FORD CREDIT AUTO RECEIVABLES TWO L P
8-K, EX-8.1, 2000-12-06
ASSET-BACKED SECURITIES
Previous: FORD CREDIT AUTO RECEIVABLES TWO L P, 8-K, EX-4.2, 2000-12-06
Next: FORD CREDIT AUTO RECEIVABLES TWO L P, 8-K, EX-8.2, 2000-12-06






                                                                     Exhibit 8.1
To the Addressees Indicated
  on Schedule A hereto
November 21, 2000


                                                     November 21, 2000



To the Addressees Indicated
  on Schedule A hereto

                           Re:  Ford Credit Auto Owner Trust
                                2000-G Asset Backed Notes

Ladies and Gentlemen:

                  You have  requested our opinion as to certain  federal  income
tax  consequences  in connection with the issuance of the Class A-1 6.569% Asset
Backed  Notes (the "Class A-1  Notes"),  the Class A-2 6.688% Asset Backed Notes
(the  "Class A-2 Notes"  and,  together  with the Class A-1 Notes,  the  "Exempt
Notes"),  the Class A-3 6.67% Asset Backed  Notes (the "Class A-3  Notes"),  the
Class A-4 6.62% Asset Backed Notes (the "Class A-4 Notes"),  the Class A-5 6.66%
Asset  Backed  Notes (the  "Class A-5 Notes"  and,  together  with the Class A-1
Notes,  the Class A-2 Notes,  the Class A-3 Notes and the Class A-4  Notes,  the
"Class A Notes"), the Class B 6.92% Asset Backed Notes (the "Class B Notes" and,
together with the Class A-3 Notes,  the Class A-4 Notes and the Class A-5 Notes,
the "Publicly  Offered Notes" and, together with the Exempt Notes, the "Notes"),
the Class C 7.26% Asset Backed Certificates (the "Class C Certificates") and the
Class D 9.00%  Asset  Backed  Certificates  (the  "Class  D  Certificates"  and,
together with the Class C Certificates,  the "Certificates") by Ford Credit Auto
Owner Trust 2000-G (the  "Trust")  pursuant to the terms of, (a) with respect to
the Notes, an Indenture dated as of November 1, 2000 (the  "Indenture")  between
the Trust and The Chase  Manhattan  Bank, as Indenture  Trustee (the  "Indenture
Trustee"),  and (b) with  respect to the  Certificates,  an Amended and Restated
Trust  Agreement  dated as of November 1, 2000 (the "Trust  Agreement")  between
Ford Credit Auto  Receivables Two L.P. (the "Seller"),  The Bank of New York, as
Owner  Trustee (the "Owner  Trustee")  and The Bank of New York  (Delaware),  as
Delaware  Trustee (the "Delaware  Trustee").  The Class A-1 Notes, the Class A-2
Notes,   $1,305,000,000  initial  principal  amount  of  the  Class  A-3  Notes,
$718,000,000  initial  principal  amount of the Class  A-4  Notes,  $214,091,000
initial  principal  amount  of the  Class  A-5  Notes  and  $83,595,000  initial
principal  amount of the  Class B Notes  will be sold to the  underwriters  (the
"Underwriters")   pursuant  to  an  underwriting  agreement  (the  "Underwriting
Agreement")  between  the Seller  and Credit  Suisse  First  Boston  Corporation
("Credit  Suisse")  and  Merrill  Lynch,  Pierce,  Fenner  & Smith  Incorporated
("Merrill Lynch"), as representatives of the several Underwriters named therein.
In addition,  $150,000,000  initial  principal balance of Class A- 3 6.67% Asset
Backed Notes,  $400,000,000  initial  principal balance of Class A-4 6.62% Asset
Backed Notes,  $100,000,000  initial  principal balance of Class A-5 6.66% Asset
Backed Notes and $50,000,000  initial  principal  balance of Class B 6.92% Asset
Backed Notes  (collectively,  the "Direct Purchase Notes") will be sold directly
to an affiliate of Merrill Lynch with respect to which Merrill Lynch will act as
placement agent (the  "Placement  Agent") under the Placement  Agency  Agreement
dated as of November 14, 2000 (the "Placement Agency Agreement") between Merrill
Lynch and the  Seller.  The Direct  Purchase  Notes will be  purchased  from the
Seller under a Note Purchase Agreement (the "Note Purchase  Agreement") dated as
of November 14, 2000.

