FORD CREDIT AUTO RECEIVABLES TWO L P
8-K, EX-99.3, 2000-12-06
ASSET-BACKED SECURITIES
Previous: FORD CREDIT AUTO RECEIVABLES TWO L P, 8-K, EX-99.2, 2000-12-06
Next: FORD CREDIT AUTO RECEIVABLES TWO L P, 8-K, EX-99.4, 2000-12-06





                                                                   Exhibit 99.3


                               PURCHASE AGREEMENT


                  This  PURCHASE  AGREEMENT  (as  from  time  to  time  amended,
supplemented or otherwise  modified and in effect,  this "Agreement") is made as
of the 1st day of November  2000,  by and between FORD MOTOR CREDIT  COMPANY,  a
Delaware  corporation (the "Seller"),  having its principal  executive office at
One American Road,  Dearborn,  Michigan 48121,  and FORD CREDIT AUTO RECEIVABLES
TWO L.P., a Delaware limited partnership (the "Purchaser"), having its principal
executive office at One American Road, Dearborn, Michigan 48121.

                  WHEREAS,  in the regular  course of its  business,  the Seller
purchases certain motor vehicle retail installment sale contracts secured by new
and used automobiles and light trucks from motor vehicle dealers.

                  WHEREAS,  the Seller and the  Purchaser  wish to set forth the
terms  pursuant to which the  Receivables  and related  property are to be sold,
transferred,  assigned and  otherwise  conveyed by the Seller to the  Purchaser,
which Receivables will be transferred by the Purchaser  pursuant to the Sale and
Servicing  Agreement  to the Ford Credit  Auto Owner Trust  2000-G to be created
pursuant to the Trust  Agreement,  which Trust will issue notes  secured by such
Receivables and certain other property of the Trust,  pursuant to the Indenture,
and  will  issue  certificates   representing   beneficial   interests  in  such
Receivables  and  certain  other  property  of the Trust,  pursuant to the Trust
Agreement.

                  NOW, THEREFORE, in consideration of the foregoing,  other good
and valuable consideration, and the mutual terms and covenants contained herein,
the parties hereto agree as follows:


                                   ARTICLE I

                              DEFINITIONS AND USAGE

                Except as otherwise  specified  herein or as the context  may
otherwise require, capitalized  terms used but not otherwise defined herein are
defined in Appendix A hereto, which also contains rules as to usage that shall
be applicable herein. The term "Seller" herein shall mean Ford Motor Credit
Company.


                                   ARTICLE II

                    CONVEYANCE AND ACQUISITION OF RECEIVABLES

2.1      Conveyance and Acquisition of Receivables


                  On the Closing  Date,  subject to the terms and  conditions of
this  Agreement,  the Seller agrees to sell to the Purchaser,  and the Purchaser
agrees to  purchase  from the Seller,  the  Receivables  and the other  property
relating thereto (as defined below).

(a)  Conveyance  of  Purchased  Property.  Effective  as of the Closing Date and
simultaneously  with the  transactions  pursuant to the Indenture,  the Sale and
Servicing Agreement and the Trust Agreement, the Seller hereby sells, transfers,
assigns and otherwise  conveys to the Purchaser,  without  recourse,  all right,
title and interest of the Seller,  whether now owned or hereafter  acquired,  in
and  to  the  following  (collectively,   the  "Purchased  Property"):  (i)  the
Receivables;  (ii) with respect to Actuarial Receivables,  monies due thereunder
on or after the Cutoff Date  (including  Payaheads)  and, with respect to Simple
Interest  Receivables,  monies due or received thereunder on or after the Cutoff
Date  (including in each case any monies  received prior to the Cutoff Date that
are due on or after the Cutoff  Date and were not used to reduce  the  principal
balance  of the  Receivable);  (iii)  the  security  interests  in the  Financed
Vehicles granted by Obligors  pursuant to the Receivables and any other interest
of the Seller in the Financed  Vehicles;  (iv) rights to receive  proceeds  with
respect to the  Receivables  from claims on any  physical  damage,  credit life,
credit  disability,  or other insurance  policies  covering Financed Vehicles or
Obligors; (v) Dealer Recourse; (vi) all of the Seller's rights to the Receivable
Files;  (vii) payments and proceeds with respect to the Receivables  held by the
Seller;  (viii)  all  property  (including  the  right  to  receive  Liquidation
Proceeds)  securing a  Receivable  (other than a Receivable  repurchased  by the
Seller);  (ix)  rebates of premiums  and other  amounts  relating  to  insurance
policies  and other items  financed  under the  Receivables  in effect as of the
Cutoff Date;  and (x) all present and future claims,  demands,  causes of action
and choses in action in respect of any or all of the  foregoing and all payments
on or under and all proceeds of every kind and nature  whatsoever  in respect of
any or all of the foregoing,  including all proceeds of the conversion  thereof,
voluntary or involuntary, into cash or other liquid property, all cash proceeds,
accounts,  accounts  receivable,  notes,  drafts,  acceptances,  chattel  paper,
checks,  deposit accounts,  insurance proceeds,  condemnation awards,  rights to
payment of any and every kind and other forms of  obligations  and  receivables,
instruments  and other property  which at any time  constitute all or part of or
are included in the proceeds of any of the foregoing.

(b)  Receivables  Purchase Price. In  consideration  for the Purchased  Property
described in Section 2.1(a) hereof,  the Purchaser  shall,  on the Closing Date,
pay to the Seller the  Receivables  Purchase  Price.  As  detailed on Schedule B
hereto,  the portion of the Receivables  Purchase Price to be paid in cash is an
amount  equal to the net  cash  proceeds  from the sale of (i) the  Underwritten
Notes to the Underwriters  pursuant to the  Underwriting  Agreement and (ii) the
Direct  Purchase  Notes to the Direct  Purchaser  pursuant to the Note  Purchase
Agreement,  less the  placement  agent fee,  plus the amount of the cash capital
contribution by the General Partner to the Purchaser on the Closing Date,  minus
the Reserve Initial Deposit.  The remaining portion of the Receivables  Purchase
Price  ($288,604,649.66)  shall be deemed paid and returned to the Purchaser and
shall be considered a contribution  to capital.  The portion of the  Receivables
Purchase  Price to be paid in cash shall be paid by federal wire transfer  (same
day) funds.

(c) It is understood that the absolute sale, transfer, assignment and conveyance
of the  Purchased  Property  by the  Seller to the  Purchaser  pursuant  to this
Agreement shall be without recourse and the Seller does not guarantee collection
of any Receivable,  provided, however, that such sale, transfer,  assignment and
conveyance  shall be made pursuant to and in reliance on by the Purchaser of the
representations  and  warranties  of the Seller as set forth in  Section  3.2(b)
hereof.

2.2 The  Closing.  The  sale,  assignment,  conveyance  and  acquisition  of the
Purchased  Property shall take place at a closing (the "Closing") at the offices
of Skadden,  Arps,  Slate,  Meagher & Flom LLP, Four Times Square,  New York, NY
10036-6522 on the Closing Date,  simultaneously with the closings under: (a) the
Sale and Servicing  Agreement pursuant to which the Purchaser will assign all of
its right, title and interest in, to and under the Receivables and certain other
property to the Trust in exchange  for the Notes and the  Certificates;  (b) the
Indenture,  pursuant  to which the Trust  will issue the Notes and pledge all of
its right, title and interest in, to and under the Receivables and certain other
property  to secure the Notes;  (c) the Trust  Agreement,  pursuant to which the
Trust will issue the Certificates;  (d) the Underwriting Agreement,  pursuant to
which the Purchaser will sell to the Underwriters the Underwritten Notes and (e)
the Note Purchase  Agreement,  pursuant to which the Purchaser  will sell to the
Direct Purchase Notes to the Direct Purchasers.


