at its own expense,  a UCC-1
         financing   statement  in  each   jurisdiction  in  which  required  by
         applicable law, executed by the Seller, as seller or debtor, and naming
         the Purchaser,  as purchaser or secured party,  naming the  Receivables
         and the other property conveyed hereunder,  meeting the requirements of
         the laws of each such  jurisdiction  and in such manner as is necessary
         to perfect the transfer,  assignment and conveyance of such Receivables
         to the  Purchaser.  The Seller shall  deliver a  file-stamped  copy, or
         other  evidence  satisfactory  to the Purchaser of such filing,  to the
         Purchaser on or prior to the Closing Date.

                  (iii)  Other Documents.  Such other documents as the Purchaser
         may reasonably request.

         (d)      Other Transactions.  The transactions contemplated by the Sale
and Servicing Agreement, the Indenture and the Trust Agreement shall be
consummated on the Closing Date.
<PAGE>

                  IV.2 Conditions to Obligation of the Seller. The obligation of
the  Seller to  convey  the  Receivables  to the  Purchaser  is  subject  to the
satisfaction of the following conditions:

         (a)      Representations and Warranties True.  The representations and
warranties of the Purchaser  hereunder  shall be true and correct on the Closing
Date  with the  same  effect  as if then  made,  and the  Purchaser  shall  have
performed  all  obligations  to be  performed by it hereunder on or prior to the
Closing Date.

        (b)      Receivables Purchase Price.  At the Closing Date, the Purchaser
will deliver to the Seller the  Receivables  Purchase  Price in accordance  with
Section 2.1(b).

                                    ARTICLE V

                             COVENANTS OF THE SELLER

                  The Seller covenants and agrees with the Purchaser as follows,
provided,  however,  that to the extent  that any  provision  of this  ARTICLE V
conflicts with any provision of the Sale and Servicing  Agreement,  the Sale and
Servicing Agreement shall govern:

                  V.1      Protection of Right, Title and Interest.

         (a)     The Seller shall execute and file such financing statements and
cause to be executed and filed such continuation statements,  all in such manner
and in such places as may be required by law fully to  preserve,  maintain,  and
protect the interest of the Purchaser (or its assignee) in the  Receivables  and
in the proceeds thereof.  The Seller shall deliver (or cause to be delivered) to
the Purchaser file-stamped copies of, or filing receipts for, any document filed
as provided above, as soon as available following such filing.

         (b)      The Seller shall not change its name, identity, or corporate
structure in any manner that would, could, or might make any financing statement
or  continuation  statement filed by the Seller in accordance with paragraph (a)
above seriously misleading within the meaning of ss. 9-402(7) of the UCC, unless
it shall have given the Purchaser at least five (5) days' prior  written  notice
thereof and shall have promptly filed  appropriate  amendments to all previously
filed financing statements or continuation statements.

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

         (d)      The Seller shall maintain accounts and records as to each
Receivable  accurately and in sufficient  detail to permit the reader thereof to
know  at any  time  the  status  of  such  Receivable,  including  payments  and
recoveries made and payments owing (and the nature of each).

         (e)      The Seller shall maintain its computer systems, in accordance
with its customary standards,  policies and procedures,  so that, from and after
the time of  conveyance  hereunder  of the  Receivables  to the  Purchaser,  the
Seller's master computer records  (including any back-up archives) that refer to
a  Receivable  shall  indicate  clearly the  interest of the  Purchaser  in such
Receivable  and that such  Receivable is owned by the Purchaser or its assignee.
Indication  of the  ownership of a Receivable  by the  Purchaser or its assignee
shall not be deleted from or modified on the Seller's  computer  systems  until,
and only until, the Receivable shall have been paid in full or repurchased.
<PAGE>

         (f)      If at any time the Seller shall propose to sell, grant a
security  interest  in,  or  otherwise   transfer  any  interest  in  automotive
receivables to any  prospective  purchaser,  lender,  or other  transferee,  the
Seller shall give to such  prospective  purchaser,  lender,  or other transferee
computer  tapes,  records,  or print-outs  (including  any restored from back-up
archives) that, if they shall refer in any manner  whatsoever to any Receivable,
shall indicate clearly that such Receivable has been conveyed to and is owned by
the Purchaser.

         (g)      The Seller shall, upon receipt by the Seller of reasonable
prior  notice,  permit the  Purchaser  and its agents at any time during  normal
business  hours to inspect,  audit,  and make copies of and  abstracts  from the
Seller's records regarding any Receivable.

         (h)     Upon request, the Seller shall furnish to the Purchaser, within
twenty (20) Business  Days, a list of all  Receivables  (by contract  number and
name of Obligor) then owned by the Purchaser,  together with a reconciliation of
such list to the Schedule of Receivables.

                  V.2  Other  Liens or  Interests.  Except  for the  conveyances
hereunder and pursuant to the other Basic  Documents,  the Seller will not sell,
pledge, assign or transfer any Receivable to any other Person, or grant, create,
incur,  assume  or suffer to exist  any Lien on any  interest  therein,  and the
Seller shall defend the right,  title,  and interest of the Purchaser in, to and
under such  Receivables  against all claims of third parties claiming through or
under the Seller;  provided,  however,  that the Seller's obligations under this
Section 5.2 shall  terminate  upon the  termination of the Trust pursuant to the
Trust Agreement.

                  V.3  Costs  and  Expenses.   The  Seller  agrees  to  pay  all
reasonable costs and disbursements in connection with the perfection, as against
all third parties,  of the Purchaser's  right,  title and interest in and to the
Receivables.

                  V.4      Indemnification.

         (a)      The Seller shall defend, indemnify, and hold harmless the
Purchaser from and against any and all costs, expenses, losses, damages, claims,
and liabilities, arising out of or resulting from the failure of a Receivable to
be originated in compliance  with all  requirements of law and for any breach of
any of the Seller's  representations  and warranties  contained herein provided,
however, with respect to a breach of the Seller's representations and warranties
as set forth in Section  3.2(b),  any  indemnification  amounts owed pursuant to
this Section 5.4 with  respect of a  Receivable  shall give effect to and not be
duplicative of the Purchase  Amounts paid by the Seller  pursuant to Section 6.2
hereof.

         (b)      The Seller shall defend, indemnify, and hold harmless the
Purchaser from and against any and all costs, expenses, losses, damages, claims,
and  liabilities,  arising  out of or  resulting  from  the use,  ownership,  or
operation by the Seller or any Affiliate thereof of a Financed Vehicle.

         (c)      The Seller shall defend, indemnify, and hold harmless the
Purchaser  from and  against  any and all taxes that may at any time be asserted
against the  Purchaser  with respect to the  transactions  contemplated  herein,
including,  without limitation,  any sales, gross receipts, general corporation,
tangible personal property,  privilege,  or license taxes and costs and expenses
in defending against the same.

         (d)      The Seller shall defend, indemnify, and hold harmless the
Purchaser from and against any and all costs, expenses, losses, claims, damages,
and liabilities to the extent that such cost, expense,  loss, claim,  damage, or
liability  arose  out  of,  or was  imposed  upon  the  Purchaser  through,  the
negligence,  willful misfeasance,  or bad faith of the Seller in the performance
of its duties  under this  Agreement  or by reason of reckless  disregard of the
Seller's obligations and duties under this Agreement.
<PAGE>

         (e)      The Seller shall defend, indemnify, and hold harmless the
Purchaser from and against all costs,  expenses,  losses,  claims,  damages, and
liabilities  arising out of or incurred in  connection  with the  acceptance  or
performance  of the  Seller's  trusts and duties as Servicer  under the Sale and
Servicing Agreement,  except to the extent that such cost, expense, loss, claim,
damage,  or liability  shall be due to the willful  misfeasance,  bad faith,  or
negligence (except for errors in judgment) of the Purchaser.

                  These  indemnity  obligations  shall  be in  addition  to  any
obligation that the Seller may otherwise have.

                  V.5 Treatment.  The Seller agrees to treat this  conveyance as
(i) an absolute transfer for tax purposes and (ii) a sale for all other purposes
(including without limitation  financial accounting  purposes),  in each case on
all  relevant  books,  records,  tax  returns,  financial  statements  and other
applicable documents.


                                   ARTICLE VI

                            MISCELLANEOUS PROVISIONS

                  VI.1  Obligations  of Seller.  The  obligations  of the Seller
under  this  Agreement  shall  not be  affected  by  reason  of any  invalidity,
illegality or irregularity of any Receivable.

                  VI.2 Repurchase of Receivables Upon Breach by the Seller.  (a)
The Seller hereby covenants and agrees with the Purchaser for the benefit of the
Purchaser,  the Trust, the Owner Trustee, the Indenture Trustee, the Noteholders
and the  Certificateholders,  that  the  occurrence  of a  breach  of any of the
Seller's representations and warranties contained in Section 3.2(b) hereof shall
constitute  events  obligating  the Seller to repurchase  Receivables  hereunder
("Repurchase  Events"),  at the Purchase  Amount from the  Purchaser or from the
Trust.