                  The rights of the  holders of the Class A Notes (the  "Class A
Noteholders")  will be senior to the rights of the  holders of the Class B Notes
(the "Class B  Noteholders"  and,  together  with the Class A  Noteholders,  the
"Noteholders").  The rights of the  Noteholders  will be senior to the rights of
the holders of the Certificates  (the  "Certificateholders").  The rights of the
holders of the Class C Certificates (the "Class C  Certificateholders")  will be
senior to the rights of the  holders of the Class D  Certificates  (the "Class D
Certificateholders").  Each  payment  period,  the Seller  will be  entitled  to
receive  any  remaining  portion of funds on deposit in the  Collection  Account
after (i) the Total Required  Payment has been made, (ii) the Reserve  Account's
balance has been restored,  if necessary,  to the Specified  Reserve Balance and
(iii) the Regular  Principal  Distribution  Amount has been  deposited  into the
Principal  Distribution  Account. The Seller will at all times hold the right to
receive all such excess amounts.

                  You have asked us whether,  for federal  income tax  purposes,
the  Class A Notes  and the  Class B Notes  will be  characterized  as debt  and
whether the Trust will be  classified  as an  association  (or  publicly  traded
partnership)  taxable  as a  corporation.  In  rendering  our  opinion,  we have
examined  and  relied  upon (i) the  registration  statements  for the  Publicly
Offered Notes on Form S-3, consisting of Registration No. 333-82895,  filed with
the SEC on July 15, 1999, Amendment No.1 thereto filed with the SEC on September
3, 1999,  Post-Effective  Amendment  No. 1 thereto filed with the SEC on January
18, 2000 and Post-Effective  Amendment No. 2 thereto filed with the SEC on April
10,  2000  (such  registration  statements,  as so  amended,  the  "Registration
Statement"),  including the prospectus  dated April 11, 2000 as  supplemented by
the  prospectus  supplement  dated  November  14,  2000  included  therein  (the
"Prospectus"), (ii) the offering memorandum dated November 14, 2000, relating to
the offering of the Exempt Notes (the "Offering Memorandum"), which includes and
incorporates  the Prospectus as a part thereof,  (iii) the  Indenture,  (iv) the
Trust  Agreement,  (v) the  Sale and  Servicing  Agreement,  (vi) a  certificate
executed  by an  officer  of the  Seller  dated the date  hereof  regarding  the
Seller's  projections  of the losses that the Trust will incur in respect of the
Receivables (the "Loss Assumption Certificate"),  and (vii) such other documents
as we have deemed  necessary or appropriate as a basis for the opinion set forth
below,  and we have assumed that the parties to such  documents will comply with
the terms  thereof,  that such documents are not amended and that such documents
are  enforceable  in  accordance  with their  respective  terms.  In  connection
therewith,  we note that you will  receive an opinion  from this firm  regarding
such enforceability.

                  In our  examination,  we have assumed the  genuineness  of all
signatures,  the authenticity of all documents submitted to us as originals, the
conformity to original  documents of all documents  submitted to us as certified
or  photostatic  copies and the  authenticity  of the  originals  of such latter
documents.  As to any facts material to the opinions expressed herein which were
not  independently  established  or  verified,  we have relied upon  statements,
representations, and certifications of officers and other representatives of the
Seller,   the  Servicer,   the   Underwriters,   and  others  including  certain
calculations  performed by Credit  Suisse and Merrill  Lynch.  In addition,  our
opinion is premised on the accuracy of the facts set forth in the Prospectus and
the Offering Memorandum and the facts set forth in the representations  referred
to in the Prospectus and the Offering Memorandum.

                  In rendering our opinion,  we have also  considered and relied
upon the Internal Revenue Code of 1986, as amended (the "Code"),  administrative
rulings, judicial decisions, Treasury Regulations, and such other authorities as
we have deemed  appropriate.  The statutory  provisions,  Treasury  Regulations,
interpretations,  and other  authorities  upon  which our  opinion  is based are
subject to change,  and such  changes  could apply  retroactively.  In addition,
there can be no assurance that positions contrary to those stated in our opinion
will not be taken by the Internal Revenue Service.