                                  ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

3.1      Representations and Warranties of the Purchaser.  The Purchaser hereby
represents and warrants to the Seller as of the date hereof and as of the
Closing Date:

(a)  Organization,  etc. The  Purchaser  has been duly  organized and is validly
existing as a limited  partnership  in good standing under the laws of the State
of  Delaware,  and has full power and  authority  to execute  and  deliver  this
Agreement and to perform the terms and provisions hereof and thereof.

(b) Due Authorization and No Violation. This Agreement has been duly authorized,
executed and delivered by the Purchaser,  and is the legal,  valid,  binding and
enforceable  obligation  of the  Purchaser  except as the same may be limited by
insolvency,  bankruptcy,  reorganization  or other laws relating to or affecting
the enforcement of creditors' rights or by general equity principles.

(c) No Conflicts.  The  consummation  of the  transactions  contemplated by this
Agreement,  and the  fulfillment of the terms hereof,  will not conflict with or
result in a breach of any of the terms or provisions of, or constitute a default
under (in each case  material to the  Purchaser),  or result in the  creation or
imposition  of any lien,  charge or  encumbrance  (in each case  material to the
Purchaser)  upon any of the property or assets of the Purchaser  pursuant to the
terms of any indenture,  mortgage,  deed of trust,  loan  agreement,  guarantee,
lease  financing  agreement or similar  agreement or instrument  under which the
Purchaser is a debtor or guarantor, nor will such action result in any violation
of the  provisions  of the  Certificate  of Limited  Partnership  or the Limited
Partnership Agreement of the Purchaser.

(d) No Proceedings.  No legal or  governmental  proceedings are pending to which
the  Purchaser  is a party or of which  any  property  of the  Purchaser  is the
subject,  and no such proceedings are threatened or contemplated by governmental
authorities or threatened by others,  other than such proceedings which will not
have a material adverse effect upon the general affairs, financial position, net
worth or results of  operations  (on an annual  basis) of the Purchaser and will
not  materially  and adversely  affect the  performance  by the Purchaser of its
obligations under, or the validity and enforceability of, this Agreement.

(e) Fair Market Value.  The Purchaser has determined that the Receivables
Purchase Price paid by it for the Purchased Property on the Closing Date is
equal to the fair market value for the Purchased Property.

3.2      Representations and Warranties of the Seller.

(a)      The Seller hereby represents and warrants to the Purchaser as of the
date hereof and as of the Closing Date:

     (i) Organization, etc. The Seller has been duly incorporated and is validly
existing  as a  corporation  in good  standing  under  the laws of the  State of
Delaware,  and is duly qualified to transact business and is in good standing in
each  jurisdiction  in the United  States of America in which the conduct of its
business or the ownership of its property requires such qualification.

     (ii) Power and Authority; Due Authorization; Enforceability. The Seller has
full power and authority to convey and assign the property conveyed and assigned
to the Purchaser  hereunder and has duly  authorized such sale and assignment to
the Purchaser by all necessary  corporate  action.  This Agreement has been duly
authorized, executed and delivered by the Seller and shall constitute the legal,
valid,  binding and enforceable  obligation of the Seller except as the same may
be limited by insolvency,  bankruptcy,  reorganization or other laws relating to
or  affecting  the  enforcement  of  creditors'  rights  or  by  general  equity
principles.

     (iii) No Violation.  The consummation of the  transactions  contemplated by
this Agreement,  and the fulfillment of the terms hereof, will not conflict with
or  result in a breach of any of the terms or  provisions  of, or  constitute  a
default  under  (in  each  case  material  to the  Seller  and its  subsidiaries
considered  as a whole),  or result in the creation or  imposition  of any lien,
charge or encumbrance (in each case material to the Seller and its  subsidiaries
considered as a whole) upon any of the property or assets of the Seller pursuant
to the  terms of,  any  indenture,  mortgage,  deed of  trust,  loan  agreement,
guarantee,  lease financing  agreement or similar  agreement or instrument under
which the Seller is a debtor or  guarantor,  nor will such action  result in any
violation of the provisions of the certificate of  incorporation  or the by-laws
of the Seller.

     (iv) No Proceedings.  No legal or  governmental  proceedings are pending to
which  the  Seller  is a party or of which  any  property  of the  Seller is the
subject,  and no such proceedings are threatened or contemplated by governmental
authorities or threatened by others,  other than such proceedings which will not
have a material adverse effect upon the general affairs, financial position, net
worth or  results  of  operations  (on an annual  basis) of the  Seller  and its
subsidiaries  considered as a whole and will not materially and adversely affect
the  performance  by the Seller of its  obligations  under,  or the validity and
enforceability of, this Agreement.

(b) The Seller makes the  following  representations  and  warranties  as to the
Receivables  on which the Purchaser  relies in accepting the  Receivables.  Such
representations  and warranties  speak as of the Closing Date, but shall survive
the transfer,  assignment and conveyance of the Receivables to the Purchaser and
the  subsequent  assignment  and transfer to the Trust  pursuant to the Sale and
Servicing  Agreement and the pledge thereof to the Indenture Trustee pursuant to
the Indenture:

     (i)  Characteristics  of  Receivables.  Each Receivable (a) shall have been
originated  in the United States of America by a Dealer for the retail sale of a
Financed  Vehicle in the ordinary course of such Dealer's  business,  shall have
been  fully and  properly  executed  by the  parties  thereto,  shall  have been
purchased  either  (X) by the  Seller  from a Dealer  under an  existing  dealer
agreement with the Seller and shall have been validly assigned by such Dealer to
the Seller or (Y) by PRIMUS from a Dealer or other finance source (provided that
such purchase relates to an individual Receivable and not a bulk purchase) under
an existing  agreement with PRIMUS and shall have been validly  assigned by such
Dealer or other finance source to PRIMUS and shall have been validly assigned by
PRIMUS to the Seller in the ordinary course of business,  (b) shall have created
or shall create a valid,  subsisting,  and enforceable  first priority  security
interest in favor of the Seller in the Financed Vehicle, which security interest
shall be assignable by the Seller to the Purchaser,  (c) shall contain customary
and  enforceable  provisions  such that the  rights and  remedies  of the holder
thereof shall be adequate for realization against the collateral of the benefits
of the security, (d) shall provide for level monthly payments (provided that the
payment  in the  first  or  last  month  in the  life of the  Receivable  may be
minimally  different  from the level  payment)  that fully  amortize  the Amount
Financed by maturity and yield interest at the Annual Percentage Rate, (e) shall
provide for, in the event that such contract is prepaid, a prepayment that fully
pays the  Principal  Balance,  and (f) is an  Actuarial  Receivable  or a Simple
Interest Receivable.

     (ii) Schedule of Receivables.  The information set forth in the Schedule of
Receivables shall be true and correct in all material respects as of the opening
of business  on the Cutoff  Date,  and no  selection  procedures  believed to be
adverse to the Noteholders or the Certificateholders shall have been utilized in
selecting  the  Receivables  from  those  receivables  which  meet the  criteria
contained  herein.  The computer tape or other listing regarding the Receivables
made  available  to the  Purchaser  and its  assigns is true and  correct in all
material respects.