                  (b) Any Person who discovers a breach of any representation or
warranty  of the Seller  set forth in Section  3.2(b)  hereof  may,  and if such
Person is the Seller or the Servicer,  shall, inform promptly the Servicer,  the
Seller,  the Purchaser,  the Trust, the Owner Trustee and the Indenture Trustee,
as the  case may be,  in  writing,  upon  the  discovery  of any  breach  of any
representation  or warranty as set forth in Section  3.2(b)  hereof.  Unless the
breach  shall have been cured by the last day of the  second  Collection  Period
following  such  discovery  (or, at the Seller's  election,  the last day of the
first following  Collection Period),  the Seller shall repurchase any Receivable
materially  and  adversely  affected by such breach at the Purchase  Amount.  In
consideration of the repurchase of such  Receivable,  the Seller shall remit the
Purchase Amount to the Servicer for distribution  pursuant to Section 4.2 of the
Servicing Agreement.  The sole remedy (except as provided in Section 5.4 hereof)
of the Purchaser,  the Trust,  the Owner  Trustee,  the Indenture  Trustee,  the
Noteholders  or the  Certificateholders  against  the Seller  with  respect to a
Repurchase  Event  shall be to  require  the  Seller to  repurchase  Receivables
pursuant  to this  Section  6.2.  With  respect to all  Receivables  repurchased
pursuant to this Section 6.2, the Purchaser shall assign to the Seller,  without
recourse,  representation  or warranty,  all the  Purchaser's  right,  title and
interest in and to such  Receivables,  and all security and  documents  relating
thereto.

                  VI.3  Seller's  Assignment  of  Purchased  Receivables.   With
respect to all Receivables repurchased by the Seller pursuant to this Agreement,
the Purchaser shall assign, without recourse, representation or warranty, to the
Seller all the Purchaser's right, title and interest in and to such Receivables,
and all security and documents relating thereto.
<PAGE>

                  VI.4     Trust.  The Seller acknowledges that:

                  (a) The  Purchaser  will,  pursuant to the Sale and  Servicing
Agreement,  convey the Receivables to the Trust and assign its rights under this
Agreement   to  the  Trust  for  the   benefit  of  the   Noteholders   and  the
Certificateholders,  and that the  representations  and warranties  contained in
this Agreement and the rights of the Purchaser under Sections 6.2 and 6.3 hereof
are intended to benefit the Trust,  the Owner Trustee,  the  Noteholders and the
Certificateholders.   The  Seller  hereby   consents  to  such   conveyance  and
assignment.

                  (b) The Trust  will,  pursuant  to the  Indenture,  pledge the
Receivables and its rights under this Agreement to the Indenture Trustee for the
benefit  of  the  Noteholders,  and  that  the  representations  and  warranties
contained  in  this  Agreement  and  the  rights  of the  Purchaser  under  this
Agreement,  including  under  Sections  6.2 and 6.3 are  intended to benefit the
Indenture  Trustee  and the  Noteholders.  The Seller  hereby  consents  to such
pledge.

                  VI.5  Amendment.  This  Agreement  may be amended from time to
time by a written  amendment  duly  executed and delivered by the Seller and the
Purchaser;  provided, however, that any such amendment that materially adversely
affects  the  rights  of the  Noteholders  or the  Certificateholders  under the
Indenture, Sale and Servicing Agreement or Trust Agreement shall be consented to
by the  Noteholders  of Notes  evidencing  not less than a majority of the Notes
Outstanding and the Certificateholders of Certificates  evidencing not less than
a majority of the Aggregate Certificate Balance.

                  VI.6     Accountants' Letters.

         (a)  PricewaterhouseCoopers LLP will review the characteristics of the
Receivables  described in the  Schedule of  Receivables  and will compare  those
characteristics to the information with respect to the Receivables  contained in
the Prospectus.

         (b)  The Seller will cooperate with the Purchaser and
PricewaterhouseCoopers  LLP in making  available all  information and taking all
steps reasonably necessary to permit such accountants to complete the review set
forth in Section 6.6(a) above and to deliver the letters  required of them under
the Underwriting Agreement.

         (c)  PricewaterhouseCoopers LLP will deliver to the Purchaser a letter,
dated the Closing Date, in the form  previously  agreed to by the Seller and the
Purchaser,  with respect to the financial and statistical  information contained
in the  Prospectus  under  the  caption  "Delinquencies,  Repossessions  and Net
Losses" and with respect to such other  information as may be agreed in the form
of letter.

                  VI.7 Waivers. No failure or delay on the part of the Purchaser
in exercising any power,  right or remedy under this Agreement or the Assignment
shall operate as a waiver thereof,  nor shall any single or partial  exercise of
any such power,  right or remedy preclude any other or further  exercise thereof
or the exercise of any other power, right or remedy.

                  VI.8 Notices.  All  communications and notices pursuant hereto
to either party shall be in writing or by facsimile  and  addressed or delivered
to it at  its  address  as  shown  below  or at  such  other  address  as may be
designated  by it by  notice  to the  other  party  and,  if  mailed  or sent by
facsimile, shall be deemed given when mailed or when transmitted by facsimile.

         To Seller:        Ford Motor Credit Company
                           One American Road
                           P.O. Box 6044
                           Dearborn, Michigan 48121-6044
                           Attn:  Secretary
                           Facsimile No.:  (313) 594-7742
<PAGE>

         To Purchaser:     Ford Credit Auto Receivables Two L.P.
                           c/o Ford Credit Auto Receivables Two Inc.
                           One American Road
                           Dearborn, Michigan 48121
                           Attn: Secretary
                           Facsimile No.:   (313) 594-7742

                  VI.9  Costs and  Expenses.  The Seller  will pay all  expenses
incident to the  performance  of its  obligations  under this  Agreement and the
Seller  agrees to pay all  reasonable  out-of-pocket  costs and  expenses of the
Purchaser,  excluding  fees and  expenses of  counsel,  in  connection  with the
perfection as against third parties of the Purchaser's right, title and interest
in and to the  Receivables  and the  enforcement of any obligation of the Seller
hereunder.

                  VI.10 Survival.  The respective  agreements,  representations,
warranties and other  statements by the Seller and the Purchaser set forth in or
made pursuant to this  Agreement  shall remain in full force and effect and will
survive the  closing  under  Section 2.2 hereof and any sale,  transfer or other
assignment of the Receivables by the Purchaser.

                  VI.11 Confidential  Information.  The Purchaser agrees that it
will  neither  use nor  disclose  to any Person the names and  addresses  of the
Obligors,  except in connection with the  enforcement of the Purchaser's  rights
hereunder,  under the Receivables,  under any Sale and Servicing Agreement or as
required by law.

                  VI.12 Headings and  Cross-References.  The various headings in
this  Agreement  are  included  for  convenience  only and shall not  affect the
meaning or interpretation of any provision of this Agreement. References in this
Agreement to Section names or numbers are to such Sections of this Agreement.

                  VI.13    GOVERNING LAW.  THIS AGREEMENT AND THE ASSIGNMENT
SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE
STATE OF NEW YORK.

                  VI.14  Counterparts.  This Agreement may be executed in two or
more  counterparts and by different  parties on separate  counterparts,  each of
which shall be an original,  but all of which together shall  constitute one and
the same instrument.

                  VI.15 Further  Assurances.  Seller and Purchaser will each, at
the request of the other, execute and deliver to the other all other instruments
that either may reasonably request in order to perfect the conveyance, transfer,
assignment and delivery to Purchaser of the rights to be conveyed,  transferred,
assigned and delivered and for the consummation of this Agreement.


<PAGE>




                  IN WITNESS  WHEREOF,  the  parties  hereby  have  caused  this
Purchase  Agreement to be executed by their respective  officers  thereunto duly
authorized as of the date and year first above written.

                                            FORD MOTOR CREDIT COMPANY


                                            By:/s/ Hurley D. Smith
                                                     Name:    Hurley D. Smith
                                                     Title:   Secretary

                                            FORD CREDIT AUTO RECEIVABLES
                                              TWO L.P.

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

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


<PAGE>
                                   Exhibit A

                                   ASSIGNMENT


                  For value received,  in accordance with the Purchase Agreement
dated as of March 1, 2000 (the "Purchase  Agreement"),  between the  undersigned
and FORD CREDIT AUTO  RECEIVABLES  TWO L.P. (the  "Purchaser"),  the undersigned
does hereby assign,  transfer and otherwise  convey unto the Purchaser,  without
recourse, all right, title and interest of the undersigned, whether now owned or
hereafter  acquired,  in and to the following:  (i) the  Receivables;  (ii) with
respect to Actuarial  Receivables,  monies due thereunder on or after the Cutoff
Date (including  Payaheads)  and, with respect to Simple  Interest  Receivables,
monies due or received thereunder on or after the Cutoff Date (including in each
case any monies  received  prior to the Cutoff Date that are due on or after the
Cutoff  Date  and  were  not  used  to  reduce  the  principal  balance  of  the
Receivable);  (iii) the security  interests in the Financed  Vehicles granted by
Obligors pursuant to the Receivables and any other interest of the Seller in the
Financed  Vehicles;  (iv)  rights  to  receive  proceeds  with  respect  to  the
Receivables from claims on any physical damage,  credit life, credit disability,
or other  insurance  policies  covering the Financed  Vehicles or Obligors;  (v)
Dealer Recourse;  (vi) all of the Seller's rights to the Receivable Files; (vii)
payments and proceeds with respect to the Receivables held by the Seller; (viii)
all property  (including the right to receive  Liquidation  Proceeds) securing a
Receivable (other than a Receivable  repurchased by the Seller); (ix) rebates of
premiums  and other  amounts  relating  to  insurance  policies  and other items
financed  under the  Receivables  in effect as of the Cutoff  Date;  and (x) all
present  and future  claims,  demands,  causes of action and choses in action in
respect  of any or all of the  foregoing  and all  payments  on or under and all
proceeds  of every  kind and nature  whatsoever  in respect of any or all of the
foregoing,  including  all  proceeds of the  conversion  thereof,  voluntary  or
involuntary,  into cash or other liquid property,  all cash proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts, insurance proceeds,  condemnation awards, rights to payment of any and
every kind and other forms of obligations and receivables, instruments and other
property  which at any time  constitute  all or part of or are  included  in the
proceeds of any of the foregoing.  The foregoing  conveyance does not constitute
and is  not  intended  to  result  in any  assumption  by the  Purchaser  of any
obligation of the  undersigned to the Obligors,  insurers or any other Person in
connection with the Receivables, Receivable Files, any insurance policies or any
agreement or instrument relating to any of them.