I.       Federal Income Tax Characterization of the Notes.

                  Whether the Class A Notes and the Class B Notes are debt or
equity interests in the Trust Property is determined both by the terms of the
Notes and by whether the "substantial incidents of ownership" of the Trust
Property have been transferred to the Noteholders.  See, Watts Copy Systems,
Inc. v. Commissioner, 67 TCM 2480, 2483 (1994); Coulter Electronics, Inc. v.
Commissioner, 59 TCM 350 (1990), aff'd, 943 F.2d 1318 (11th Cir. 1991);
United Surgical Steel Co. v. Commissioner, 54 T.C. 1215 (1970), acq., 1971-2
C.B. 3; Town & Country Food Co. v. Commissioner, 51 T.C. 1049 (1969), acq.,
1969-2 C.B. xxv; GCM 39567 (June 10, 1986); and GCM 39584 (December 3, 1986).
Thus, the most important considerations are:  (i) whether the Noteholders bear
the burdens of ownership of the Trust Property, (ii) whether the Noteholders
have any of the benefits of ownership of the Trust Property, and (iii) whether
the terms of the Notes have features which are more characteristic of debt than
of equity.  As discussed below, the Class A Noteholders do not obtain, and the
Class B Noteholders should not be viewed as obtaining, the benefits and burdens
of ownership of the Trust Property.

         A.       The Benefits and Burdens of the Trust Property
                  are Retained by the Seller.

                  1. Burdens of  Ownership.  The  principal  burden of ownership
with respect to the Trust  Property is the risk of loss arising from  shortfalls
in the payments on the Receivables. As described below, the transaction pursuant
to which the Notes are  issued has been  structured  so that the risk of loss is
borne by the Seller and the holders of the Certificates.

                  A   portion   of  the   Initial   Pool   Balance,   equal   to
$182,987,706.49 (the "Yield Supplement  Overcollateralization Amount" or "YSOA")
is intended to compensate for receivables  having  below-market  interest rate.1
This mechanism, of course, reduces the overcollateralization  available to cover
losses and other shortfalls in the amounts available to pay the Notes. The Class
A Notes  will  initially  be  supported  by the  Class B Notes  and the  Class C
Certificates which, together, have a face amount equal to approximately 5.50% of
the initial  Adjusted Pool Balance,2 and the principal of which will not be paid
until  the Class A Notes are paid in full.  Further,  the Class B Notes  will be
supported by the Class C Certificates having a face amount equal to 2.00% of the
initial Adjusted Pool Balance, the principal of which will not be paid until the
Notes are paid in full.  In addition,  the Notes will have the benefit,  on each
payment  date,  of the "spread" as is further  discussed  below.  The total face
amount of Notes and  Certificates  issued by the Trust is equal to approximately
102.00%  of the  initial  Adjusted  Pool  Balance.  Finally,  the Notes (and the
Certificates) will also be supported by the Reserve Account,  which may be drawn
upon to make  required  payments of principal and interest to  Noteholders,  and
which will  initially  be funded by a portion of the  proceeds  of the Notes and
Certificates in the amount of  $20,000,077.26  or 0.524% of the initial Adjusted
Pool Balance.  Thus, the initial total credit enhancement supporting the Class A
Notes is equal to 6.024% of the initial  Adjusted Pool Balance,  and the initial
total credit enhancement  supporting the Class B Notes is equal to 2.524% of the
initial Adjusted Pool Balance.

                  On each Distribution Date, any shortfalls in amounts available
to make required payments of principal and interest to Noteholders will first be
absorbed by the portion of the monthly  payments from the Receivables  which are
attributable  to the  "spread"  between  the income from the  Receivables  (less
certain  Trust  expenses)  and the  weighted  average  rate on the Notes and the
Certificates  (the  "Spread").  The  rights of the Class B  Noteholders  will be
subordinate to the rights of the Class A Noteholders  (the rights of the holders
of each Class of Class A Notes are pari passu with the rights of the  holders of
each other Class of Class A Notes).  Any  amounts  remaining  in the  Collection
Account  after giving  effect to the payment of the Total  Required  Payment and
depositing  amounts in the Reserve Account to the extent  necessary to replenish
it to the  Specified  Reserve  Balance will first be applied to retire the Class
A-1 Notes and the Class A-2 Notes in full. Thereafter,  amounts remaining in the
Collection Account are to be deposited in the Principal  Distribution Account on
each  Distribution  Date to the  extent of the  Regular  Principal  Distribution
Amount.3