     (iii)  Compliance  with Law. Each  Receivable  and the sale of the Financed
Vehicle  shall have  complied at the time it was  originated  or made and at the
execution  of this  Agreement  shall comply in all  material  respects  with all
requirements  of applicable  federal,  State,  and local laws,  and  regulations
thereunder,   including,   without   limitation,   usury   laws,   the   Federal
Truth-in-Lending  Act,  the  Equal  Credit  Opportunity  Act,  the  Fair  Credit
Reporting  Act,  the Fair Debt  Collection  Practices  Act,  the  Federal  Trade
Commission  Act, the  Magnuson-Moss  Warranty Act, the Federal  Reserve  Board's
Regulations B and Z, and State  adaptations of the National  Consumer Act and of
the Uniform  Consumer  Credit  Code,  and other  consumer  credit laws and equal
credit opportunity and disclosure laws.

     (iv) Binding  Obligation.  Each  Receivable  shall  represent  the genuine,
legal, valid, and binding payment obligation of the Obligor,  enforceable by the
holder thereof in accordance with its terms subject to the effect of bankruptcy,
insolvency,  reorganization,  or other similar laws affecting the enforcement of
creditors' rights generally.

     (v) No Government  Obligor.  None of the Receivables  shall be due from the
United  States  of  America  or any  State or from any  agency,  department,  or
instrumentality  of the  United  States  of  America,  any  State  or  political
subdivision of either thereof.

     (vi)  Security  Interest  in  Financed  Vehicle.  Immediately  prior to the
transfer, assignment and conveyance thereof, each Receivable shall be secured by
a first priority, validly perfected security interest in the Financed Vehicle in
favor of the Seller as secured party or all necessary  and  appropriate  actions
shall  have  been  commenced  that  would  result in a first  priority,  validly
perfected  security  interest in the Financed  Vehicle in favor of the Seller as
secured party.

     (vii)  Receivables  in Force.  No  Receivable  shall  have been  satisfied,
subordinated,  or rescinded,  nor shall any Financed  Vehicle have been released
from the lien granted by the related Receivable in whole or in part.

     (viii) No Waiver. No provision of a Receivable shall have been waived.

     (ix) No Defenses. No right of rescission,  setoff, counterclaim, or defense
shall have been asserted or threatened with respect to any Receivable.

     (x) No Liens.  To the best of the  Seller's  knowledge,  no liens or claims
shall have been  filed for work,  labor,  or  materials  relating  to a Financed
Vehicle that shall be liens prior to, or equal with,  the  security  interest in
the Financed Vehicle granted by the Receivable.

     (xi) No Default. Except for payment defaults continuing for a period of not
more than thirty (30) days as of the Cutoff Date, no default, breach, violation,
or event  permitting  acceleration  under the terms of any Receivable shall have
occurred;  and no  continuing  condition  that with  notice or the lapse of time
would constitute a default, breach,  violation, or event permitting acceleration
under the terms of any  Receivable  shall have arisen;  and the Seller shall not
waive any of the foregoing.

     (xii) Insurance. With respect to each Receivable, the Seller, in accordance
with its customary  standards,  policies and  procedures,  shall have determined
that, as of the date of origination of each Receivable, the Obligor had obtained
or agreed to obtain physical damage insurance covering the Financed Vehicle.

     (xiii)  Title.  It is the  intention  of the Seller that the  transfer  and
assignment herein contemplated constitute an absolute sale, transfer, assignment
and conveyance of the Receivables  from the Seller to the Purchaser and that the
beneficial  interest in and title to the Receivables not be part of the Seller's
estate in the event of the filing of a  bankruptcy  petition  by or against  the
Seller  under any  bankruptcy  law. No  Receivable  has been sold,  transferred,
assigned,  conveyed  or  pledged  by the  Seller to any  Person  other  than the
Purchaser. Immediately prior to the transfer and assignment herein contemplated,
the Seller had good and marketable  title to each  Receivable  free and clear of
all Liens, encumbrances, security interests, participations and rights of others
(limited,  in the case of mechanics' liens, tax liens and liens attaching to the
related  Receivables by operation of law, to the best of the Seller's knowledge)
and,  immediately upon the transfer  thereof,  the Purchaser shall have good and
marketable title to each Receivable,  free and clear of all Liens, encumbrances,
security interests, participations and rights of others; and the transfer of the
Purchased Property has been perfected under the UCC.

     (xiv) Valid  Assignment.  No Receivable  shall have been  originated in, or
shall  be  subject  to the laws of,  any  jurisdiction  under  which  the  sale,
transfer,  assignment and conveyance of such Receivable  under this Agreement or
pursuant to transfers of the Notes or the Certificates shall be unlawful,  void,
or  voidable.  The Seller has not entered  into any  agreement  with any account
debtor that prohibits,  restricts or conditions the assignment of any portion of
the Receivables.

     (xv) All Filings Made.  All filings  (including,  without  limitation,  UCC
filings)  necessary in any  jurisdiction to give the Purchaser a first priority,
validly perfected ownership interest in the Receivables shall have been made.

     (xvi) Chattel Paper. Each Receivable constitutes "chattel paper" as defined
in the UCC.

     (xvii) One Original. There shall be only one original executed copy of each
Receivable.  The Seller, or its custodian,  has possession of such original with
respect to each Receivable.

     (xviii) New and Used Vehicles. 70.00% of the aggregate Principal Balance of
the  Receivables,  constituting  63.10% of the number of Receivables,  as of the
Cutoff Date, represent vehicles financed at new vehicle rates, and the remainder
of the Receivables represent vehicles financed at used vehicle rates.

     (xix)  Amortization  Type. By aggregate  Principal Balance as of the Cutoff
Date, 0.01% of the Receivables  constitute  Actuarial  Receivables and 99.99% of
the Receivables constitute Simple Interest Receivables.

     (xx)  Origination.  Each  Receivable  shall have an origination  date on or
after November 1, 1998.

     (xxi) PRIMUS.  12.48% of the aggregate Principal Balance of the Receivables
as of the  Cutoff  Date  represent  Receivables  originated  through  PRIMUS and
assigned to the Seller,  and 87.52% of the  aggregate  Principal  Balance of the
Receivables as of the Cutoff Date  represent  Receivables  that were  originated
through Ford Credit (excluding PRIMUS).

     (xxii)  Maturity of  Receivables.  Each  Receivable  shall have an original
maturity of not greater than sixty (60) months.

     (xxiii)  Annual  Percentage  Rate.  The  Annual  Percentage  Rate  of  each
Receivable shall be not less than 1.90% and not greater than 20.00%.

     (xxiv)  Scheduled  Payments.  Each Receivable  shall have a first Scheduled
Payment  due, in the case of Actuarial  Receivables,  or a first  scheduled  due
date,  in the case of Simple  Interest  Receivables,  on or prior to November 1,
2000 and no  Receivable  shall have a payment that is more than thirty (30) days
overdue as of the Cutoff Date.

     (xxv) Location of Receivable  Files.  The Receivable Files shall be kept at
one or more of the locations listed in Schedule A-1 hereto or the offices of one
of the custodians specified in Schedule A-2 hereto.

     (xxvi) No  Extensions.  The number of  Scheduled  Payments,  in the case of
Actuarial  Receivables,  and the number of scheduled  due dates,  in the case of
Simple  Interest  Receivables,  shall not have been  extended  on or before  the
Cutoff Date on any Receivable.

     (xxvii) Other Data. The numerical data relating to the  characteristics  of
the Receivables contained in the Prospectus are true and correct in all material
respects.

     (xxviii)  Agreement.  The  representations and warranties in this Agreement
shall be true.