                  This   Assignment   is  made   pursuant   to  and   upon   the
representations,  warranties  and  agreements  on the  part  of the  undersigned
contained  in the  Purchase  Agreement  and is to be  governed  by the  Purchase
Agreement.


<PAGE>


                  Capitalized  terms used herein and not otherwise defined shall
have the meaning assigned to them in the Purchase Agreement.

                  IN WITNESS WHEREOF, the undersigned has caused this Assignment
to be duly executed as of March 1, 2000.

                                            FORD MOTOR CREDIT COMPANY



                                            By: _______________________
                                                     Name:
                                                     Title:



<PAGE>



                                    Exhibit B

                             Schedule of Receivables
                             DELIVERED TO PURCHASER
                                   AT CLOSING


<PAGE>

                                  Schedule A-1

                          Location of Receivable Files
                          at Ford Credit Branch Offices

Akron
175 Montrose West Avenue
Crown Pointe Building

Suite 300
Copley, OH  44321

Albany
5 Pine West Plaza
Albany, NY  12205

Albuquerque
6100 Uptown Blvd., N.E.
Suite 300
Albuquerque, NM  87110

Amarillo
1616 S. Kentucky
Bldg. D, Suite 130
Amarillo, TX  79102

Anchorage
3201 C Street

Suite 303
Anchorage, AK  99503

Appleton
54 Park Place

Appleton, WI  54915-8861

Athens
3708 Atlanta Highway
Athens, GA  30604

Atlanta-North
North Park Town Center
Bldg. 400, Suite 180
1000 Abernathy Rd. N.E.
Atlanta, GA  30328

Atlanta-South
1691 Phoenix Blvd.
Suite 300
Atlanta, GA  30349

Atlanta/CL
1117 Perimeter Ctr. W
Suite 404 West
Atlanta, GA 30338

Atlantic Region District Office
14104 Newbrook Drive
Chantilly, VA 22021

Austin
1701 Directors Blvd.
Suite 320
Austin, TX  78744
<PAGE>

Baltimore
Campbell Corporate
Center One
4940 Campbell Blvd.
Suite 140
Whitemarsh Business Community
Baltimore, MD  21236

Beaumont
2615 Calder
Suite 715
Beaumont, TX  77704

Billings
1643 Lewis Avenue
Suite 201
Billings, MT  59102

Birmingham
3535 Grandview Parkway
Suite 340
Birmingham, AL  35243

Boston-North
One Tech Drive
3rd Floor
Andover, MA  01810-2497

Boston-South
Southboro Place
2nd Floor
352 Turnpike Road
Southboro, MA  01772

Bristol
Landmark Center-
Suite A
113 Landmark Lane
Bristol, TN  37620

Buffalo
95 John Muir Drive
Suite 102
Amherst, NY  14228

Cape Girardeau
1409-C N. Mt. Auburn Rd.
Cape Girardeau, MO  63701

Charleston
Rivergate Center
Suite 150
4975 LaCross Road
North Charleston, SC  29418

Charlotte
6302 Fairview Road
Suite 500
Charlotte, NC  28210

Charlotte/CL
6302 Fairview Road
Suite 510
Charlotte, NC 28210
<PAGE>

Chattanooga
2 Northgate Park
Suite 200
Chattanooga, TN  37415

Cheyenne
6234 Yellowstone Road
Cheyenne, WY  82009

Chicago-East
One River Place
Suite A
Lansing, IL  60438

Chicago-North
9700 Higgins Road
Suite 720
Rosemont, IL  60018

Chicago-South
The Office of Waterfall Glen I
Suite 310
900 South Frontage Road
Woodridge, IL  60517

Chicago-West
2500 W. Higgins Rd.
Suite 280
Hoffman Estates, IL  60195

Chicago/CL
745 McClintock Drive
Suite 300
Burr Ridge, IL 60521

Cincinnati
8805 Governors Hill Dr.
Suite 230
Cincinnati, OH  45249

Cleveland
5700 Lombardo Centre
Suite 101
Seven Hills, OH  44131-2581

Colorado Springs
5575 Tech Center Dr.
Suite 220
Colorado Springs, CO  80919

Columbia
250 Berryhill Road
Suite 201
Columbia, SC  29210

Columbus
Metro V, Suite 470
655 Metro Place S
Dublin, OH  43017

Coral Springs
3111 N. University Dr.
Suite 800
Coral Springs, FL  33065
<PAGE>

Corpus Christi
5350 South Staples
Suite 225
Corpus Christi, TX  78411

Dallas
Campbell Forum
Suite 600
801 E. Campbell Road
Richardson, TX  75081

Dallas/CL
Campbell Forum
Suite 650
801 E. Campbell Road
Richardson, TX  75081

Davenport
5405 Utica Ridge Road
Suite 200
Davenport, IA  52807

Decatur
401 Lee Street
Suite 500
Decatur, AL  35602

Denver
6300 S. Syracuse Way
Suite 195
Englewood, CO  80111

Des Moines
4200 Corporate Drive
Suite 107
W. Des Moines, IA  50266

Detroit-North
1301 W. Long Lake Road
Suite 150
Troy, MI  48098

Detroit-West
1655 Fairlane Circle
Suite 900
Allen Park, MI  48101

Detroit/CL
One Parklane Blvd.
Suite 301E
Dearborn, MI 48126

Dothan
137 Clinic Drive
Dothan, AL  36303

El Paso
1200 Golden Key Circle
Suite 104
El Paso, TX  79925

Eugene
1600 Valley River Drive
Suite 190
Eugene, OR  97401
<PAGE>

Falls Church
1420 Springhill Road
Suite 550
McLean, VA  22102

Fargo
3100 13th Ave. South
Suite 205
Fargo, ND  58103

Fayetteville
4317 Ramsey Street
Suite 300
Fayetteville, NC  28311

Findlay
3500 North Main Street
Findlay, OH  45840-1447

Ft. Myers
11935 Fairway Lakes Dr.
Fort Myers, FL  33913

Ft. Worth
Center Park Tower
Suite 400
2350 West Airport Frwy.
Bedford, TX  76022

Grand Junction
744 Horizon Court
Suite 330
Grand Junction, CO  81506

Grand Rapids
2851 Charlevoix Drive SE
Suite 300
Grand Rapids, MI  49546

Greensboro
1500 Pinecroft Rd.
Suite 220
Greensboro, NC  27407

Harlingen
1916 East Harrison
Harlingen, TX  78550

Harrisburg
4900 Ritter Road
Mechanicsburg, PA  17055

Henderson
618 North Green Street
Henderson, KY  42420

Honolulu
Ala Moano Pacific Center
Suite 922
1585 Kapiolani Blvd.
Honolulu, HI  96814
<PAGE>

Houston-North
363 N. Sam Houston Pkwy. E.
Suite 700
Houston, TX  77060

Houston-West
820 Gessner
Suite 700
Houston, TX  77024

Huntington
3150 U.S. Route 60 *
Ona, WV  25545

Indianapolis
5875 Castle Creek Pkwy.
North Drive
Suite 240
Indianapolis, IN  46250

Jackson
800 Avery Boulevard
Suite B
Ridgeland, MS  39157

Jacksonville
Suite 310
9485 Regency Square Boulevard
Jacksonville, FL  32225

Jefferson City
210 Prodo Drive
Jefferson City, MO  65109

Kansas City
8717 West 110th Street
Bldg. #14, Suite 550
Overland Park, KS  66210

Knoxville
5500 Lonas Drive
Suite 260
Knoxville, TN  37909

Lafayette
Saloom Office Park
Suite 350
100 Asthma Boulevard
Lafayette, LA  70508

Lansing
2140 University Park Drive
Okemos, MI  48864

Las Vegas
500 N Rainbow Blvd.
Suite 312
Las Vegas, NV  89107

Little Rock
1701 Centerview Dr.
Suite 301
Little Rock, AR  72211

Long Island
One Jericho Plaza
2nd Floor Wing B
Jericho, NY  11753
<PAGE>

Louisville
150 Executive Park
Louisville, KY  40207

Lubbock
4010 82nd Street
Suite 200
Lubbock, TX  79423

Macon
5400 Riverside Drive
Suite 201
Macon, GA  31210

Manchester
4 Bedford Farms
Bedford, NH  03110

Memphis
6555 Quince Road
Suite 300
Memphis, TN  38119

Miami
6303 Blue Lagoon Drive
Suite 200
Miami, FL  33126

Midland
15 Smith Road
Suite 4300
Chevron Building
Midland, TX 79705

Milwaukee
10850 W. Park Place
Suite 110
Milwaukee, WI  53224

Minneapolis
One Southwest Crossing
Suite 308
11095 Viking Drive
Eden Prairie, MN  55344