                  Based on  calculations  provided by Credit Suisse  (calculated
using historic loss and  prepayment  levels) the excess of the Pool Balance over
the  outstanding  amount  of the  Class A Notes at the end of one year will have
increased to12.63% of the Adjusted Pool Balance and at the end of two years will
have increased to approximately  25.32% of the Adjusted Pool Balance,  while the
overcollateralization supporting the Class B Notes (i.e., the excess of the Pool
Balance over the outstanding  amount of the Class A Notes and the Class B Notes)
at the end of one year will have increased to 6.82% of the Adjusted Pool Balance
and at the end of two years such  overcollateralization  will have  increased to
approximately 13.59% of the Adjusted Pool Balance.

                  While  the  Indenture  permits  interest  to be  paid  on  the
Certificates  ahead of  principal  on the Class A Notes and the Class B Notes in
some  circumstances,  such  right will be  curtailed  in any period in which the
aggregate  outstanding  principal balance of the Class A Notes and Class B Notes
is greater than the Adjusted Pool Balance.

                  Based    on   the    amounts    of    credit    support    and
overcollateralization  described  above,  the  Class A-1 Notes and the Class A-2
Notes will be given a rating in the  highest  short-term  rating  category,  the
Class A-3  Notes,  the  Class A-4 Notes and the Class A-5 Notes  will be given a
rating in the highest  long-term  rating  category and the Class B Notes will be
given  a  rating  of "A" or  their  respective  equivalents  from at  least  two
nationally recognized rating agencies. These investment grade ratings indicate a
very high  likelihood  that all interest and principal  will be timely paid with
respect to the Notes and that the Noteholders do not bear any  significant  risk
of loss associated with ownership of the Trust Property (although, obviously the
risk of loss  with  respect  to the  Class B Notes  is  greater  than  the  risk
associated with the Class A Notes).

                  2. Benefits of Ownership. The primary benefits of ownership of
the Trust  Property  are the  payments  due from  Obligors  with  respect to the
Receivables.  If market  interest rates for comparable  receivables  decrease in
relation  to the yield on the  Receivables,  the  Receivables  will  increase in
value. The Indenture,  the Trust Agreement and the Sale and Servicing  Agreement
together  provide that the rate of return to the Noteholders is, for each of the
Classes of the Notes,  a fixed rate set at the time of the  pricing of the Notes
and the Seller  receives the  remaining  proceeds  from the  Receivables  (after
payment  of  fixed  costs  including  interest  on the  Certificates).  Thus the
economic  return to a Noteholder is the result not of any change in the value of
the Receivables but rather reflects the rate of interest payable on a fixed rate
debt instrument.

                  As described above,  the Seller retains an ownership  interest
in the Trust Property in the form of the right to receive,  on a periodic basis,
amounts not used to make payments on the Notes or Certificates and, upon payment
in full of the Notes and Certificates,  any Receivables  remaining in the Trust.
According to  projections  provided by Credit  Suisse,  the net present value of
such amount will equal 3.97% of the initial Adjusted Pool Balance (discounted at
a rate of 10.00%).4

                  3. Default Rights. In the event that the Trust defaults in the
payment of any interest  (other than a default in the payment of interest on the
Class B Notes  prior to the time that all of the Class A Notes have been paid in
full) and such default is not remedied  within five days, or the Trust  defaults
in the payment of the full amount of the  principal  or any  installment  of the
principal of any Note when the same becomes due and payable, an Event of Default
will occur and either the Indenture Trustee or the holders of Notes representing
not less than a majority of the outstanding  amount of the Notes may declare all
of the Notes,  including  interest accrued and unpaid, to be immediately due and
payable  (however,  if an Event of Default occurs,  the Class B Noteholders will
not have any right to direct  or to  consent  to any  actions  by the  Indenture
Trustee  until  the  Class  A  Notes  have  been  paid  in  full).  Upon  such a
declaration,  the  Indenture  Trustee  could  sell the  Trust  Property  and the
proceeds  therefrom would be applied to pay the Noteholders to the extent of the
outstanding  amount and any  accrued  and  unpaid  interest,  before  making any
payments to Certificateholders.