     (xxix) No Receivables Originated in Alabama or Pennsylvania.  No Receivable
shall have been originated in Alabama or Pennsylvania.

(c) The Seller has determined that the Receivables Purchase Price received by it
for the Purchased Property on the Closing Date is equal to the fair market value
for the Purchased Property.


                                   ARTICLE IV

                                   CONDITIONS

4.1      Conditions to Obligation of the Purchaser.  The obligation of the
Purchaser to purchase the Receivables is subject to the satisfaction of the
following conditions:

(a)  Representations  and Warranties True. The representations and warranties of
the Seller hereunder shall be true and correct on the Closing Date with the same
effect as if then made, and the Seller shall have  performed all  obligations to
be performed by it hereunder on or prior to the Closing Date.

(b) Computer Files Marked.  The Seller,  at its own expense,  on or prior to the
Closing Date,  shall  indicate in its computer  files,  in  accordance  with its
customary  standards,  policies and procedures,  that the Receivables  have been
conveyed to the  Purchaser  pursuant to this  Agreement and shall deliver to the
Purchaser the Schedule of  Receivables  certified by an officer of the Seller to
be true, correct and complete.

(c)      Documents to be Delivered by the Seller at the Closing.

     (i) The  Assignment.  On the  Closing  Date,  the Seller  will  execute and
deliver the Assignment.  The Assignment  shall be  substantially  in the form of
Exhibit A hereto.

     (ii) Evidence of UCC Filing.  On or prior to the Closing  Date,  the Seller
shall record and file, at its own expense,  a UCC-1 financing  statement in each
jurisdiction  in which required by applicable  law,  executed by the Seller,  as
seller or debtor,  and naming the  Purchaser,  as  purchaser  or secured  party,
naming the Receivables and the other property  conveyed  hereunder,  meeting the
requirements  of the laws of each  such  jurisdiction  and in such  manner as is
necessary to perfect the transfer, assignment and conveyance of such Receivables
to the  Purchaser.  The  Seller  shall  deliver a  file-stamped  copy,  or other
evidence  satisfactory  to the Purchaser of such filing,  to the Purchaser on or
prior to the Closing Date.

     (iii) Other Documents. Such other documents as the Purchaser may reasonably
request.

(d)      Other Transactions.  The transactions contemplated by the Sale and
Servicing Agreement, the Indenture and the Trust Agreement shall be consummated
on the Closing Date.

4.2      Conditions to Obligation of the Seller.  The obligation of the Seller
to convey the Receivables to the Purchaser is subject to the satisfaction of the
following conditions:

(a)  Representations  and Warranties True. The representations and warranties of
the Purchaser  hereunder  shall be true and correct on the Closing Date with the
same  effect  as if then  made,  and the  Purchaser  shall  have  performed  all
obligations to be performed by it hereunder on or prior to the Closing Date.

(b)      Receivables Purchase Price.  At the Closing Date, the Purchaser will
deliver to the Seller the Receivables Purchase Price in accordance with Section
2.1(b).


                                   ARTICLE V

                             COVENANTS OF THE SELLER

                  The Seller covenants and agrees with the Purchaser as follows,
provided,  however,  that to the extent  that any  provision  of this  ARTICLE V
conflicts with any provision of the Sale and Servicing  Agreement,  the Sale and
Servicing Agreement shall govern:

5.1      Protection of Right, Title and Interest.

(a) The Seller shall execute and file such financing  statements and cause to be
executed and filed such continuation statements,  all in such manner and in such
places as may be required by law fully to  preserve,  maintain,  and protect the
interest  of the  Purchaser  (or its  assignee)  in the  Receivables  and in the
proceeds  thereof.  The Seller shall  deliver (or cause to be  delivered) to the
Purchaser  file-stamped copies of, or filing receipts for, any document filed as
provided above, as soon as available following such filing.

(b) The Seller shall not change its name,  identity,  or corporate  structure in
any  manner  that  would,  could,  or might  make  any  financing  statement  or
continuation  statement  filed by the Seller in  accordance  with  paragraph (a)
above seriously misleading within the meaning of ss. 9-402(7) of the UCC, unless
it shall have given the Purchaser at least five (5) days' prior  written  notice
thereof and shall have promptly filed  appropriate  amendments to all previously
filed financing statements or continuation statements.

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

(d) The  Seller  shall  maintain  accounts  and  records  as to each  Receivable
accurately and in sufficient  detail to permit the reader thereof to know at any
time the status of such Receivable,  including  payments and recoveries made and
payments owing (and the nature of each).

(e) The Seller shall  maintain  its computer  systems,  in  accordance  with its
customary standards,  policies and procedures,  so that, from and after the time
of conveyance hereunder of the Receivables to the Purchaser, the Seller's master
computer  records  (including  any back-up  archives) that refer to a Receivable
shall indicate clearly the interest of the Purchaser in such Receivable and that
such  Receivable is owned by the  Purchaser or its  assignee.  Indication of the
ownership of a Receivable by the Purchaser or its assignee  shall not be deleted
from or modified on the Seller's  computer  systems until,  and only until,  the
Receivable shall have been paid in full or repurchased.

(f) If at any time the Seller shall propose to sell,  grant a security  interest
in,  or  otherwise  transfer  any  interest  in  automotive  receivables  to any
prospective  purchaser,  lender, or other  transferee,  the Seller shall give to
such prospective purchaser, lender, or other transferee computer tapes, records,
or print-outs (including any restored from back-up archives) that, if they shall
refer in any manner  whatsoever to any Receivable,  shall indicate  clearly that
such Receivable has been conveyed to and is owned by the Purchaser.

(g) The Seller  shall,  upon receipt by the Seller of  reasonable  prior notice,
permit the Purchaser and its agents at any time during normal  business hours to
inspect,  audit,  and make copies of and  abstracts  from the  Seller's  records
regarding any Receivable.

(h) Upon request, the Seller shall furnish to the Purchaser,  within twenty (20)
Business  Days,  a list of all  Receivables  (by  contract  number  and  name of
Obligor) then owned by the  Purchaser,  together with a  reconciliation  of such
list to the Schedule of Receivables.

5.2 Other Liens or Interests.  Except for the conveyances hereunder and pursuant
to the other  Basic  Documents,  the  Seller  will not sell,  pledge,  assign or
transfer any Receivable to any other Person, or grant, create,  incur, assume or
suffer to exist any Lien on any  interest  therein,  and the Seller shall defend
the  right,  title,  and  interest  of  the  Purchaser  in,  to and  under  such
Receivables  against all claims of third parties  claiming  through or under the
Seller; provided,  however, that the Seller's obligations under this Section 5.2
shall  terminate  upon  the  termination  of the  Trust  pursuant  to the  Trust
Agreement.

5.3 Costs and  Expenses.  The  Seller  agrees  to pay all  reasonable  costs and
disbursements  in connection with the perfection,  as against all third parties,
of the Purchaser's right, title and interest in and to the Receivables.

5.4      Indemnification.

(a) The Seller shall defend, indemnify, and hold harmless the Purchaser from and
against any and all costs, expenses,  losses, damages,  claims, and liabilities,
arising out of or resulting from the failure of a Receivable to be originated in
compliance  with  all  requirements  of law  and for  any  breach  of any of the
Seller's representations and warranties contained herein provided, however, with
respect to a breach of the Seller's  representations and warranties as set forth
in Section 3.2(b), any indemnification amounts owed pursuant to this Section 5.4
with respect of a Receivable  shall give effect to and not be duplicative of the
Purchase Amounts paid by the Seller pursuant to Section 6.2 hereof.

