FORD CREDIT AUTO RECEIVABLES TWO L P
8-K, EX-4, 2000-07-03
ASSET-BACKED SECURITIES
Previous: FORD CREDIT AUTO RECEIVABLES TWO L P, 8-K, EX-4, 2000-07-03
Next: FORD CREDIT AUTO RECEIVABLES TWO L P, 8-K, EX-99, 2000-07-03





                                                                     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 June 1, 2000


<PAGE>



                                TABLE OF CONTENTS


<TABLE>
<S>                         <C>                                                                                  <C>
                                                                                                                 Page
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                                    20
SECTION 3.7                 Persons Deemed Owners of Certificates                                                20
SECTION 3.8                 Access to List of Certificateholders
                            Names and Addresses                                                                  20
SECTION 3.9                 Maintenance of Office or Agency                                                      21
SECTION 3.10                Appointment of Certificate
                            Paying Agent                                                                         21
SECTION 3.11                Certain Rights of Depositor                                                          22

ARTICLE IV

ACTIONS BY OWNER TRUSTEE                                                                                         23
SECTION 4.1                 Prior Notice to Certificateholders with Respect
                            to Certain Matters                                                                   23

SECTION 4.2                 Action by Certificateholders with
                               Respect to Certain Matters                                                        24
SECTION 4.3                 Action by Certificateholders with
                               Respect to Bankruptcy                                                             25
SECTION 4.4                 Restrictions on Certificateholders'
                               Power                                                                             25
SECTION 4.5                 Majority Control                                                                     25

ARTICLE V

 APPLICATION OF TRUST FUNDS; CERTAIN DUTIES                                                                      25


SECTION 5.1                Establishment of Certificate
                             Distribution Account                                                                25
SECTION 5.2                Application of Trust Funds                                                            26
SECTION 5.3                Method of Payment                                                                     29
SECTION 5.4                No Segregation of Monies; No Interest                                                 29
SECTION 5.5                Accounting and Reports to Noteholders,
                            Certificateholders, Internal                                                         29
SECTION 5.6                Signature on Returns; Tax Matters
                            Partner                                                                              30

ARTICLE VI

AUTHORITY AND DUTIES OF OWNER TRUSTEE                                                                            30

SECTION 6.1                General Authority                                                                     30
SECTION 6.2                General Duties                                                                        31
SECTION 6.3                Action upon Instruction                                                               32
SECTION 6.4                No Duties Except as Specified in this Agreement
                            or in Instructions                                                                   33
SECTION 6.5                No Action Except Under Specified
                            Documents or Instructions                                                            34
SECTION 6.6                Restrictions                                                                          34

ARTICLE VII

REGARDING THE OWNER TRUSTEE AND THE DELAWARE TRUSTEE                                                             34

SECTION 7.1                Acceptance of Trusts and Duties                                                       34
SECTION 7.2                Furnishing of Documents                                                               36
SECTION 7.3                Representations and Warranties                                                        37
SECTION 7.4                Reliance; Advice of Counsel                                                           38
SECTION 7.5                Not Acting in Individual Capacity                                                     39
SECTION 7.6                Owner Trustee Not Liable for
                            Certificates or Receivables                                                          39
SECTION 7.7                Co-Trustees May Own Certificates
                            and Notes                                                                            40

ARTICLE VIII

COMPENSATION AND INDEMNITY OF OWNER TRUSTEE........................................................              40

SECTION 8.1                Owner Trustee's Fees and Expenses                                                     40
SECTION 8.2                Indemnification                                                                       41
SECTION 8.3                Payments to Co-Trustees                                                               41



<PAGE>



ARTICLE IX

TERMINATION                                                                                                      42

SECTION 9.1                Termination of Trust Agreement                                                        42
SECTION 9.2                Prepayment of Certificates                                                            44

ARTICLE X

SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES                                                           45

SECTION 10.1               Eligibility Requirements for Owner
                              Trustee and Delaware Trustee                                                       45
SECTION 10.2               Resignation or Removal of Owner
                              Trustee or the Delaware Trustee                                                    46
SECTION 10.3               Successor Owner Trustee or Delaware
                              Trustee                                                                            47
SECTION 10.4               Merger or Consolidation of Owner
                              Trustee or Delaware Trustee                                                        49
SECTION 10.6               Compliance with Business Trust
                              Statute                                                                            51