Mobile
1201 Montlimar Dr.
Suite 700
Mobile, AL  36609-1718

Nashville
Highland Ridge
Suite 190
565 Marriott Drive
Nashville, TN  37214

New Haven
35 Thorpe Ave.
Wallingford, CT 06492

New Jersey-Central
101 Interchange Plaza
Cranbury, NJ  08512
<PAGE>

New Jersey-North
72 Eagle Rock Avenue
3rd Floor
East Hanover, NJ  07936

New Jersey-South
10000 MidAtlantic Dr.
Suite 401 West
Mt. Laurel, NJ  08054

New Orleans
Lakeway III
3838 N. Causeway Blvd.
Suite 3200
Metairie, LA  70002

Norfolk
Greenbrier Pointe
Suite 350
1401 Greenbrier Pkwy.
Chesapeake, VA  23320

Oklahoma City
Perimeter Center
Suite 300
4101 Perimeter Ctr Dr.
Oklahoma City, OK  73112

Omaha
10040 Regency Circle
Suite 100
Omaha, NE  68114-3786

Omaha Customer Service Center
12110 Emmet Street
Omaha, NB 68164

Nashville Customer Service Center
9009 Carothers Parkway
Franklin, TN 37067

Orange
765 The City Drive
Suite 400
Orange, CA  92668

Orange/CL
765 The City Drive
Suite 401
Orange, CA  92668

Orlando
1060 Maitland Ctr Commons
Suite 210
Maitland, FL  32751

Pasadena
225 S. Lake Avenue
Suite 1200
Pasadena, CA  91101
<PAGE>

Pensacola
25 W. Cedar Street
Suite 316
Pensacola, Fl  32501

Philadelphia
Bay Colony Executive Park
Suite 100
575 E. Swedesford Rd.
Wayne, PA  19087

Philadelphia/CL
500 N. Gulph Rd.
Suite 110
King of Prussia, PA 19406

Phoenix
4742 North 24th Street
Suite 215
Phoenix, AZ  85016

Pittsburgh
Foster Plaza 9
750 Holiday Drive
4th Floor, Suite 420
Pittsburgh, PA  15220

Portland, ME
2401 Congress Street
Portland, ME  04102

Portland, OR
10220 S.W. Greenburg Blvd.
Suite 415
Portland, OR  97223

Raleigh
3651 Trust Drive
Raleigh, NC  27604

Regional Opers Center
7090 Columbia Gateway Dr.
Columbia, MD 21046

Richmond
300 Arboretum Place
Suite 320
Richmond, VA  23236

Roanoke
5238 Valley Pointe Pkwy.
Suite 6
Roanoke, VA  24019

Sacramento
2720 Gateway Oaks Dr.
Suite 200
Sacramento, CA  95833

Saginaw
4901 Towne Centre Rd.
Suite 200
Saginaw, MI  48605



<PAGE>


Salt Lake City
310 E. 4500 S.
Suite 340
Murray, UT  84107

Santa Ana Central Collections
765 The City Drive
Suite 402
Orange, CA  92668

San Antonio
100 N.E. Loop 410
Suite 625
San Antonio, TX  78216-4742

San Bernardino
1615 Orange Tree Lane
Suite 215
Redlands, CA  92374

San Diego
3111 Camino Del Rio N.
Suite 1333
San Diego, CA  92108

San Francisco
6120 Stoneridge Mall Rd.
Suite 200
Pleasanton, CA  94588

San Francisco/CL
4900 Hopyard Road
Suite 220
Pleasanton CA 94588

San Jose
1900 McCarthy Blvd.
Suite 400
Milpitas, CA  95035

Savannah
6600 Abercorn Street
Suite 206
Savannah, GA  31405

Seattle
13555 S.E. 36th Street
Suite 350
Bellevue, WA  98009-1608

Shreveport
South Pointe Centre
Suite 200
3007 Knight Street
Shreveport, LA  71105

South Bay
301 E. Ocean Boulevard
Suite 1900
Long Beach, CA  90802

South Bend
4215 Edison Lakes Parkway
Suite 140
Mishawaka, IN  46545
<PAGE>

Spokane
901 North Monroe Ct.
Suite 350
Spokane, WA  99201-2148

Springfield
3275 E. Ridgeview
Springfield, MO  65804

St. Louis
4227 Earth City Expressway
Suite 100
Earth City, MO  63045

St. Paul
7760 France Avenue South
Suite 920
Bloomington, MN  55435

Syracuse
5788 Widewaters Pkwy.
DeWitt, NY  13214

Tampa
Lincoln Pointe, Suite 800
2502 Rocky Point Drive
Tampa, FL  33607

Terre Haute
4551 S. Springhill
Junction Street
Terre Haute, IN  47802

Tulsa
9820 East 41st St.
Suite 300
Tulsa, OK  74145

Tupelo
One Mississippi Plaza
Tupelo, MS  38801

Tyler
821 East SE Loop 323
Suite 300
Tyler, TX  75701

Ventura
260 Maple Court
Suite 210
Ventura, CA  93003

Washington, D.C.
2440 Research Blvd.
Suite 150
Rockville, MD  20850

Westchester
660 White Plains Road
Tarrytown, NY  10591

Western Carolina
215 Thompson Street
Hendersonville, NC  28792

Wichita
7570 West 21st
Wichita, KS  67212
<PAGE>

                                  Schedule A-2

                          Location of Receivable Files
                    at Third Party Custodians of Ford Credit

Security Archives
5022 Harding Place
Nashville, TN  37211

IKON Business Imaging Services
31101 Wiegman Road
Hayward, CA 94544


<PAGE>



                                                                   APPENDIX A

                              Definitions and Usage


<PAGE>


Schedule B - Receivables Purchase Price

Total net cash  proceeds  from the  Underwriters  for  purchase of the Class A-1
  Notes,  Class A-2 Notes,  Class A-3 Notes,  Class A-4 Notes,  Class A-5 Notes,
  Class B Notes and Class C Certificates received by

  Purchaser                                                   $ 2,829,002,454.25

  Less Reserve Account Deposit                 ($15,000,015.11)
Total cash received by Purchaser
  available for transfer to Ford
  Credit as Seller                                            $ 2,814,002,439.14

Receivables Purchase Price1                          $ 2,976,089,040.83

  minus Total cash received by
  Purchaser available for transfer to
  Ford Credit as Seller                              $(2,814,002,439.14)

Difference2                                                   $   162,086,601.69

Total portion of Receivables
  Purchase Price paid by the Purchaser
  in cash (including FCARTI
  capital contribution)                              $ 2,817,244,171.18

plus Deemed Capital Contribution

  from Ford Credit to Purchaser             $   158,844,869.66

Receivables Purchase Price                  $ 2,976,089,040.83


- --------
     1The Class D Certificate  is retained by the Purchaser and is not available
for transfer to Ford Credit.  The Seller and the Purchaser have  determined that
the  Receivables  Purchase Price equals the fair market value of the Receivables
and the related  property and the fair market value is calculated as 105% of the
adjusted pool balance (or 99.2028681082% of the original pool balance).

     2In order to  maintain  the 98%  interest  of Ford  Credit  as the  limited
partner of the  Purchaser  and the 2% interest  of Ford Credit Auto  Receivables
Two,  Inc.  ("FCARTI")  as the  general  partner of the  Purchaser,  FCARTI must
contribute  2% of  $162,086,601.69  to the  Purchaser.  FCARTI  will obtain such
amount (equal to $3,241,732.03) through a capital contribution from Ford Credit.


                                                                  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.

                                   Definitions

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

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

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

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

                  "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.

                  "Administration   Agreement"  shall  mean  the  Administration
Agreement, dated as of March 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.

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

                  "Affiliate"  shall mean, with respect to any specified Person,
any other Person  controlling or controlled by or under common control with such
specified Person. For the purposes of this definition,  "control" when used with
respect to any Person shall mean the power to direct the management and policies
of such Person, directly or indirectly,  whether through the ownership of voting
securities,   by  contract  or  otherwise;   and  the  terms  "controlling"  and
"controlled" shall have meanings correlative to the foregoing.

                  "Aggregate  Certificate Balance" shall mean, as of any date of
determination, the sum of the Certificate Balance as of such date of the Class C
Certificates  and  the  Certificate  Balance  as of  such  date  of the  Class D
Certificates.

                  "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.
<PAGE>

                  "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 Distribution Date,
the sum of the following amounts with respect to the Collection Period preceding
such Distribution  Date: (i) all scheduled  payments and all prepayments in full
collected with respect to 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  Advances  made by the  Servicer of  interest  due on the
Receivables and all amounts advanced by the Servicer  pursuant to Section 4.4(c)
of the Sale and  Servicing  Agreement;  (v) the Purchase  Amount  received  with
respect to each  Receivable  that  became a  Purchased  Receivable  during  such
Collection Period; and (vi) partial prepayments of any refunded item included in
the principal balance of a Receivable, such as extended warranty protection plan
costs, or physical damage,  credit life,  disability insurance premiums,  or any
partial prepayment which causes a reduction in the Obligor's periodic payment to
an amount below the Scheduled  Payment as of the Cutoff Date;  provided however,
that in calculating  the Available  Collections  the following will be excluded:
(i) amounts  received on any  Receivable  to the extent  that the  Servicer  has
previously  made an  unreimbursed  Advance  on  such  Receivable;  (ii)  amounts
received  on  any  of the  Receivables  to the  extent  that  the  Servicer  has
previously made an unreimbursed Advance on a Receivable which is not recoverable
from collections on the particular  Receivable;  (iii) Liquidation Proceeds with
respect to a particular  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; and (vi) amounts constituting the Supplemental Servicing Fee.