(b) The Seller shall defend, indemnify, and hold harmless the Purchaser from and
against any and all costs, expenses,  losses, damages,  claims, and liabilities,
arising out of or resulting from the use, ownership,  or operation by the Seller
or any Affiliate thereof of a Financed Vehicle.

(c) The Seller shall defend, indemnify, and hold harmless the Purchaser from and
against any and all taxes that may at any time be asserted against the Purchaser
with  respect  to  the  transactions  contemplated  herein,  including,  without
limitation,  any sales, gross receipts,  general corporation,  tangible personal
property,  privilege,  or  license  taxes and costs and  expenses  in  defending
against the same.

(d) The Seller shall defend, indemnify, and hold harmless the Purchaser from and
against any and all costs, expenses, losses, claims, damages, and liabilities to
the extent that such cost, expense,  loss, claim, damage, or liability arose out
of,  or  was  imposed  upon  the  Purchaser  through,  the  negligence,  willful
misfeasance,  or bad faith of the Seller in the  performance of its duties under
this  Agreement or by reason of reckless  disregard of the Seller's  obligations
and duties under this Agreement.

(e) The Seller shall defend, indemnify, and hold harmless the Purchaser from and
against all costs, expenses,  losses,  claims,  damages, and liabilities arising
out of or incurred in  connection  with the  acceptance  or  performance  of the
Seller's  trusts and duties as Servicer under the Sale and Servicing  Agreement,
except to the extent that such cost, expense,  loss, claim, damage, or liability
shall be due to the willful  misfeasance,  bad faith, or negligence  (except for
errors in judgment) of the Purchaser.

                  These  indemnity  obligations  shall  be in  addition  to  any
obligation that the Seller may otherwise have.

5.5  Treatment.  The Seller  agrees to treat this  conveyance as (i) an absolute
transfer  for tax  purposes  and (ii) a sale for all other  purposes  (including
without limitation financial accounting purposes),  in each case on all relevant
books,   records,  tax  returns,   financial  statements  and  other  applicable
documents.


                                   ARTICLE VI

                            MISCELLANEOUS PROVISIONS

6.1      Obligations of Seller.  The obligations of the Seller under this
Agreement shall not be affected by reason of any invalidity, illegality or
irregularity of any Receivable.

                  Repurchase of Receivables  Upon Breach by the Seller.  (a) The
Seller  hereby  covenants  and agrees with the  Purchaser for the benefit of the
Purchaser,  the Trust, the Owner Trustee, the Indenture Trustee, the Noteholders
and the  Certificateholders,  that  the  occurrence  of a  breach  of any of the
Seller's representations and warranties contained in Section 3.2(b) hereof shall
constitute  events  obligating  the Seller to repurchase  Receivables  hereunder
("Repurchase  Events"),  at the Purchase  Amount from the  Purchaser or from the
Trust.

     i) Any Person who discovers a breach of any  representation  or warranty of
the Seller set forth in Section  3.2(b)  hereof  may,  and if such Person is the
Seller or the Servicer,  shall,  inform promptly the Servicer,  the Seller,  the
Purchaser,  the Trust, the Owner Trustee and the Indenture Trustee,  as the case
may be, in writing,  upon the discovery of any breach of any  representation  or
warranty as set forth in Section  3.2(b)  hereof.  Unless the breach  shall have
been  cured by the last  day of the  second  Collection  Period  following  such
discovery  (or, at the Seller's  election,  the last day of the first  following
Collection  Period),  the Seller shall repurchase any Receivable  materially and
adversely  affected by such breach at the Purchase  Amount.  In consideration of
the repurchase of such Receivable, the Seller shall remit the Purchase Amount to
the  Servicer  for  distribution  pursuant  to  Section  4.2  of  the  Servicing
Agreement.  The sole  remedy  (except as  provided in Section 5.4 hereof) of the
Purchaser,  the Trust, the Owner Trustee, the Indenture Trustee, the Noteholders
or the Certificateholders  against the Seller with respect to a Repurchase Event
shall be to  require  the  Seller to  repurchase  Receivables  pursuant  to this
Section  6.2.  With  respect to all  Receivables  repurchased  pursuant  to this
Section  6.2,  the  Purchaser  shall  assign to the  Seller,  without  recourse,
representation or warranty, all the Purchaser's right, title and interest in and
to such Receivables, and all security and documents relating thereto.

6.2  Seller's  Assignment  of  Purchased   Receivables.   With  respect  to  all
Receivables repurchased by the Seller pursuant to this Agreement,  the Purchaser
shall assign,  without recourse,  representation or warranty,  to the Seller all
the Purchaser's  right,  title and interest in and to such Receivables,  and all
security and documents relating thereto.

6.3      Trust.  The Seller acknowledges that:

(a) The Purchaser will, pursuant to the Sale and Servicing Agreement, convey the
Receivables to the Trust and assign its rights under this Agreement to the Trust
for the  benefit of the  Noteholders  and the  Certificateholders,  and that the
representations and warranties contained in this Agreement and the rights of the
Purchaser  under  Sections 6.2 and 6.3 hereof are intended to benefit the Trust,
the Owner Trustee, the Noteholders and the Certificateholders. The Seller hereby
consents to such conveyance and assignment.

(b) The Trust will,  pursuant to the Indenture,  pledge the  Receivables and its
rights  under this  Agreement  to the  Indenture  Trustee for the benefit of the
Noteholders,  and that the  representations  and  warranties  contained  in this
Agreement and the rights of the Purchaser under this Agreement,  including under
Sections  6.2 and 6.3 are  intended  to benefit  the  Indenture  Trustee and the
Noteholders. The Seller hereby consents to such pledge.

6.4  Amendment.  This  Agreement  may be amended  from time to time by a written
amendment duly executed and delivered by the Seller and the Purchaser; provided,
however, that any such amendment that materially adversely affects the rights of
the  Noteholders  or  the  Certificateholders  under  the  Indenture,  Sale  and
Servicing  Agreement or Trust Agreement shall be consented to by the Noteholders
of Notes  evidencing not less than a majority of the Notes  Outstanding  and the
Certificateholders  of  Certificates  evidencing not less than a majority of the
Aggregate Certificate Balance.

6.5      Accountants' Letters.

(a)   PricewaterhouseCoopers   LLP  will  review  the   characteristics  of  the
Receivables  described in the  Schedule of  Receivables  and will compare  those
characteristics to the information with respect to the Receivables  contained in
the Prospectus.

(b) The Seller will cooperate with the Purchaser and  PricewaterhouseCoopers LLP
in making available all information and taking all steps reasonably necessary to
permit such accountants to complete the review set forth in Section 6.6(a) above
and to deliver the letters required of them under the Underwriting Agreement.

(c) PricewaterhouseCoopers LLP will deliver to the Purchaser a letter, dated the
Closing Date, in the form previously  agreed to by the Seller and the Purchaser,
with  respect to the  financial  and  statistical  information  contained in the
Prospectus under the caption  "Delinquencies,  Repossessions and Net Losses" and
with respect to such other information as may be agreed in the form of letter.

6.6 Waivers.  No failure or delay on the part of the Purchaser in exercising any
power, right or remedy under this Agreement or the Assignment shall operate as a
waiver  thereof,  nor shall any single or partial  exercise  of any such  power,
right or remedy preclude any other or further  exercise  thereof or the exercise
of any other power, right or remedy.