ARTICLE XI

MISCELLANEOUS                                                                                                    51

SECTION 11.1               Supplements and Amendments                                                            51
SECTION 11.2               No Legal Title to Owner Trust Estate
                              in Certificateholders                                                              54
SECTION 11.3               Limitation on Rights of Others                                                        54
SECTION 11.4               Notices                                                                               54
SECTION 11.5               Severability                                                                          55
SECTION 11.6               Separate Counterparts                                                                 55
SECTION 11.7               Successors and Assigns                                                                55
SECTION 11.8               No Petition                                                                           55
SECTION 11.9               No Recourse                                                                           56
SECTION 11.10              Headings                                                                              56
SECTION 11.11              Governing Law                                                                         56
SECTION 11.12              Sale and Servicing Agreement
                              Obligations                                                                        56



<PAGE>



EXHIBIT A

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

EXHIBIT B

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

EXHIBIT C
FORM OF INVESTMENT LETTER
QUALIFIED INSTITUTIONAL BUYER.....................................................................               C-1

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

EXHIBIT E

FORM OF RULE 144A TRANSFEROR CERTIFICATE..........................................................               E-1

EXHIBIT F

FORM OF CERTIFICATE OF TRUST......................................................................               F-1

APPENDIX A

Definitions and Usage............................................................................                AA-1

</TABLE>




<PAGE>




This AMENDED AND  RESTATED  TRUST  AGREEMENT,  dated as of June 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 One American
Road,  Dearborn,  Michigan 48126;  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-C.  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 June 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:


<PAGE>


2

                                    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

                            ORGANIZATION OF THE TRUST

SECTION 2.1 Name.  The Trust created  hereby shall be known as "Ford Credit Auto
Owner Trust 2000-C", 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.  The purpose of the Trust is, and the Trust
shall have the power and authority, to engage in the following activities:

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

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

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

(iv)     to  Grant  the  Owner  Trust  Estate   (other  than  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,  suitable or convenient to accomplish  the foregoing or
         are incidental thereto or connected therewith; and

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


<PAGE>



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

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

SECTION 2.5 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.


<PAGE>



SECTION 2.6 Capital  Contribution of Owner Trust Estate. As of June 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.

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.


<PAGE>



SECTION 2.8  Liability  of the  Depositor.  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.

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  co-trustee
and/or a separate trustee, as the case may be.


<PAGE>



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  business  as such
properties are currently owned and such business is presently conducted.

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

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 net
of the Reserve  Initial  Deposit.  The Capital  Account of the Depositor or each
Certificateholder  shall  also be  increased  by (i) the  dollar  amount  of any
additional cash contributions  made by the Depositor or such  Certificateholder,
as the case may be, (ii) the fair market value of any property (other than cash)
contributed to the Trust by the Depositor or such Certificateholder, as the case
may be (net of any  liabilities  to which the  property is  subject),  and (iii)
allocations to the Depositor or such  Certificateholder,  as the case may be, of
income and gain  (including  income exempt from tax). The Capital Account of the
Depositor or each Certificateholder  shall be decreased by (i) the dollar amount
of any cash  distributions made to the Depositor or such  Certificateholder,  as
the case may be, (ii) the fair market  value of any  property  (other than cash)
distributed to the Depositor or such Certificateholder,  as the case may be (net
of any liabilities to which the property is subject),  (iii)  allocations to the
Depositor or such  Certificateholder,  as the case may be, of loss or deductions
(or  items  thereof),  and (iv) any  allocations  of  expenditures  of the Trust
described in Section 705(a)(2)(B) of the Code.

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

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.

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.


<PAGE>



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

                  "THIS CERTIFICATE HAS NOT BEEN 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  E 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 C 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 D 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
Certificate, the prospective transferee of such 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  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 C or Exhibit D 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:

                  (A) not, and each account (if any) for which it is  purchasing
                  the  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
                  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  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  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  Certificates  then held in its general  account by the
                  end of the next following calendar quarter.

(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
         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 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.

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

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

(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 D.

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

(i)      the private placement memorandum, if any, relating to the 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 Certificate  under the Securities
Act or any other securities law.