                  "Available  Funds" shall mean, for any Distribution  Date, the
sum of the  Available  Collections  for such  Distribution  Date and the Reserve
Account Release Amount for such Distribution Date.

                  "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.
<PAGE>

                  "Basic  Documents"  shall  mean  the  Certificate  of  Limited
Partnership,  the Limited Partnership  Agreement,  the Certificate of Trust, the
Trust Agreement,  the Purchase Agreement,  the Sale and Servicing Agreement, the
Indenture,  the Administration  Agreement,  the Note Depository  Agreement,  the
Control  Agreement  and  the  other  documents  and  certificates  delivered  in
connection therewith.

                  "Book-Entry 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 ss. 3801 et seq., as amended.

                  "Capital Account" shall mean the account established  pursuant
to Section 3.2 of the Trust Agreement and the amount of any  Certificateholder's
Capital  Account shall be the amount  determined in accordance with such Section
3.2 of the Trust Agreement.

                  "Certificates"  shall  mean the Class C  Certificates  and the
Class D Certificates, collectively.

                  "Certificate  Balance" shall mean,  with respect to each Class
of  Certificates  and as the  context  so  requires,  (i)  with  respect  to all
Certificates  of  such  Class,  an  amount  equal  to,  initially,  the  Initial
Certificate  Balance of such Class of Certificates  and,  thereafter,  an amount
equal to the Initial Certificate Balance of such Class of Certificates,  reduced
by all amounts distributed to  Certificateholders  of such Class of Certificates
and  allocable  to principal  or (ii) with  respect to any  Certificate  of such
Class,  an  amount  equal  to,  initially,  the  initial  denomination  of  such
Certificate  and,  thereafter,  an amount  equal to such  initial  denomination,
reduced by all amounts  distributed in respect of such Certificate and allocable
to principal;  provided,  that in determining whether the  Certificateholders of
Certificates  evidencing  the  requisite  portion or percentage of the Aggregate
Certificate Balance have given any request,  demand,  authorization,  direction,
notice,  consent, or waiver hereunder or under any Basic Document,  Certificates
owned by the Issuer,  any other obligor upon the Certificates,  the Seller,  the
Servicer or any Affiliate of any of the foregoing  Persons shall be  disregarded
and deemed to be excluded from the Certificate  Balance of the applicable Class,
except that,  in  determining  whether the  Indenture  Trustee and Owner Trustee
shall be  protected  in  relying  on any such  request,  demand,  authorization,
direction,  notice, consent, or waiver, only Certificates that a Trustee Officer
of the Indenture Trustee, 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.
<PAGE>

                  "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 G to the Trust  Agreement  filed for the Trust  pursuant  to
Section 3810(a) of the Business Trust Statute.

                  "Certificate  Paying  Agent"  shall mean any  paying  agent or
co-paying  agent  appointed  pursuant to Section 3.10 of the Trust Agreement and
shall initially be the Owner Trustee.

                  "Certificate  Pool  Factor"  shall mean,  with respect to each
Class  of  Certificates  as of  the  close  of  business  on the  last  day of a
Collection Period, a seven-digit decimal figure equal to the Certificate Balance
of such Class of Certificates  (after giving effect to any reductions therein to
be made on the immediately  following  Distribution Date) divided by the Initial
Certificate Balance of such Class of Certificates.  Each Certificate Pool Factor
will be 1.0000000 as of the Closing  Date;  thereafter,  each  Certificate  Pool
Factor will  decline to reflect  reductions  in the  Certificate  Balance of the
applicable Class of Certificates.

                  "Certificate 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 or the Class B Notes or (ii) a class of Certificates,  which
may be the Class C Certificates or the Class D Certificates.

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

                  "Class A Noteholders'  Monthly  Accrued  Interest" shall mean,
with respect to any  Distribution  Date, the aggregate  interest accrued for the
related  Interest Period on the Class A-1 Notes,  the Class A-2 Notes, the Class
A-3 Notes,  the Class A-4 Notes and the Class A-5 Notes at the  respective  Note
Interest Rate for such Class on the outstanding principal amount of the Notes of
each such Class on the immediately  preceding  Distribution  Date or the Closing
Date,  as the case may be, after  giving  effect to all payments of principal to
the  Noteholders  of the  Notes of such  Class  on or  prior  to such  preceding
Distribution Date.

                  "Class A-1 Final Scheduled  Distribution  Date" shall mean the
July 2000 Distribution Date.

<PAGE>

                  "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  $155,000,000  aggregate
initial principal amount Class A-1 6.035% 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 6.035% 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
December 2000 Distribution Date.

                  "Class A-2  Noteholder"  shall mean the Person in whose name a
Class A-2 Note is registered on the Note Register.

                  "Class  A-2  Notes"  shall  mean  the  $377,000,000  aggregate
initial principal amount Class A-2 6.217% 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 6.217% per annum.  Interest  with
respect to the Class A-2 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-3 Final Scheduled  Distribution  Date" shall mean the
June 2002 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  $1,000,000,000  aggregate
initial  principal amount Class A-3 6.82% 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  6.82% 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
November 2003 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  $975,000,000  aggregate
initial  principal amount Class A-4 7.09% 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  7.09% per annum.  Interest  with
respect to the Class A-4 Notes shall be computed on the basis of a 360-day  year
consisting of twelve 30-day months for all purposes of the Basic Documents.

                  "Class A-5 Final Scheduled  Distribution  Date" shall mean the
March 2004 Distribution Date.

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

                  "Class  A-5  Notes"  shall  mean  the  $171,480,000  aggregate
initial  principal amount Class A-5 7.19% 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  7.19% per annum.  Interest  with
respect to the Class A-5 Notes shall be computed on the basis of a 360-day  year
consisting of twelve 30-day months for all purposes of the Basic Documents.

                  "Class B Final Scheduled Distribution Date" shall mean the
July 2004 Distribution Date.

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

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

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

                  "Class B Notes" shall mean the $99,200,000  aggregate  initial
principal  amount Class B 7.37% 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  7.37% per  annum.  Interest  with
respect to the Class B Notes shall be  computed  on the basis of a 360-day  year
consisting of twelve 30-day months for all purposes of the Basic Documents.

                  "Class C  Certificateholder"  shall  mean the  Person in whose
name a Class C Certificate is registered in the Certificate Register.

                  "Class C  Certificateholders'  Interest  Carryover  Shortfall"
shall mean, with respect to any Distribution  Date, the excess of the sum of the
Class  C   Certificateholders'   Monthly  Accrued  Interest  for  the  preceding
Distribution  Date  and any  outstanding  Class C  Certificateholders'  Interest
Carryover  Shortfall from the close of business on such  preceding  Distribution
Date,  over the amount in respect of interest  that is actually  paid to Class C
Certificateholders on such preceding Distribution Date, plus thirty (30) days of
interest on such excess, to the extent permitted by law, at the Class C Rate.

                  "Class C  Certificateholders'  Monthly Accrued Interest" shall
mean, with respect to any Distribution  Date,  thirty (30) days of interest (or,
in the case of the first Distribution Date,  interest accrued from and including
the Closing Date to but excluding such Distribution Date) at the Class C Rate on
the Certificate Balance of the Class C Certificates on the immediately preceding
Distribution  Date or the Closing  Date, as the case may be, after giving effect
to all  distributions  allocable to the reduction of the Certificate  Balance of
the Class C Certificates made on or prior to such preceding Distribution Date.
<PAGE>

                  "Class C Certificates"  shall mean the  $56,690,000  aggregate
initial principal balance Class C 7.75% 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
September 2004 Distribution Date.

                  "Class C Rate"  shall  mean  7.75% per  annum.  Interest  with
respect to the Class C Certificates  shall be computed on the basis of a 360-day
year consisting of twelve 30-day months for all purposes of the Basic Documents.

                  "Class D  Certificateholder"  shall  mean the  Person in whose
name a Class D Certificate is registered in the Certificate Register.

                  "Class D  Certificateholders'  Interest  Carryover  Shortfall"
shall mean, with respect to any Distribution  Date, the excess of the sum of the
Class  D   Certificateholders'   Monthly  Accrued  Interest  for  the  preceding
Distribution  Date  and any  outstanding  Class D  Certificateholders'  Interest
Carryover  Shortfall from the close of business on such  preceding  Distribution
Date,  over the amount in respect of interest  that is actually  paid to Class D
Certificateholders on such preceding Distribution Date, plus thirty (30) days of
interest on such excess, to the extent permitted by law, at the Class D Rate.

                  "Class D  Certificateholders'  Monthly Accrued Interest" shall
mean, with respect to any Distribution  Date,  thirty (30) days of interest (or,
in the case of the first Distribution Date,  interest accrued from and including
the Closing Date to but excluding such Distribution Date) at the Class D Rate on
the Certificate Balance of the Class D Certificates on the immediately preceding
Distribution  Date or the Closing  Date, as the case may be, after giving effect
to all  distributions  allocable to the reduction of the Certificate  Balance of
the Class D Certificates made on or prior to such preceding Distribution Date.