6.7 Notices.  All  communications  and notices  pursuant  hereto to either party
shall be in writing or by  facsimile  and  addressed  or  delivered to it at its
address as shown below or at such other  address as may be  designated  by it by
notice to the other party and, if mailed or sent by  facsimile,  shall be deemed
given when mailed or when transmitted by facsimile.

         To Seller:        Ford Motor Credit Company
                           Ford Motor Company World Headquarters
                           Office of the General Counsel
                           One American Road
                           Suite 1034-A1
                           Dearborn, Michigan 48126
                           Attn:  Secretary
                           Facsimile No.:  (313) 594-7742

         To Purchaser:     Ford Credit Auto Receivables Two L.P.
                           c/o Ford Credit Auto Receivables Two Inc.
                           One American Road
                           Dearborn, Michigan  48126
                           Attn: Secretary
                           Facsimile No.:   (313) 594-7742

6.8 Costs  and  Expenses.  The  Seller  will pay all  expenses  incident  to the
performance of its obligations under this Agreement and the Seller agrees to pay
all reasonable out-of-pocket costs and expenses of the Purchaser, excluding fees
and expenses of counsel,  in  connection  with the  perfection  as against third
parties of the Purchaser's  right,  title and interest in and to the Receivables
and the enforcement of any obligation of the Seller hereunder.

6.9 Survival. The respective agreements,  representations,  warranties and other
statements by the Seller and the Purchaser set forth in or made pursuant to this
Agreement  shall  remain in full force and effect and will  survive  the closing
under  Section  2.2 hereof and any sale,  transfer  or other  assignment  of the
Receivables by the Purchaser.

6.10 Confidential Information. The Purchaser agrees that it will neither use nor
disclose  to any  Person  the names and  addresses  of the  Obligors,  except in
connection with the enforcement of the Purchaser's  rights hereunder,  under the
Receivables, under any Sale and Servicing Agreement or as required by law.

6.11 Headings and  Cross-References.  The various headings in this Agreement are
included for convenience only and shall not affect the meaning or interpretation
of any  provision of this  Agreement.  References  in this  Agreement to Section
names or numbers are to such Sections of this Agreement.

6.12     GOVERNING LAW.  THIS AGREEMENT AND THE ASSIGNMENT SHALL BE GOVERNED BY
AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF NEW YORK.

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

6.14 Further  Assurances.  Seller and Purchaser will each, at the request of the
other,  execute and deliver to the other all other  instruments  that either may
reasonably request in order to perfect the conveyance,  transfer, assignment and
delivery to Purchaser of the rights to be  conveyed,  transferred,  assigned and
delivered and for the consummation of this Agreement.




<PAGE>


                  IN WITNESS  WHEREOF,  the  parties  hereby  have  caused  this
Purchase  Agreement to be executed by their respective  officers  thereunto duly
authorized as of the date and year first above written.


                                            FORD MOTOR CREDIT COMPANY


                                            By:  /s/ Stacy Thomas
                                            Name:    Stacy Thomas
                                            Title:   Assistant Secretary

                                            FORD CREDIT AUTO RECEIVABLES
                                              TWO L.P.

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


                                            By:  /s/ Stacy Thomas
                                            Name:    Stacy Thomas
                                            Title:   Assistant Secretary


<PAGE>


                                                                       Exhibit A


                                   ASSIGNMENT


                  For value received,  in accordance with the Purchase Agreement
dated as of November 1, 2000 (the "Purchase Agreement"), between the undersigned
and FORD CREDIT AUTO  RECEIVABLES  TWO L.P. (the  "Purchaser"),  the undersigned
does hereby assign,  transfer and otherwise  convey unto the Purchaser,  without
recourse, all right, title and interest of the undersigned, whether now owned or
hereafter  acquired,  in and to the following:  (i) the  Receivables;  (ii) with
respect to Actuarial  Receivables,  monies due thereunder on or after the Cutoff
Date (including  Payaheads)  and, with respect to Simple  Interest  Receivables,
monies due or received thereunder on or after the Cutoff Date (including in each
case any monies  received  prior to the Cutoff Date that are due on or after the
Cutoff  Date  and  were  not  used  to  reduce  the  principal  balance  of  the
Receivable);  (iii) the security  interests in the Financed  Vehicles granted by
Obligors pursuant to the Receivables and any other interest of the Seller in the
Financed  Vehicles;  (iv)  rights  to  receive  proceeds  with  respect  to  the
Receivables from claims on any physical damage,  credit life, credit disability,
or other  insurance  policies  covering the Financed  Vehicles or Obligors;  (v)
Dealer Recourse;  (vi) all of the Seller's rights to the Receivable Files; (vii)
payments and proceeds with respect to the Receivables held by the Seller; (viii)
all property  (including the right to receive  Liquidation  Proceeds) securing a
Receivable (other than a Receivable  repurchased by the Seller); (ix) rebates of
premiums  and other  amounts  relating  to  insurance  policies  and other items
financed  under the  Receivables  in effect as of the Cutoff  Date;  and (x) all
present  and future  claims,  demands,  causes of action and choses in action in
respect  of any or all of the  foregoing  and all  payments  on or under and all
proceeds  of every  kind and nature  whatsoever  in respect of any or all of the
foregoing,  including  all  proceeds of the  conversion  thereof,  voluntary  or
involuntary,  into cash or other liquid property,  all cash proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts, insurance proceeds,  condemnation awards, rights to payment of any and
every kind and other forms of obligations and receivables, instruments and other
property  which at any time  constitute  all or part of or are  included  in the
proceeds of any of the foregoing.  The foregoing  conveyance does not constitute
and is  not  intended  to  result  in any  assumption  by the  Purchaser  of any
obligation of the  undersigned to the Obligors,  insurers or any other Person in
connection with the Receivables, Receivable Files, any insurance policies or any
agreement or instrument relating to any of them.


This Assignment is made  pursuant to and upon the  representations, warranties
and agreements on the part of the undersigned contained in the Purchase
Agreement and is to be governed by the Purchase Agreement.


<PAGE>



                  Capitalized  terms used herein and not otherwise defined shall
have the meaning assigned to them in the Purchase Agreement.

                  IN WITNESS WHEREOF, the undersigned has caused this Assignment
to be duly executed as of November 1, 2000.


                                            FORD MOTOR CREDIT COMPANY



                                            By: /s/ Stacy Thomas
                                            Name:  Stacy Thomas
                                            Title:  Assistant Secretary





<PAGE>




                                    Exhibit B

                             Schedule of Receivables




                             DELIVERED TO PURCHASER

                                   AT CLOSING


<PAGE>



                                  Schedule A-1

                          Location of Receivable Files
                          at Ford Credit Branch Offices


Akron
175 Montrose West Avenue
Crown Pointe Building
Suite 300
Copley, OH  44321

Albany
5 Pine West Plaza
Albany, NY  12205

Albuquerque
6100 Uptown Blvd., N.E.
Suite 300
Albuquerque, NM  87110

Amarillo
1616 S. Kentucky
Bldg. D, Suite 130
Amarillo, TX  79102

Anchorage
3201 C Street
Suite 303
Anchorage, AK  99503

Appleton
54 Park Place
Appleton, WI  54915-8861

Athens
3708 Atlanta Highway
Athens, GA  30604

Atlanta-North
North Park Town Center
Bldg. 400, Suite 180
1000 Abernathy Rd. N.E.
Atlanta, GA  30328