         B.       Other Factors.

                   A number of other  factors  support the  conclusion  that the
Class A Notes are, in substance,  debt and that the Class B Notes should also be
considered  debt. The Notes are denominated as  indebtedness  and the Seller and
the Noteholders,  by their purchase of the Notes,  will agree to treat the Notes
for federal,  state and local income and franchise tax purposes as  indebtedness
of the Trust. The terms of the Receivables  differ  materially from the terms of
the Notes with regard to their  respective  interest  rates.  Moreover,  Merrill
Lynch has informed us that the Receivables  will have a weighted average life of
1.523 years  (based on the  pricing  prepayment  assumption  of 1.5% ABS and the
other  assumptions  set forth in the  Prospectus  under the caption  "STRUCTURAL
SUMMARY-composition of the Receivables"). On the other hand, the Notes, of which
there will be six classes,  will have  weighted  average lives of 0.10 years for
the Class A-1  Notes,  0.31  years for the Class A-2  Notes,  0.95 years for the
Class A-3 Notes,  2.05  years for the Class A-4 Notes,  2.95 years for the Class
A-5 Notes  and 3.07  years  for the  Class B Notes  (based  on the same  pricing
prepayment  assumption  and the other  assumptions  set forth in the  Prospectus
under  the  caption  "THE   RECEIVABLES   POOL-Weighted   Average  Life  of  the
Securities").  The Trust will retain control and possession of the  Receivables.
The Servicer is responsible for servicing,  collection and administration of the
Receivables  and will bear all costs and expenses  incurred in  connection  with
such  activities,  although an amount to compensate  the Servicer for collection
activity is permitted  by the Sale and  Servicing  Agreement to be  periodically
withdrawn by the Servicer  from the assets  otherwise  held by the Trust for the
benefit of the Noteholders. The Indenture Trustee, on behalf of the Noteholders,
has the right to inspect the documentation  with respect to the Receivables that
the Servicer  will  maintain on behalf of the Trust,  a right which is common in
loan transactions.  The foregoing additional factors support the conclusion that
the transaction described in the Indenture, the Trust Agreement and the Sale and
Servicing  Agreement with respect to the Notes  constitutes an issuance of debt.
Moreover,   the   substance  of  the   transaction   is   consistent   with  the
characterization of the Notes as debt.

                  Based on and subject to the  foregoing,  although there are no
authorities involving closely comparable situations,  in our opinion the Class A
Notes will be treated as indebtedness for federal income tax purposes.

                  The Class B Notes are  subordinate  to the Class A Notes,  and
are supported,  as described above, by less credit  enhancement than the Class A
Notes.  In  addition,  the rights of holders of Class B Notes as  creditors  are
limited while the Class A Notes are outstanding.  For these reasons, the Class B
Notes  could  be  viewed  as  bearing   certain  burdens  of  ownership  of  the
Receivables. However, despite the foregoing factors, the Class B Notes are rated
"A" or its  equivalent by at least two  nationally  recognized  rating  agencies
evidencing a high degree of certainty  that they will be repaid (and thus do not
bear any expected risk of losses with respect to the Receivables).  In addition,
the Class B Notes do not receive any benefits of  ownership of the  Receivables.
Accordingly,  while the issue is not free from doubt, in our opinion the Class B
Notes should be characterized as indebtedness for federal income tax purposes.


II.      Federal Income Tax Characterization of the Trust.

                  The  Certificates  are denominated as equity  interests in the
Trust,   and  the  Seller  and  the   Certificateholders,   in  purchasing   the
Certificates,  agree to treat the Trust as a partnership  for federal income tax
purposes,  with the partners  being the Seller and the  Certificateholders.  The
Seller will at all times, possess the right to receive all of the Trust Property
not used to pay the Notes and Certificates.