                  "Class D Certificates"  shall mean the  $56,690,000  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
July 2005 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 an organization  registered as a
"clearing agency" pursuant to Section 17A of the Exchange Act.

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

                  "Closing Date" shall mean March 23, 2000.

                  "Code"  shall  mean the  Internal  Revenue  Code of  1986,  as
amended, and Treasury Regulations promulgated thereunder.
<PAGE>

                  "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 Cutoff Date to and  including the last day of the month in which
the Cutoff Date occurred.  Any amount stated "as of the close of business of the
last day of a Collection Period" shall give effect to the following calculations
as determined as of the end of the day on such last day: 1) all  applications of
collections,  2) all current and  previous  Payaheads,  3) all  applications  of
Payahead Balances, 4) all Advances and reductions of Outstanding Advances and 5)
all distributions.

                  "Collections" shall mean all amounts collected by the Servicer
(from whatever source) on or with respect to the Receivables.

                  "Commission"   shall   mean  the   Securities   and   Exchange
Commission.

                  "Computer  Tape" shall mean the computer tape generated by the
Seller which provides information relating to the Receivables and which was used
by the Seller in selecting the Receivables conveyed to the Trust hereunder.

                  "Control  Agreement" shall mean the Securities Account Control
Agreement,  dated as of 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  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 as long as any Class A Notes 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);  and (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).

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

                  "Cutoff Date" shall mean March 1, 2000.

                  "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 Distribution Date
following such Collection Period.

                  "Distribution  Date"  shall mean the  fifteenth  (15th) day of
each calendar  month or, if such day is not a Business Day, the next  succeeding
Business Day.

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

                  "Event of Default" shall have the meaning specified in Section
5.1 of the Indenture.

                  "Event of Servicing Termination" shall mean an event specified
in Section 8.1 of the Sale and Servicing Agreement.

                  "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.

                  "Exempt  Notes"  shall mean the Notes  which are  exempt  from
Registration  under the  Securities  Act  pursuant  to  Section  3(a)(3)  of the
Securities Act, namely the Class A-1 Notes and the Class A-2 Notes.

                  "Expenses"  shall have the  meaning  assigned  to such term in
Section 8.2 of the Trust Agreement.

                  "Final Scheduled Maturity Date" shall mean July 15, 2005.
<PAGE>

                  "Financed  Vehicle"  shall  mean a new or used  automobile  or
light  truck,  together  with all  accessions  thereto,  securing  an  Obligor's
indebtedness under the respective Receivable.

                  "First  Priority  Principal  Distribution  Amount" shall mean,
with respect to any Distribution Date, an amount equal to the excess, if any, of
(a) the aggregate  outstanding  principal  amount of the Class A Notes as of the
preceding  Distribution Date (after giving effect to any principal payments made
on the  Class  A  Notes  on  such  preceding  Distribution  Date)  over  (b) the
difference  between  (1) the Pool  Balance at the end of the  Collection  Period
preceding   such    Distribution   Date   minus   (2)   the   Yield   Supplement
Overcollateralization   Amount;  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  Distribution  Date (prior to giving
effect to any  principal  payments made on the  Securities on such  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 and
(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.

                  "Fitch" shall mean Fitch IBCA, Inc.

                  "Ford Credit" shall mean Ford Motor Credit Company, a Delaware
corporation.

                  "General Partner" shall mean Ford Credit Auto Receivables Two,
Inc., a Delaware corporation, or any substitute General Partner under the
Limited Partnership Agreement.

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

                  "Indemnification  Agreement"  shall  mean the  Indemnification
Agreement,   dated  March  15,  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 March 1,
2000, by and between the Trust and the Indenture Trustee.
<PAGE>

                  "Indenture Trustee" shall mean The Chase Manhattan Bank, a New
York corporation, not in its individual capacity but solely as Indenture Trustee
under the Indenture, or any successor Indenture Trustee under the Indenture.

                  "Indenture  Trust Estate"  shall mean all money,  instruments,
rights and other property that are subject or intended to be subject to the lien
and  security   interest  of  Indenture  for  the  benefit  of  the  Noteholders
(including,  without  limitation,  all  property  and  interests  Granted to the
Indenture Trustee), including all proceeds thereof.

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

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

                  "Initial  Certificate  Balance" shall mean (i) with respect to
the  Class  C  Certificates,  $56,690,000,  (ii)  with  respect  to the  Class D
Certificates,  $56,690,000  and (iii) with respect to any  Certificate of either
such Class, an amount equal to the initial denomination of such Certificate.

                  "Initial Pool Balance" shall mean $3,000,003,021.67.

                  "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 Distribution
Date (i) with  respect to the Class A-1 Notes and the Class A-2 Notes,  from and
including the Closing Date (in the case of the first  Distribution Date) or from
and including the most recent  Distribution Date on which interest has been paid
to but excluding the following  Distribution  Date and (ii) with respect to each
Class of Notes other than the Class A-1 Notes and the Class A-2 Notes,  from and
including the Closing Date (in the case of the first  Distribution Date) or from
and  including  the  fifteenth  day  of  the  calendar   month   preceding  each
Distribution  Date to but excluding the fifteenth day of the following  calendar
month.
<PAGE>

                  "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.

                  "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 ss. 101 et seq., as amended.

                  "Limited  Partnership  Agreement"  shall mean the  Amended and
Restated  Agreement of Limited  Partnership of Ford Credit Auto  Receivables Two
L.P., dated as of June 1, 1996, by and between Ford Credit Auto Receivables Two,
Inc., as general partner, and Ford Credit, as limited partner.

                  "Liquidated  Receivable" shall mean a Receivable which, by its
terms, is in default and as to which the Servicer has determined,  in accordance
with its  customary  servicing  procedures,  that  eventual  payment  in full is
unlikely or has repossessed and disposed of the Financed Vehicle.

                  "Liquidation  Proceeds"  shall mean the monies  collected from
whatever  source,  during the  respective  Collection  Period,  on a  Liquidated
Receivable,  net of the sum of any  amounts  expended  by the  Servicer  for the
account of the Obligor  plus any  amounts  required by law to be remitted to the
Obligor.

                  "Monthly   Remittance   Condition"   shall  have  the  meaning
specified in Section 4.1(e) of the Sale and Servicing Agreement.

                  "Moody's" shall mean Moody's Investors Service, Inc.

                  "Note Depository Agreement" shall mean the agreement dated 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 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).


<PAGE>

                  "Note Paying  Agent" shall mean the  Indenture  Trustee or any
other Person that meets the  eligibility  standards  for the  Indenture  Trustee
specified in Section 6.11 of the  Indenture  and is  authorized by the Issuer to
make payments to and distributions  from the Collection  Account  (including the
Principal Distribution  Account),  including payment of principal of or interest
on the Notes on behalf of the Issuer.

                  "Note Pool Factor"  shall mean,  with respect to each Class of
Notes as of the close of  business  on the last day of a  Collection  Period,  a
seven-digit  decimal figure equal to the outstanding  principal  balance of such
Class of Notes (after giving effect to any reductions  thereof to be made on the
immediately  following  Distribution  Date) divided by the original  outstanding
principal balance of such Class of Notes. The Note Pool Factor will be 1.0000000
as of the Closing Date; thereafter, the Note Pool Factor will decline to reflect
reductions in the outstanding principal amount of such Class of Notes.

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

                  "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 and the Class B
Notes, collectively.

                  "Obligor"  on  a  Receivable   shall  mean  the  purchaser  or
co-purchasers  of the  Financed  Vehicle or any other  Person who owes  payments
under the Receivable (not including any Dealer in respect of Dealer Recourse).

                  "Officer's  Certificate"  shall  mean (i) with  respect to the
Trust, a certificate signed by any Authorized Officer of the Trust and (ii) with
respect to the Seller or the Servicer,  a certificate  signed by the chairman of
the board, the president,  any executive vice president, any vice president, the
treasurer,  any  assistant  treasurer,  or the  controller  of the Seller or the
Servicer, as applicable.

                  "Opinion of Counsel"  shall mean a written  opinion of counsel
which counsel shall be acceptable to the Indenture Trustee, the Owner Trustee or
the Rating Agencies, as applicable.

                  "Optional Purchase Percentage" shall mean  10%.

                  "Outstanding"  shall mean with respect to the Notes, as of the
date of determination,  all Notes theretofore  authenticated and delivered under
the Indenture except:

                          (a)  Notes theretofore cancelled by the Note Registrar
                  or delivered to the Note Registrar for cancellation;

                           (b) Notes or  portions  thereof the payment for which
                  money in the necessary amount has been  theretofore  deposited
                  with the  Indenture  Trustee or any Note Paying Agent in trust
                  for the Noteholders of such Notes (provided,  however, that if
                  such Notes are to be redeemed,  notice of such  redemption has
                  been duly given  pursuant to this  Indenture or provision  for
                  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.
<PAGE>

                  "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 Cutoff Date that is
due on or after the Cutoff Date and was not used to reduce the principal balance
of such  Receivable),  as reduced by  applications  of previous  Payaheads  with
respect to such  Receivable,  pursuant to  Sections  4.3 and 4.4 of the Sale and
Servicing Agreement.

                  "Permitted   Investments"   shall   mean,   on  any   date  of
determination,  book-entry  securities,  negotiable  instruments  or  securities
represented  by  instruments  in bearer or registered  form with  maturities not
exceeding the Business Day preceding the next  Distribution  Date (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;
<PAGE>

                  (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
         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 or
         the 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 (excluding Purchased Receivables and Liquidated Receivables).