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

                  Every Certificate presented or surrendered for registration of
Transfer or exchange shall be accompanied by a written instrument of transfer in
form  satisfactory  to the Owner  Trustee and the  Certificate  Registrar,  duly
executed  by the  Certificateholder  or  his  attorney  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.


<PAGE>



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

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

SECTION 3.8 Access to List of 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.

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.

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.

                                   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.

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:


<PAGE>



(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.

(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.

(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.

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.


<PAGE>



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.

                                   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  $197,000,000,  (ii)  Class  A-2  Notes  in the
aggregate  principal  amount  of  $330,500,000,  (iii)  Class  A-3  Notes in the
aggregate  principal  amount  of  $995,000,000,  (iv)  Class  A-4  Notes  in the
aggregate principal amount of $990,000,000, (v) Class A-5 Notes in the aggregate
principal  amount  of  $162,107,000  and  (vi)  Class B Notes  in the  aggregate
principal amount of $99,059,000. 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.


<PAGE>



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.

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.

         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;

(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;


<PAGE>



(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.

         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.


<PAGE>



         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.

(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.


<PAGE>



         (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.

         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.


<PAGE>



         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.

                                  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.

                                   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,  upon the earlier of (i) the
maturity  or  other  liquidation  of  the  last  remaining  Receivable  and  the
disposition of any amounts  received upon such maturity or liquidation  and (ii)
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.  Any  Insolvency   Event,   liquidation,
dissolution,  death or incapacity with respect to any  Certificateholder,  shall
neither (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)      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.

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

         SECTION 9.2 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 9.2(a), the Servicer
shall furnish notice of such election to the Owner Trustee not later than twenty
(20) days prior to the Prepayment Date and the Trust shall deposit by 10:00 A.M.
(New York City  time) on the  Prepayment  Date in the  Certificate  Distribution
Account the Prepayment Price of the  Certificates to be redeemed,  whereupon all
such Certificates shall be due and payable on the Prepayment Date.

(b)  Notice  of  prepayment  under  Section  9.2(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  9.2(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


<PAGE>



(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  9.2(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.

                                    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.


<PAGE>



(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.

(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  Co-Trustees  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 Co-Trustee 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  Co-Trustee 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.

         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.


<PAGE>



(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.

         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
Administrator and the Owner Trustee may consider necessary or desirable.  If the
Administrator shall not have joined in such appointment within fifteen (15) days
after the  receipt by it of a request so to do, the Owner  Trustee  alone  shall
have the power to make such appointment. No co-trustee or separate trustee under
this Agreement shall be required to meet the terms of eligibility as a successor
trustee  pursuant  to  Section  10.1 and no  notice  of the  appointment  of any
co-trustee or separate trustee shall be required pursuant to Section 10.3.

(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
         co-trustee.

(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.

(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.  In addition,  this  Agreement may be amended by the Depositor and the
Owner Trustee, with prior notice to the Rating Agencies,  without the consent of
any of the Noteholders or the Certificateholders, in connection with the Class C
Certificates under the Securities Act, in order to facilitate such registration,
including with respect to the modification of the restrictions applicable to the
transfer of the Class C Certificates and modification of the legend set forth on
the form of the Class C Certificates.

(b) This Agreement may also be amended from time to time by the  Depositor,  the
Owner Trustee and the Trust,  with prior written notice to the Rating  Agencies,
with the consent of (i) the Indenture Trustee,  to the extent that its rights or
obligations  would be affected by such amendment,  (ii) the Noteholders of Notes
evidencing  not less  than a  majority  of the  principal  amount  of the  Notes
Outstanding and (iii) 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.


<PAGE>



(d) It  shall  not be  necessary  for the  consent  of  Certificateholders,  the
Noteholders  or the Indenture  Trustee  pursuant to this Section 11.1 to approve
the  particular  form of any  proposed  amendment  or  consent,  but it shall be
sufficient if such consent shall  approve the substance  thereof.  The manner of
obtaining such consents (and any other consents of  Certificateholders  provided
for in this  Agreement or in any other Basic  Document)  and of  evidencing  the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable requirements as the Owner Trustee may prescribe.

(e) Promptly  after the execution of any amendment to the  Certificate of Trust,
the Owner Trustee shall cause the filing of such amendment with the Secretary of
State.

(f) Prior to the execution of any amendment to this Agreement or the Certificate
of Trust,  the Owner  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.


<PAGE>



         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.