                  Although,  in some  respects,  the Trust is  similar to trusts
established to hold  collateral  pledged as security in connection  with lending
transactions, because no opinion of counsel is sought that such Certificates are
debt,  the Trust  must be viewed as an  entity  whose  characterization  will be
determined  under  Sections  7701 or 7704 and  applicable  Treasury  Regulations
promulgated thereunder.5

                  Section  7704 of the Code  provides  that,  subject to certain
exceptions,  a  partnership  the  interests  in  which  are  (i)  traded  on  an
established securities market or (ii) readily tradable on a secondary market (or
the substantial equivalent thereof) will be treated as a corporation for federal
income tax purposes.  Section 7704(c),  however, excepts certain publicly traded
partnerships  ("PTPs") from treatment as a corporation  for tax purposes if they
have sufficient passive-type income. Specifically, Section 7704(c) provides that
a PTP shall not be treated as a  corporation  for tax  purposes if 90 percent or
more of its gross income consists of "qualifying  income."  Qualifying income is
defined by Section  7704(d)  to include  interest  and any gain from the sale or
disposition  of a capital  asset.  The Trust's sole source of income will derive
from interest paid with regard to and gain resulting from the disposition of the
Receivables.

                  We note that Section 7704(d)(2) disqualifies from the category
of otherwise  "qualifying  income"  interest that is derived in the conduct of a
"financial or insurance  business." In our view,  because the Indenture Trustee,
Owner Trustee and Servicer cannot manage the assets of the Trust in any ordinary
sense, and in particular, cannot sell the Receivables (except in the event of an
Event of Default or  dissolution  of the  Trust) and cannot  acquire  additional
assets,  the Trust  should not be found to be carrying on a financial  business.
However,  the  Service  has  not  provided  guidance  as to what  constitutes  a
financial or insurance  business and  accordingly our conclusion is based on our
interpretation of the statutory  language of Section 7704 and not on authorities
construing the statute.  Accordingly, we believe that since the Trust should not
be found to be engaged in a  financial  business  the  interest  received on the
Receivables will constitute qualifying income.

                  Accordingly,  the Trust would qualify for the Section  7704(c)
exception to the PTP rules and would not be taxable as a corporation thereunder,
assuming that it otherwise would qualify as a partnership for federal income tax
purposes.

                  "Eligible entities" (i.e., entities not explicitly classified
as a corporation under Treas. Reg.ss.301.7701-2(b)) with at least two members
are, by default, treated as partnerships for federal income taxation purposes,
and if they have only a single member, will be disregarded entities.  Treas.
Reg.ss.301.7701-3(b).  The Trust, which is a business trust formed under the
laws of the State of Delaware pursuant to the Trust Agreement, may not be
treated as a trust for federal income taxes because it may not be "simply an
arrangement to protect or conserve [the Trust Property] for beneficiaries".
Treas Reg.ss.301.7701-4(b). Therefore, because the Trust is not included in the
list of corporate entities described in Treas. Reg.ss.301.7701-2(b), it will be
treated as a partnership for federal income tax purposes under Treas.
Reg.ss.301.7701-3(b), if it (i) is not a trust for federal income tax purposes
and (ii) is treated as having multiple owners (which would occur if any of the
Certificates are sold) and, for so long as all of the Certificates are held by
the Seller will be a disregarded entity.  In such a case, in our opinion the
Trust will not be classified as an association or a PTP taxable as a corporation
for federal income tax purposes.


III.     Federal Tax Matters in Prospectus

                  Based on and subject to the foregoing, it is our opinion that,
under present law, the discussions  presented under the captions "SUMMARY -- Tax
Status",  "TAX  MATTERS"  and "FEDERAL  INCOME TAX  MATTERS" in the  Prospectus,
although  general in nature,  to the extent that they address matters of federal
income tax law or legal  conclusions  with respect  thereto,  are correct in all
material respects.

--------
1        The "Yield Supplement Overcollateralization Amount" for each Receivable
         for each Collection  Period is the excess, if any, of the present value
         of the  scheduled  payments  due on such  Receivable  for  each  future
         Collection  Period  discounted  at the APR of the  Receivable  over the
         present value of such scheduled payments discounted at 10.00%, assuming
         that future  scheduled  payments on the  Receivables  are made on their
         scheduled due dates without any delays, defaults or prepayments.