Atlanta-South
1691 Phoenix Blvd.
Suite 300
Atlanta, GA  30349

Atlanta/CL
1117 Perimeter Ctr. W
Suite 404 West
Atlanta, GA 30338

Atlantic Region District Office
14104 Newbrook Drive
Chantilly, VA 22021

Austin
1701 Directors Blvd.
Suite 320
Austin, TX  78744

Baltimore
Campbell Corporate Center One
4940 Campbell Blvd.
Suite 140
Whitemarsh Business Community
Baltimore, MD  21236

Baltimore Service Center
7090 Columbia Gateway Dr.
Columbia, MD 21046

Beaumont
2615 Calder
Suite 715
Beaumont, TX  77704

Billings
1643 Lewis Avenue
Suite 201
Billings, MT  59102

Birmingham
3535 Grandview Parkway
Suite 340
Birmingham, AL  35243

Boston-North
One Tech Drive
3rd Floor
Andover, MA  01810-2497

Boston-South
Southboro Place
2nd Floor
352 Turnpike Road
Southboro, MA  01772

Bristol
Landmark Center-
Suite A
113 Landmark Lane
Bristol, TN  37620

Buffalo
95 John Muir Drive
Suite 102
Amherst, NY  14228

Cape Girardeau
1409-C N. Mt. Auburn Rd.
Cape Girardeau, MO  63701

Charleston
Rivergate Center
Suite 150
4975 LaCross Road
North Charleston, SC  29418

Charlotte
6302 Fairview Road
Suite 500
Charlotte, NC  28210

Charlotte/CL
6302 Fairview Road
Suite 510
Charlotte, NC 28210

Chattanooga
2 Northgate Park
Suite 200
Chattanooga, TN  37415

Cheyenne
6234 Yellowstone Road
Cheyenne, WY  82009

Chicago-East
One River Place
Suite A
Lansing, IL  60438

Chicago-North
9700 Higgins Road
Suite 720
Rosemont, IL  60018

Chicago-West
2500 W. Higgins Rd.
Suite 280
Hoffman Estates, IL  60195

Chicago/CL
745 McClintock Drive
Suite 300
Burr Ridge, IL 60521

Cincinnati
8805 Governors Hill Dr.
Suite 230
Cincinnati, OH  45249

Cleveland
5700 Lombardo Centre
Suite 101
Seven Hills, OH  44131-2581

Colorado Springs
5575 Tech Center Dr.
Suite 220
Colorado Springs, CO  80919

Columbia
250 Berryhill Road
Suite 201
Columbia, SC  29210

Columbus
Metro V, Suite 470
655 Metro Place S
Dublin, OH  43017

Coral Springs
3111 N. University Dr.
Suite 800
Coral Springs, FL  33065

Corpus Christi
5350 South Staples
Suite 225
Corpus Christi, TX  78411

Dallas
Campbell Forum
Suite 600
801 E. Campbell Road
Richardson, TX  75081

Dallas/CL
Campbell Forum
Suite 650
801 E. Campbell Road
Richardson, TX  75081

Davenport
5405 Utica Ridge Road
Suite 200
Davenport, IA  52807

Decatur
401 Lee Street
Suite 500
Decatur, AL  35602

Denver
6300 S. Syracuse Way
Suite 195
Englewood, CO  80111

Des Moines
4200 Corporate Drive
Suite 107
W. Des Moines, IA  50266

Detroit-North
1301 W. Long Lake Road
Suite 150
Troy, MI  48098

Detroit-West
1655 Fairlane Circle
Suite 900
Allen Park, MI  48101

Detroit/CL
One Parklane Blvd.
Suite 301E
Dearborn, MI 48126

Dothan
137 Clinic Drive
Dothan, AL  36303

El Paso
1200 Golden Key Circle
Suite 104
El Paso, TX  79925

Eugene
1600 Valley River Drive
Suite 190
Eugene, OR  97401

Falls Church
1420 Springhill Road
Suite 550
McLean, VA  22102

Fargo
3100 13th Ave. South
Suite 205
Fargo, ND  58103

Fayetteville
4317 Ramsey Street
Suite 300
Fayetteville, NC  28311

Findlay
3500 North Main Street
Findlay, OH  45840-1447

Ft. Myers
11935 Fairway Lakes Dr.
Fort Myers, FL  33913

Ft. Worth
Center Park Tower
Suite 400
2350 West Airport Frwy.
Bedford, TX  76022

Grand Junction
744 Horizon Court
Suite 330
Grand Junction, CO  81506

Grand Rapids
2851 Charlevoix Drive SE
Suite 300
Grand Rapids, MI  49546

Greensboro
1500 Pinecroft Rd.
Suite 220
Greensboro, NC  27407

Greenville Service Center
1100 Brookfield Blvd.
Greenville, SC  29607

Harlingen
1916 East Harrison
Harlingen, TX  78550

Harrisburg
4900 Ritter Road
Mechanicsburg, PA  17055

Henderson
618 North Green Street
Henderson, KY  42420

Honolulu
Ala Moano Pacific Center
Suite 922
1585 Kapiolani Blvd.
Honolulu, HI  96814

Houston-North
363 N. Sam Houston Pkwy. E.
Suite 700
Houston, TX  77060

Houston-West
820 Gessner
Suite 700
Houston, TX  77024

Huntington
3150 U.S. Route 60 *
Ona, WV  25545

Indianapolis
5875 Castle Creek Pkwy.
North Drive
Suite 240
Indianapolis, IN  46250

Irving Service Center
3660 Regent Blvd.
Irving, TX 75063

Jackson
800 Avery Boulevard
Suite B
Ridgeland, MS  39157

Jacksonville
Suite 310
9485 Regency Square Boulevard
Jacksonville, FL  32225

Jefferson City
210 Prodo Drive
Jefferson City, MO  65109

Kansas City
8717 West 110th Street
Bldg. #14, Suite 550
Overland Park, KS  66210

Knoxville
5500 Lonas Drive
Suite 260
Knoxville, TN  37909

Lafayette
Saloom Office Park
Suite 350
100 Asthma Boulevard
Lafayette, LA  70508

Lansing
2140 University Park Drive
Okemos, MI  48864

Las Vegas
500 N Rainbow Blvd.
Suite 312
Las Vegas, NV  89107

Little Rock
1701 Centerview Dr.
Suite 301
Little Rock, AR  72211

Long Island
One Jericho Plaza
2nd Floor Wing B
Jericho, NY  11753

Louisville
150 Executive Park
Louisville, KY  40207

Lubbock
4010 82nd Street
Suite 200
Lubbock, TX  79423

Macon
5400 Riverside Drive
Suite 201
Macon, GA  31210

Manchester
4 Bedford Farms
Bedford, NH  03110

Memphis
6555 Quince Road
Suite 300
Memphis, TN  38119

Miami
6303 Blue Lagoon Drive
Suite 200
Miami, FL  33126

Midland
15 Smith Road
Suite 4300
Chevron Building
Midland, TX 79705

Milwaukee
10850 W. Park Place
Suite 110
Milwaukee, WI  53224

Minneapolis
One Southwest Crossing
Suite 308
11095 Viking Drive
Eden Prairie, MN  55344