         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  first-class   mail,   postage   prepaid,   at  the  address  of  such
Certificateholder  as shown in the  Certificate  Register.  Any notice so mailed
within the time prescribed in this Agreement  shall be conclusively  presumed to
have been duly given, whether or not the Certificateholder receives such notice.

         SECTION 11.5  Severability.  Any  provision of this  Agreement  that is
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

         SECTION 11.6 Separate  Counterparts.  This Agreement may be executed by
the parties hereto in separate counterparts,  each of which when so executed and
delivered  shall  be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

         SECTION 11.7  Successors  and Assigns.  All  covenants  and  agreements
contained  herein  shall be  binding  upon,  and inure to the  benefit  of,  the
Depositor,  the Owner Trustee and its successors and each  Certificateholder and
its  successors  and permitted  assigns,  all as herein  provided.  Any request,
notice,  direction,   consent,  waiver  or  other  instrument  or  action  by  a
Certificateholder    shall   bind   the   successors   and   assigns   of   such
Certificateholder.

         SECTION 11.8 No  Petition.  The Owner  Trustee  (not in its  individual
capacity but solely as Owner Trustee), by entering into this Agreement, and each
Certificateholder,  by accepting a Certificate, hereby 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:
                                      Name:
                                      Title:




                          THE BANK OF NEW YORK (DELAWARE),
                           as Delaware Trustee

                          By:
                              Name:
                              Title:


                          THE BANK OF NEW YORK
                           as Owner Trustee

                           By:
                              Name:
                              Title:




<PAGE>




                                                                 EXHIBIT A

                          FORM OF CLASS C CERTIFICATE

NUMBER                                                         $56,605,000
R-[ ]                                                CUSIP No. 34527R EB 5


THIS  CERTIFICATE HAS NOT BEEN  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  E 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 C 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 D 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.

                       FORD CREDIT AUTO OWNER TRUST 2000-C

                     CLASS C 7.89% 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-C (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  $56,605,000  and bear  interest  at a rate of 7.89% per annum  (the
"Class C Rate").

                  The Trust was  created  pursuant  to an Amended  and  Restated
Trust  Agreement,  dated  as of June 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 7.89%  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 June 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
6.621% Asset Backed Notes",  "Class A-2 6.822% Asset Backed  Notes",  "Class A-3
7.13% Asset  Backed  Notes",  "Class A-4 7.24% Asset Backed  Notes",  "Class A-5
7.26% Asset Backed Notes" and "Class B 7.50% 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 June 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.

                  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 in July 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, 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.

                  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-C

                                        By:  THE BANK OF NEW YORK, not in its
                                             individual capacity but solely as



                                        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: June 22, 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.

                  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  Noteholders  or the
Certificateholders.

                  As  provided  in the Trust  Agreement  and  subject to certain
limitations  therein set forth, the Transfer of the Certificates are registrable
in the Certificate  Register upon surrender of this Certificate for registration
of Transfer at the offices or agencies maintained by The Bank of New York 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.


<PAGE>



                  The  Certificates  are  issuable  as  registered  Certificates
without coupons in denominations  of at least $20,000 and in integral  multiples
of $1,000 in excess thereof.  Certificates are exchangeable for new Certificates
of like  Class  and  authorized  denominations  evidencing  the  same  aggregate
denomination,  as requested by the  Certificateholder  surrendering the same. No
service charge will be made for any such  registration  of Transfer or exchange,
but the Owner Trustee or the Certificate  Registrar may require payment of a sum
sufficient  to  cover  any tax or  governmental  charge  payable  in  connection
therewith.

                  The Owner Trustee, the Certificate  Registrar and any agent of
the Owner  Trustee or the  Certificate  Registrar  may treat the Person in whose
name this  Certificate  is registered as the owner hereof for all purposes,  and
none of the Owner Trustee, the Certificate  Registrar or any such agent shall be
affected by any notice to the contrary.

                  The 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.

                  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                                                         $56,605,000
R-[ ]                                                  CUSIP No. 34527R EC 3


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  E 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 C 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 D 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.