                  "Pool Factor" as of the last day of a Collection  Period shall
mean a  seven-digit  decimal  figure  equal to the Pool  Balance  divided by the
Initial Pool Balance.

                  "Predecessor  Note" shall mean, with respect to any particular
Note,  every previous Note  evidencing all or a portion of the same debt as that
evidenced by such particular Note and, for purposes of this definition, any Note
authenticated  and  delivered  under  Section 2.6 of the  Indenture in lieu of a
mutilated,  lost,  destroyed or stolen Note shall be deemed to evidence the same
debt as the mutilated, lost, destroyed or stolen Note.

                  "Prepayment  Date" shall mean, with respect to a prepayment of
the  Certificates  pursuant  to  Section  9.3(a)  of the  Trust  Agreement  or a
distribution  to  Certificateholders  pursuant  to  Section  9.1(c) of the Trust
Agreement, the Distribution Date specified by the Owner Trustee pursuant to said
Section 9.3(a) or 9.1(c), as applicable.

                  "Prepayment   Price"   shall  mean  an  amount  equal  to  the
Certificate  Balance of the Class of Certificates to be prepaid plus accrued and
unpaid interest thereon at the applicable  Certificate Rate plus interest on any
overdue  interest at the applicable  Certificate  Rate (to the extent lawful) to
but excluding the Prepayment Date.
<PAGE>

                  "PRIMUS"  shall mean,  until  August 1999,  PRIMUS  Automotive
Financial  Services,  Inc., 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 March 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  Receivables and related
property described in Section 2.1(a) 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.
<PAGE>

                  "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,  and (iii) has a long-term deposit
rating of not less than Baa3 from Moody's.

                  "Rating  Agency" shall mean each of the nationally  recognized
statistical  rating  organizations  designated  by the Seller or an Affiliate to
provide a rating  on the Notes or the  Certificates  which is then  rating  such
Notes or  Certificates.  If no such  organization  or successor is any longer in
existence,  "Rating Agency" shall be a nationally recognized  statistical rating
organization  or  other  comparable  Person  designated  by  the  Seller  or  an
Affiliate,  notice of which designation shall be given to the Indenture Trustee,
the Owner Trustee and the Servicer.

                  "Rating  Agency  Condition"  shall mean,  with  respect to any
action,  that each Rating Agency shall have been given prior notice  thereof and
that each of the Rating  Agencies shall have notified the Seller,  the Servicer,
the Owner Trustee and the Indenture Trustee in writing that such action will not
result in a reduction or withdrawal  of the then current  rating of the Notes or
the Certificates.

                  "Realized  Losses"  shall  mean,  the excess of the  Principal
Balance of any Liquidated  Receivable  over  Liquidation  Proceeds to the extent
allocable to principal received in the Collection Period.

                  "Receivable"  shall mean any retail  installment sale contract
which  shall  appear  on  the  Schedule  of  Receivables   and  any  amendments,
modifications or supplements to such retail  installment sale contract which has
not been released by the Indenture Trustee and the Owner Trustee from the Trust.

                  "Receivable  Files"  shall  mean the  documents  specified  in
Section 2.4 of the Sale and Servicing Agreement.

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

                  "Record Date" shall mean, (i) with respect to any Distribution
Date or Redemption  Date and any  Book-Entry  Note, the close of business on the
day prior to such  Distribution  Date or Redemption Date or, with respect to any
Definitive  Note,  the last day of the month  preceding  the month in which such
Distribution  Date or  Redemption  Date  occurs  and (ii)  with  respect  to any
Distribution Date or Prepayment Date and any Certificate,  the close of business
on the last day of the month preceding the month in which such Distribution Date
or Prepayment Date occurs.

                  "Redemption  Date" shall mean with respect to a redemption  of
the Class A Notes and the  Class B Notes  pursuant  to  Section  10.1(a)  of the
Indenture  or a payment  to  Noteholders  pursuant  to  Section  10.1(b)  of the
Indenture,  the  Distribution  Date  specified by the Servicer  pursuant to said
Section 10.1(a) or (b), as applicable.

                  "Redemption  Price"  shall mean an amount  equal to the unpaid
principal  amount of the Class of Notes to be redeemed  plus  accrued and unpaid
interest  thereon at the  applicable  Note  Interest  Rate plus  interest on any
overdue  interest at the applicable Note Interest Rate (to the extent lawful) to
but excluding the Redemption Date.

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

<PAGE>

                  "Regular  Principal  Distribution  Amount"  shall  mean,  with
respect  to any  Distribution  Date,  an amount  not less than zero equal to the
difference  between (i) the greater of (1) the aggregate  outstanding  principal
amount of the  Class  A-1  Notes  and the  Class  A-2 Notes as of the  preceding
Distribution  Date (after giving  effect to any  principal  payments made on the
Class A-1 Notes and the Class A-2 Notes on such preceding  Distribution Date) or
the Closing Date, as the case may be, and (2) the excess, if any, of (a) the sum
of the aggregate outstanding principal amount of all the Notes and the Aggregate
Certificate Balance of all of the Certificates as of the preceding  Distribution
Date (after giving effect to any  principal  payments made on the  Securities on
such preceding  Distribution Date) or the Closing Date, as the case may be, over
(b) the  difference  between (x) the Pool  Balance at the end of the  Collection
Period   preceding   such    Distribution   Date   minus   (y)   the   Specified
Overcollateralization  Amount with respect to such  Distribution  Date minus (z)
the  Yield  Supplement   Overcollateralization   Amount  with  respect  to  such
Distribution   Date,  minus  (ii)  the  sum  of  the  First  Priority  Principal
Distribution  Amount,  if any, and the Second  Priority  Principal  Distribution
Amount, if any, each with respect to such Distribution Date; provided,  however,
that the Regular Principal  Distribution  Amount shall not exceed the sum of the
aggregate  outstanding  principal  amount of all of the Notes and the  Aggregate
Certificate  Balance of all of the Certificates on such Distribution Date (after
giving  effect  to any  principal  payments  made  on  the  Securities  on  such
Distribution  Date in  respect  of the  First  Priority  Principal  Distribution
Amount, if any, and the Second Priority Principal  Distribution Amount, if any);
and provided,  further, 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.

                  "Representatives" shall mean Goldman, Sachs & Co. and Lehman
Brothers Inc. as representatives 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,  (ii)  short-term  unsecured debt
obligations  of A-1+ by Standard & Poor's and (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.

                  "Reserve  Account"  shall  mean the  account  established  and
maintained  as such  pursuant  to  Section  4.7(a)  of the  Sale  and  Servicing
Agreement.

                  "Reserve Account Property" shall have the meaning specified in
Section 4.7(a) of the Sale and Servicing Agreement.

                  "Reserve  Account  Release Amount" shall mean, with respect to
any Distribution  Date, an amount equal to the excess, if any, of (i) the amount
of cash or other  immediately  available  funds in the  Reserve  Account on such
Distribution Date (prior to giving effect to any withdrawals  therefrom relating
to such Distribution  Date) over (ii) the Specified Reserve Balance with respect
to such Distribution Date.

<PAGE>
                  "Reserve  Initial  Deposit"  shall mean,  with  respect to the
Closing Date, $15,000,015.11.

                  "Sale  and  Servicing  Agreement"  shall  mean  the  Sale  and
Servicing  Agreement,  dated as of March 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).

                  "Schedule of Receivables"  shall mean the list identifying the
Receivables  attached  as  Schedule A to the  Purchase  Agreement,  the Sale and
Servicing  Agreement  and  the  Indenture  (which  list  may be in the  form  of
microfiche, disk or other means acceptable to the Trustee).

                  "Second Priority  Principal  Distribution  Amount" shall mean,
with respect to any Distribution Date, an amount not less than zero equal to the
difference  between (i) the excess,  if any,  of (a) the  aggregate  outstanding
principal  amount  of the Notes as of the  preceding  Distribution  Date  (after
giving  effect to any  principal  payments  made on the Notes on such  preceding
Distribution  Date) over (b) the difference  between (1) the Pool Balance at the
end of the Collection  Period preceding such Distribution Date and (2) the Yield
Supplement Overcollateralization Amount, minus (ii) the First Priority Principal
Distribution  Amount, if any, with respect to such Distribution Date;  provided,
however, that the Second Priority Principal Distribution Amount 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  Distribution
Date (after giving effect to any  principal  payments made on the  Securities on
such Distribution Date in respect of the First Priority  Principal  Distribution
Amount,  if any);  and  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.

                  "Secretary  of State" shall mean the Secretary of State of the
State of Delaware.

                  "Securities"  shall  mean  the  Notes  and  the  Certificates,
collectively.

                  "Securities  Act" shall mean the  Securities  Act of 1933,  as
amended.

                  "Securityholders"   shall   mean  the   Noteholders   and  the
Certificateholders, collectively.

                  "Seller" shall mean Ford Credit Auto  Receivables  Two L.P. as
the seller of the Receivables under the Sale and Servicing  Agreement,  and each
successor  to Ford  Credit  Auto  Receivables  Two L.P.  (in the same  capacity)
pursuant to Section 6.3 of the Sale and Servicing Agreement.