Mobile
1201 Montlimar Dr.
Suite 700
Mobile, AL  36609-1718

Nashville
Highland Ridge
Suite 190
565 Marriott Drive
Nashville, TN  37214

Nashville Service Center
9009 Carothers Parkway
Franklin, TN  37064

National Recovery Center
1335 S. Clearview
Mesa, AZ  85208

New Haven
35 Thorpe Ave.
Wallingford, CT  06492

New Jersey-Central
101 Interchange Plaza
Cranbury, NJ  08512

New Jersey-North
72 Eagle Rock Avenue
3rd Floor
East Hanover, NJ  07936

New Jersey-South
10000 MidAtlantic Dr.
Suite 401 West
Mt. Laurel, NJ  08054

New Orleans
Lakeway III
3838 N. Causeway Blvd.
Suite 3200
Metairie, LA  70002

Norfolk
Greenbrier Pointe
Suite 350
1401 Greenbrier Pkwy.
Chesapeake, VA  23320

Oklahoma City
Perimeter Center
Suite 300
4101 Perimeter Ctr Dr.
Oklahoma City, OK  73112

Omaha
10040 Regency Circle
Suite 100
Omaha, NE  68114-3786

Omaha Customer Service Center
12110 Emmet Street
Omaha, NB 68164

Nashville Customer Service Center
9009 Carothers Parkway
Franklin, TN 37067

Orange
765 The City Drive
Suite 400
Orange, CA  92668

Orange/CL
765 The City Drive
Suite 401
Orange, CA  92668

Orlando
1060 Maitland Ctr Commons
Suite 210
Maitland, FL  32751

Pasadena
225 S. Lake Avenue
Suite 1200
Pasadena, CA  91101

Pensacola
25 W. Cedar Street
Suite 316
Pensacola, Fl  32501

Philadelphia
Bay Colony Executive Park
Suite 100
575 E. Swedesford Rd.
Wayne, PA  19087

Philadelphia/CL
500 N. Gulph Rd.
Suite 110
King of Prussia, PA  19406

Phoenix
4742 North 24th Street
Suite 215
Phoenix, AZ  85016

Pittsburgh
Foster Plaza 9
750 Holiday Drive
4th Floor, Suite 420
Pittsburgh, PA  15220

Portland, ME
2401 Congress Street
Portland, ME  04102

Portland, OR
10220 S.W. Greenburg Blvd.
Suite 415
Portland, OR  97223

Raleigh
3651 Trust Drive
Raleigh, NC  27604

Richmond
300 Arboretum Place
Suite 320
Richmond, VA  23236

Roanoke
5238 Valley Pointe Pkwy.
Suite 6
Roanoke, VA  24019

Sacramento
2720 Gateway Oaks Dr.
Suite 200
Sacramento, CA  95833

Saginaw
4901 Towne Centre Rd.
Suite 200
Saginaw, MI  48605

Salt Lake City
310 E. 4500 S.
Suite 340
Murray, UT  84107

Santa Ana Central Collections
765 The City Drive
Suite 402
Orange, CA  92668

San Antonio
100 N.E. Loop 410
Suite 625
San Antonio, TX  78216-4742

San Bernardino
1615 Orange Tree Lane
Suite 215
Redlands, CA  92374

San Diego
3111 Camino Del Rio N.
Suite 1333
San Diego, CA  92108

San Francisco
6120 Stoneridge Mall Rd.
Suite 200
Pleasanton, CA  94588

San Francisco/CL
4900 Hopyard Road
Suite 220
Pleasanton, CA 94588

San Jose
1900 McCarthy Blvd.
Suite 400
Milpitas, CA  95035

Savannah
6600 Abercorn Street
Suite 206
Savannah, GA  31405

Seattle
13555 S.E. 36th Street
Suite 350
Bellevue, WA  98009-1608

Shreveport
South Pointe Centre
Suite 200
3007 Knight Street
Shreveport, LA  71105

South Bay
301 E. Ocean Boulevard
Suite 1900
Long Beach, CA  90802

South Bend
4215 Edison Lakes Parkway
Suite 140
Mishawaka, IN  46545

Spokane
901 North Monroe Ct.
Suite 350
Spokane, WA  99201-2148

Springfield
3275 E. Ridgeview
Springfield, MO  65804

St. Louis
4227 Earth City Expressway
Suite 100
Earth City, MO  63045

St. Paul
7760 France Avenue South
Suite 920
Bloomington, MN  55435

Syracuse
5788 Widewaters Pkwy.
DeWitt, NY  13214

Tampa
Lincoln Pointe, Suite 800
2502 Rocky Point Drive
Tampa, FL  33607

Tampa Service Center
3620 Queen Palm Drive
Tampa, FL 33619

Terre Haute
4551 S. Springhill
Junction Street
Terre Haute, IN  47802

Tulsa
9820 East 41st St.
Suite 300
Tulsa, OK  74145

Tyler
821 East SE Loop 323
Suite 300
Tyler, TX  75701

Ventura
260 Maple Court
Suite 210
Ventura, CA  93003

Washington, D.C.
2440 Research Blvd.
Suite 150
Rockville, MD  20850

Westchester
660 White Plains Road
Tarrytown, NY  10591

Western Carolina
215 Thompson Street
Hendersonville, NC  28792

Wichita
7570 West 21st
Wichita, KS  67212





<PAGE>


                                  Schedule A-2

                          Location of Receivable Files
                    at Third Party Custodians of Ford Credit


Security Archives
5022 Harding Place
Nashville, TN  37211

IKON Business Imaging Services
31101 Wiegman Road
Hayward, CA 94544


<PAGE>



                                   APPENDIX A


                              Definitions and Usage








<PAGE>



                     Schedule B - Receivables Purchase Price

Total net cash proceeds from the
 Underwriters for purchase of the
 Class A-1 Notes, Class A-2 Notes,
 Class A-3 Notes, Class A-4 Notes,
 Class A-5 Notes and Class B Notes
 received by Purchaser                               $  3,035,135,132.51

plus total net cash proceeds from the purchasers
  of the Direct Purchase Notes received
  by Purchaser                                       $    699,913,386.50

less placement agent fee                             $     (1,527,500.00)

equals the total net cash proceeds
  received by Purchaser                              $  3,733,521,019.01

less Reserve Account Deposit                         $    (20,000,077.26)

equals the total cash received by
  Purchaser available for transfer
  to Ford Credit as Seller1                          $  3,713,520,941.75

Receivables Purchase Price2                          $  4,008,015,482.22

minus the total cash received by
Purchaser available for transfer to
 Ford Credit as Seller                               $ (3,713,520,941.75)

equals the difference of                             $    294,494,540.47

Total portion of Receivables
  Purchase Price paid by the Purchaser
  in cash (including FCARTI
  capital contribution)3                             $  3,719,410,832.56

plus Deemed Capital Contribution
  from Ford Credit to Purchaser                      $    288,604,649.66

Receivables Purchase Price                           $  4,008,015,482.22



--------
     1The Class C Certificates  and the Class D Certificates are retained by the
Purchaser and are not available for transfer to Ford Credit.

     2The Seller and the Purchaser have determined that the Receivables Purchase
Price equals the fair market value of the Receivables  and the related  property
and the fair market value is calculated as 105% of the adjusted pool balance (or
equal to 100.20% of the original pool balance for purposes of the calculations).

     3In order to  maintain  the 98%  interest  of Ford  Credit  as the  limited
partner of the  Purchaser  and the 2% interest  of Ford Credit Auto  Receivables
Two,  Inc.  ("FCARTI")  as the  general  partner of the  Purchaser,  FCARTI must
contribute  2% of  $294,494,540.47  to the  Purchaser.  FCARTI  will obtain such
amount (equal to $5,889,890.81) through a capital contribution from Ford Credit.
($3,713,520,941.75  plus  $5,889,890.81  equals  $3,719,410,832.56)  The  Deemed
Capital   Contribution  from  Ford  Credit  equals  98%  of  $294,494,540.47  or
$288,604,649.66).






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