                       FORD CREDIT AUTO OWNER TRUST 2000-C

                     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-C (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  $56,605,000  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 June 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 D 9. 00% Asset  Backed  Certificates"  (herein  called the
"Class D  Certificates")  which,  together with the  Certificates  designated as
"Class C 7.89%  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 June 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
6.621% Asset Backed Notes",  "Class A-2 6.822% Asset Backed  Notes",  "Class A-3
7.13% Asset  Backed  Notes",  "Class A-4 7.24% Asset Backed  Notes",  "Class A-5
7.26% Asset Backed Notes" and "Class B 7.50% 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 June 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.

                  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 in July 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,  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 Certificateholders
as described in the Sale and  Servicing  Agreement,  the Indenture and the Trust
Agreement.

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

                  Each  Certificateholder,  by its  acceptance of a Certificate,
covenants and agrees that such Certificateholder will not, until after the Notes
have been paid in full, institute against the Depositor,  the General Partner or
the Trust, or join in any institution against the Depositor, the General Partner
or the Trust of, any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation proceedings, or other proceedings under any United States federal or
state  bankruptcy or similar law in connection with any obligations  relating to
the Notes,  the  Certificates,  the Trust  Agreement  or any of the other  Basic
Documents.

                  Distributions  on this Certificate will be made as provided in
the Trust Agreement by the Owner Trustee or the Certificate Paying Agent by wire
transfer or check mailed to the  Certificateholder  of record in the Certificate
Register without the presentation or surrender of this Certificate or the making
of any notation hereon.  Except as otherwise provided in the Trust Agreement and
notwithstanding  the above,  the final  distribution on this Certificate will be
made after due notice by the Owner Trustee of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency maintained for the purpose by the Owner Trustee in 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-C

                                    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: June 22, 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 and the Class B Notes.

                  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  Noteholders  or the
Certificateholders.

                  As  provided  in the Trust  Agreement  and  subject to certain
limitations  therein set forth, the Transfer of the Certificates are registrable
in the Certificate  Register upon surrender of this Certificate for registration
of Transfer at the offices or agencies maintained by The Bank of New York 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.

                  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.

                  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>


B-4

                                   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
appears upon the face of the within Certificate in every particular, without it
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 LETTERQUALIFIED INSTITUTIONAL BUYER


                                                             [Date]

Ford Credit Auto Owner Trust 2000-C
  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-C
                             [Class C 7.89% Asset Backed Certificates]
                             [Class D 9.00% Asset Backed Certificates]

Ladies and Gentlemen:

         In  connection  with our proposed  purchase of the [Class C 7.89% Asset
Backed   Certificates]   [Class  D  9.00%  Asset   Backed   Certificates]   (the
"Certificates")  of Ford Credit Auto Owner Trust 2000-C (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 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.

         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.

         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.

         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 D

                           FORM OF INVESTMENT LETTER
                       INSTITUTIONAL ACCREDITED INVESTOR


                                                           [Date]

Ford Credit Auto Owner Trust 2000-C
  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-C
                           [Class C 7.89% Asset Backed Certificates]
                           [Class D 9.00% Asset Backed Certificates]

Ladies and Gentlemen:

         In  connection  with our proposed  purchase of the [Class C 7.89% Asset
Backed   Certificates]   [Class  D  9.00%  Asset   Backed   Certificates]   (the
"Certificates")  of Ford Credit Auto Owner Trust 2000-C (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  C 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.

         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.

         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

                                                                       EXHIBIT E
                    FORM OF RULE 144A TRANSFEROR CERTIFICATE

                                                                  [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-C
                           [Class C 7.89% Asset Backed Certificates]
                           [Class D 9.00% Asset Backed Certificates]

Ladies and Gentlemen:

         This is to notify you as to the  transfer of $ [*] in  denomination  of
[Class  C  7.89%  Asset  Backed   Certificates]  [Class  D  9.00%  Asset  Backed
Certificates]  (the  "Certificates") of Ford Credit Auto Owner Trust 2000-C (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 June 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>


F-6

                                                                       EXHIBIT F
                          FORM OF CERTIFICATE OF TRUST
                             CERTIFICATE OF TRUST OF
                       FORD CREDIT AUTO OWNER TRUST 2000-C

                  This  Certificate  of Trust of Ford  Credit  Auto Owner  Trust
2000-C (the "Trust"), dated as of June 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-C.

                  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 June 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 June 1, 2000


                                            By:
                                            Name:
                                            Title:



<PAGE>




                                                                      APPENDIX A
                             Definitions and Usage


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