                  "Servicer"  shall  mean  Ford  Credit as the  servicer  of the
Receivables,  and each successor to Ford Credit (in the same capacity)  pursuant
to Section 7.3 of the Sale and Servicing Agreement.

                  "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.
<PAGE>

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

                  "Servicing Fee Rate" shall mean 1.0% per annum.

                  "Simple  Interest  Advance" shall mean the amount of interest,
as of the close of business on the last day of a  Collection  Period,  which the
Servicer is required to advance on the Simple Interest  Receivables  pursuant to
Section 4.4(b) of the Sale and Servicing Agreement.

                  "Simple Interest Method" shall mean the method of allocating a
fixed level payment to principal and interest,  pursuant to which the portion of
such  payment that is allocated to interest is equal to the product of the fixed
rate of interest  multiplied by the unpaid principal  balance  multiplied by the
period of time elapsed since the preceding payment of interest was made.

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

                  "Specified Credit Enhancement Amount" shall mean, with respect
to any  Distribution  Date, the greatest of (i)  $15,000,015.11,  (ii) 1% of the
Pool Balance at the end of the Collection  Period  preceding  such  Distribution
Date or (iii)  the  aggregate  principal  balance  of the  Receivables  that are
delinquent 91 days or more and are not Liquidated  Receivables at the end of the
Collection Period preceding such Distribution Date; provided,  however, that the
Specified Credit  Enhancement Amount with respect to any Distribution Date shall
not  exceed the sum of the  aggregate  outstanding  principal  amount of all the
Notes and the Aggregate  Certificate  Balance of all the  Certificates as of the
preceding  Distribution Date (after giving effect to any principal payments made
on the Securities on such preceding Distribution Date).

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

                  "Specified   Reserve   Balance"  shall  mean   $15,000,015.11;
provided,  however,  that the  Specified  Reserve  Balance  with  respect to any
Distribution  Date  shall  not  exceed  the  sum  of the  aggregate  outstanding
principal amount of all the Notes and the Aggregate  Certificate  Balance of all
the Certificates as of the preceding  Distribution  Date (after giving effect to
any principal  payments made on the  Securities on such  preceding  Distribution
Date).

                  "Standard  & Poor's"  shall  mean  Standard  & Poor's  Ratings
Services, a division of The McGraw-Hill Companies, Inc.

                  "State"  shall  mean any state or  commonwealth  of the United
State of America, or the District of Columbia.

                  "Successor  Servicer"  shall mean an institution  appointed as
successor Servicer pursuant to Section 8.2 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.
<PAGE>

                  "Total  Required  Payment"  shall  mean,  with  respect to any
Distribution  Date,  the sum of the Servicing Fee and all unpaid  Servicing Fees
from prior  Collection  Periods,  the Accrued Class A Note  Interest,  the First
Priority Principal  Distribution Amount, the Accrued Class B Note Interest,  the
Second Priority Principal  Distribution  Amount, the Accrued Class C Certificate
Interest and the Accrued Class D Certificate Interest;  provided,  however, that
following  the  occurrence  and during the  continuation  of an Event of Default
which has resulted in an  acceleration  of the Notes or following an  Insolvency
Event or a dissolution with respect to the Seller or the General Partner, on any
Distribution Date until the Distribution Date on which the outstanding principal
amount of all the Notes has been paid in full, the Total Required  Payment shall
mean the sum of the  Servicing  Fee and all  unpaid  Servicing  Fees from  prior
Collection Periods, the Accrued Class A Note Interest,  the Accrued Class B Note
Interest and the amount necessary to reduce the outstanding  principal amount of
all the Notes to zero.

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

                  "Treasury  Regulations"  shall  mean  regulations,   including
proposed or temporary  regulations,  promulgated  under the Code.  References to
specific provisions of proposed or temporary regulations shall include analogous
provisions  of  final   Treasury   Regulations  or  other   successor   Treasury
Regulations.

                  "Trust"  shall mean Ford  Credit Auto Owner  Trust  2000-A,  a
Delaware business trust established pursuant to the Trust Agreement.

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

                  "Trust  Agreement"  shall mean the Amended and Restated  Trust
Agreement dated as of March 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   mean,   collectively,   (i)   the
Receivables;  (ii) with respect to Actuarial Receivables,  monies due thereunder
on or after the Cutoff Date  (including  Payaheads)  and, with respect to Simple
Interest  Receivables,  monies due or received thereunder on or after the Cutoff
Date; (iii) the security  interests in the Financed Vehicles granted by Obligors
pursuant to the Receivables and any other interest of the Issuer in the Financed
Vehicles;  (iv) rights to receive  proceeds with respect to the Receivables from
claims  on any  physical  damage,  credit  life,  credit  disability,  or  other
insurance policies covering Financed Vehicles or Obligors;  (v) Dealer Recourse;
(vi) all of the  Seller's  rights  to the  Receivable  Files;  (vii)  the  Trust
Accounts,   the  Certificate  Interest  Distribution  Account,  the  Certificate
Principal  Distribution  Account  and  all  amounts,  securities,   investments,
investment  property and other  property  deposited in or credited to any of the
foregoing,  all security entitlements relating to the foregoing and all proceeds
thereof;  (viii)  all of the  Seller's  rights  under  the  Sale  and  Servicing
Agreement;  (ix)  all of the  Seller's  rights  under  the  Purchase  Agreement,
including the right of the Seller to cause Ford Credit to repurchase Receivables
from the Seller;  (x) payments and proceeds with respect to the Receivables held
by the Servicer;  (xi) all property  (including the right to receive Liquidation
Proceeds)  securing a  Receivable  (other than a Receivable  repurchased  by the
Servicer or  purchased  by the  Seller);  (xii)  rebates of  premiums  and other
amounts  relating  to  insurance  policies  and other items  financed  under the
Receivables  in effect as of the Cutoff Date;  and (xiii) all present and future
claims,  demands, causes of action and choses in action in respect of any or all
of the foregoing and all payments on or under and all proceeds of every kind and
nature  whatsoever  in respect  of any or all of the  foregoing,  including  all
proceeds of the conversion thereof, voluntary or involuntary, into cash or other
liquid  property,  all cash  proceeds,  accounts,  accounts  receivable,  notes,
drafts,  acceptances,   chattel  paper,  checks,  deposit  accounts,   insurance
proceeds, condemnation awards, rights to payment of any and every kind and other
forms of obligations  and  receivables,  instruments and other property which at
any time constitute all or part of or are included in the proceeds of any of the
foregoing.
<PAGE>

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

                  "Underwriters" shall mean the underwriters named in Schedule I
to the Underwriting Agreement.

                  "Underwriting   Agreement"   shall   mean   the   Underwriting
Agreement,  dated March 15, 2000 between the Seller and the  Representatives  of
the several Underwriters.

                  "Underwritten Securities" shall mean the Notes and the Class C
Certificates.

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

                  "Yield  Supplement  Overcollateralization  Amount" shall mean,
with  respect  to any  Distribution  Date,  the  amount  specified  on the Yield
Supplement  Overcollateralization  Schedule  with  respect to such  Distribution
Date.

                  "Yield Supplement  Overcollateralization  Schedule" shall mean
the following schedule:

Closing Date:                       $ 165,632,506.59
April             2000:             $ 158,869,192.03
May               2000:             $ 152,236,240.12
June              2000:             $ 145,735,396.97
July              2000:             $ 139,368,340.18
August            2000:             $ 133,136,740.04
September         2000:             $ 127,042,227.64
October           2000:             $ 121,086,471.31
November          2000:             $ 115,271,160.18
December          2000:             $ 109,598,050.39

January           2001:             $ 104,068,876.98
February          2001:             $  98,685,388.61
March             2001:             $  93,449,292.84
April             2001:             $  88,362,363.72
May               2001:             $  83,426,370.30
June              2001:             $  78,642,591.11
July              2001:             $  74,011,541.60
August            2001:             $  69,533,692.80
September         2001:             $  65,208,655.88
October           2001:             $  61,035,541.12
November          2001:             $  57,013,565.97
December          2001:             $  53,142,470.81
<PAGE>

January           2002:             $  49,422,178.15
February          2002:             $  45,852,373.89
March             2002:             $  42,432,804.93
April             2002:             $  39,163,554.22
May               2002:             $  36,044,732.36
June              2002:             $  33,074,163.82
July              2002:             $  30,249,318.03
August            2002:             $  27,568,482.00
September         2002:             $  25,029,956.29
October           2002:             $  22,632,373.33
November          2002:             $  20,374,475.91
December          2002:             $  18,255,033.87

January           2003:             $  16,271,454.30
February          2003:             $  14,422,325.44
March             2003:             $  12,706,986.78
April             2003:             $  11,124,941.94
May               2003:             $   9,674,862.18
June              2003:             $   8,353,867.03
July              2003:             $   7,158,038.16
August            2003:             $   6,083,287.61
September         2003:             $   5,122,615.09
October           2003:             $   4,267,932.30
November          2003:             $   3,509,832.33
December          2003:             $   2,839,046.30

January           2004:             $   2,248,664.67
February          2004:             $   1,735,844.75
March             2004:             $   1,298,663.59
April             2004:             $     934,971.81
May               2004:             $     640,847.92
June              2004:             $     411,603.87
July              2004:             $     241,935.57
August            2004:             $     126,134.73
September         2004:             $      54,614.87
October           2004:             $      17,013.92
November          2004:             $       2,566.71
December          2004:             $           7.49

January           2005:             $           2.13








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