2        The "Adjusted Pool Balance" as of any date is equal to the Pool Balance
         less the Yield Supplement Overcollateralization Amount as of such date.

3        The Regular  Principal  Distribution  Amount will equal the  difference
         between (i) the greater of (1) the then principal  balance of the Class
         A-1 Notes and Class A-2 Notes and (2) an amount sufficient to cause the
         then Pool Balance to exceed the aggregate  outstanding principal amount
         of the Notes and  Certificates  by the difference  between (x) the Pool
         Balance and (y) the sum of the Specified  Overcollateralization  Amount
         and the Yield  Supplement  Overcollateralization  Amount,  and (ii) the
         First Priority  Principal  Distribution  Amount and the Second Priority
         Principal Distribution Amount. Based on this formula, amounts otherwise
         distributable to the Seller will be applied  generally to establish and
         maintain a "cushion" of at least 1% (including the Reserve  Account) of
         the Pool Balance in addition to the credit and yield enhancement of (i)
         with respect to the Class A Notes,  5.50% of the initial  Adjusted Pool
         Balance  (provided by the Class B Notes and the Class C  Certificates),
         and  (ii)  with  respect  to the  Class B Notes,  2.00% of the  initial
         Adjusted Pool Balance (provided by the Class C Certificates).

4        A substantial  portion of the Receivables bears rates of interest below
         the  sum of the  highest  note  interest  rate  and the  Servicing  Fee
         ("Subvened Receivables").  Accordingly, for purposes of this opinion, a
         significant portion of the "spread" that would otherwise  contribute to
         the  "cushion"  supporting  the  Notes and the  Certificates  will been
         reallocated  to provide for payments due with respect to the Notes that
         could not  otherwise be made because of  shortfalls  in Trust cash flow
         caused  by  the  Subvened   Receivables.   Moreover,   Credit  Suisse's
         determination  of the net present  value of the "spread"  presumes a 1%
         CDR or 1.53%  loss  over the life of the  Receivables  compared  with a
         projected loss of approximately  1.69% over the life of the Receivables
         according  to the Loss  Assumption  Certificate  provided by the Seller
         (each  lifetime  loss  expressed  as a  percentage  of the initial Pool
         Balance).  Accordingly,  we recognize that the net present value of the
         remaining  spread may,  in  reality,  be less than 3.97% of the initial
         Pool Balance.

5        Unless otherwise indicated, all "Section" references hereinafter shall
         be to the Code.

                                      * * *

                  We express no opinion with respect to the matters addressed in
this opinion other than as set forth above,  and this opinion is not to be used,
circulated,  quoted or otherwise referred to for any other purpose without prior
written  consent  in each  instance.  We hereby  consent  to the  filing of this
opinion  as an exhibit  to  material  filed in  accordance  with the  Securities
Exchange  Act of 1934,  as  amended,  to be  incorporated  by  reference  in the
Registration Statement. We disclaim any obligation to update this opinion letter
for events occurring or coming to our attention after the date hereof.


                                    Very truly yours,


                                    /s/ Skadden, Arps, Slate, Meagher & Flom LLP


<PAGE>




                                                                      Schedule A

Ford Credit Auto Receivables Two L.P.
One American Road
Dearborn, Michigan  48126

The Bank of New York,
  as Owner Trustee
Ford Credit Auto Owner Trust 2000-G
101 Barclay Street, Floor 12 East
New York, New York 10286

Credit Suisse First Boston Corporation
Merrill Lynch, Pierce, Fenner & Smith
                  Incorporated
  On behalf of themselves and
  as representatives (the "Representatives")
  of the several Underwriters
c/o Credit Suisse First Boston Corporation
Eleven Madison Avenue
New York, New York  10010

The Chase Manhattan Bank,
  as Indenture Trustee
Corporate Trust Administration
450 West 33rd Street, 15th floor
New York, New York 10001-2697

Merrill Lynch, Pierce, Fenner & Smith
                     Incorporated
  as Placement Agent
250 Vesey Street
World Financial Center - North Tower
New York, New York  10281

Standard & Poor's Ratings Services
55 Water Street
New York, New York 10041

Moody's Investors Service, Inc.
99 Church Street
New York, New York  10007

Fitch, Inc.
One State Street Plaza
New York, New York  10004




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